{"text_format":"1","workbook":"xlsx","n_sheets":59,"sheets":["Cover","TOC","Init","EE","ShapingFactors","I_TRL","I_CSP","I_CDQ","I_NLSL","I_ER","I_ER_other","I_NR","I_SuperPeak","T1SFCO","RT1SC","AART1SC","TOCA","AboveHWM","RemainingAboveHWM","AboveHWM_PNGC","TRL","NLSL","Existing","New Resources_Spec","New Resources_UnSpec","New Resources","Tier2","Tier2_STR","Tier2_LGR","Tier2_Vintage","PNGC T2 Allocation","SystemShape","Tier1 Before Block Adj","Tier1","SliceResource","LoadShp","CSP","CDQ","SuperPeak","Demand","DemandPRDM","LDD","SliceLF","T2Remarketing","NRRemarketing","Customer NR","RAMMarket","RAMOutput","RAMExport-TRM","RAMExport-PRDM","RAMExport-Loads","REP_Template","RevSim_TRM_Template","RevSim_Loads_Template","CustomerSummary","VBARSAnnualExport","VBARSMonthlyExport","RHWM Augmentation","CustomerProducts"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":15,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":8,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":20,"n_cols":13,"rows_kept":15,"cut":true,"hidden":false,"merged":[[5,1,5,13]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[" "]
[null,"TRMbd_BP2026.xlsm"]
[null,"Home / Contents"]
[]
[null,"Purpose of this Workbook:"]
[null,"This workbook computes TRM billing determinants used for rate making and as a data feed to Contracts and Billing.  Input data is provided from the RAM Data Inputs workbook, with outputs to RAM presented in the \"RAM Export\" sheet.  All user modification should be done in the RAM inputs sheet; inputs to the TRM billing determinants are entered as values in this workbook, with no modification to assumptions; that is, settings in this workbook should not be altered. Annual Billing Determinants for Composite, Nonslice and Tier 2 customer charges and included on the TOCA sheet.  Subsequent sheets compute Load Shaping and Demand charges by customer for the two-year rate period.  This model is fundamentally 2-year monthly/diurnal, but can be accessed iteratively through use of macros for extended forecasts at the user's discretion."]
[]
[null,"Legend:"]
[]
[null,"Blue Tab",null,"Cover Sheet",null,null,"Blue Font","Constant Values",null,null,"Cover Hyperlink",null,"Cover Page"]
[null,"Green Tab",null,"Table of Contents",null,null,"Black Font","Calculated Values",null,null,"TOC Hyperlink",null,"TOC"]
[null,"Rose Tabs",null,"Assumption Sheets",null,null,"Red Font","Errors"]
[null,"Tan Tabs",null,"Output Sheets",null,null,"Black/Yellow","Work in Progress"]
[null,"Blue Tabs",null,"Spreadsheet Input"]
[null,"Black Tabs",null,"Locked Data Sheet"]

{"sheet":"TOC","index":1,"n_rows":51,"n_cols":14,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Table of Contents"]
["TOC"]
[null,"Cover Sheet"]
[]
[null,"Section & Sheet Titles",null,null,null,null,null,null,null,null,null,null,"Page","Input"]
[]
[null,1,"Initialize Assumptions",null,null,null,null,null,null,null,null,null,3]
[null,5,"Customer System Peak (includes Above HWM Load)",null,null,null,null,null,null,null,null,null,7]
[null,12,"Tier 1 System Capability",null,null,null,null,null,null,null,null,null,14]
[null,15,"Monthly/Diurnal Above HWM Load by customer",null,null,null,null,null,null,null,null,null,17]
[null,22,"Monthly/Diurnal Short Term Tier 2 by customer",null,null,null,null,null,null,null,null,null,24]
[null,31,"Customer Demand Quantity (aMW)",null,null,null,null,null,null,null,null,null,33]
[null,34,"Monthly/Diurnal Demand in KW by customer"]
[null,39,"RAM TRM BD Export Sheet",null,null,null,null,null,null,null,null,null,40]
[null,45,"Validation/Error-check RAM Export and VBARS",null,null,null,null,null,null,null,null,null,51]

{"sheet":"Init","index":2,"n_rows":256,"n_cols":194,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Initiation Sheet"]
["TOC"]
[null,"Input Parameters",null,null,"Monthly Hours",null,null,null,null,null,null,null,"Annual Hours",null,null,null,"Preference Customer Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"+CH3+1","v":10},{"$f":"+CI3+1","v":11},{"$f":"+CJ3+1","v":12},13,14,15,16,17,18,19,{"$f":"+CR3+1","v":20},{"$f":"+CS3+1","v":21},{"$f":"+CT3+1","v":22},{"$f":"+CU3+1","v":23},{"$f":"+CV3+1","v":24},{"$f":"+CW3+1","v":25},{"$f":"+CX3+1","v":26},null,null,22,{"$f":"+DB3+1","v":23},24,25,26,27,28,{"$f":"+DH3+1","v":29},{"$f":"+DI3+1","v":30},{"$f":"+DJ3+1","v":31},{"$f":"+DK3+1","v":32},{"$f":"+DL3+1","v":33},{"$f":"+DM3+1","v":34},{"$f":"+DN3+1","v":35},{"$f":"+DO3+1","v":36},{"$f":"+DP3+1","v":37},{"$f":"+DQ3+1","v":38},{"$f":"+DR3+1","v":39},null,null,35,{"$f":"+DV3+1","v":36},{"$f":"+DW3+1","v":37},38,39,40,41,42,43,44,45,{"$f":"+EF3+1","v":46},{"$f":"+EG3+1","v":47},{"$f":"+EH3+1","v":48},{"$f":"+EI3+1","v":49},{"$f":"+EJ3+1","v":50},{"$f":"+EK3+1","v":51},{"$f":"+EL3+1","v":52}]
[null,null,null,null,"FiscalID","Cal Date","HLH","LLH","Total","HLH%","LLH%",null,"year","days","hours",null,"BESID","AccountName","Slice Block or Block","PNGC","Initial CHWM","RHWM Aug 2016","RHWM Aug 2018","RHWM Aug 2020","RHWM Aug 2022","RHWM Aug 2024","RHWM Aug 2026","RHWM Aug 2028","RHWM Aug 2030","RHWM Aug 2032","RHWM Aug 2034","Initial Slice%","60-40","RHWM 2016","RHWM 2018","RHWM 2020","RHWM 2022","RHWM 2024","RHWM 2026","RHWM 2028","RHWM 2030","RHWM 2032","RHWM 2034","TRL - NLSL - Existing Resource 2016","TRL - NLSL - Existing Resource 2017","TRL - NLSL - Existing Resource 2018","TRL - NLSL - Existing Resource 2019","TRL - NLSL - Existing Resource 2020","TRL - NLSL - Existing Resource 2021","TRL - NLSL - Existing Resource 2022","TRL - NLSL - Existing Resource 2023","TRL - NLSL - Existing Resource 2024","TRL - NLSL - Existing Resource 2025","TRL - NLSL - Existing Resource 2026","TRL - NLSL - Existing Resource 2027","TRL - NLSL - Existing Resource 2028","TRL - NLSL - Existing Resource 2029","TRL - NLSL - Existing Resource 2030","TRL - NLSL - Existing Resource 2031","TRL - NLSL - Existing Resource 2032","TRL - NLSL - Existing Resource 2033","TRL - NLSL - Existing Resource 2034","TRL - NLSL - Existing Resource 2035","Above RHWM 2016","Above RHWM 2017","Above RHWM 2018","Above RHWM 2019","Above RHWM 2020","Above RHWM 2021","Above RHWM 2022","Above RHWM 2023","Above RHWM 2024","Above RHWM 2025","Above RHWM 2026","Above RHWM 2027","Above RHWM 2028","Above RHWM 2029","Above RHWM 2030","Above RHWM 2031","Above RHWM 2032","Above RHWM 2033","Above RHWM 2034","Above RHWM 2035","Election 2016","Election 2017","Election 2018","Election 2019","Election 2020","Election 2021","Election 2022","Election 2023","Election 2024","Election 2025","Election 2026","Election 2027","Election 2028","Election 2029","Election 2030","Election 2031","Election 2032","Election 2033","Election 2034","Election 2035","Amount 2016","Amount 2017","Amount 2018","Amount 2019","Amount 2020","Amount 2021","Amount 2022","Amount 2023","Amount 2024","Amount 2025","Amount 2026","Amount 2027","Amount 2028","Amount 2029","Amount 2030","Amount 2031","Amount 2032","Amount 2033","Amount 2034","Amount 2035","Type 2016","Type 2017","Type 2018","Type 2019","Type 2020","Type 2021","Type 2022","Type 2023","Type 2024","Type 2025","Type 2026","Type 2027","Type 2028","Type 2029","Type 2030","Type 2031","Type 2032","Type 2033","Type 2034","Type 2035","Vintage 2014 for 2016","Vintage 2014 for 2017","Vintage 2014 for 2018","Vintage 2014 for 2019","Vintage 2016 for 2016","Vintage 2016 for 2017","Vintage 2016 for 2018","Vintage 2016 for 2019","Total Vintage 2016","Total Vintage 2017","Total Vintage 2018","Total Vintage 2019","Total Vintage 2020","Total Vintage 2021","Total Vintage 2022","Total Vintage 2023","Total Vintage 2024","Total Vintage 2025","Total Vintage 2026","Total Vintage 2027","Total Vintage 2028","Total Vintage 2029","Total Vintage 2030","Total Vintage 2031","Total Vintage 2032","Total Vintage 2033","Total Vintage 2034","Total Vintage 2035","Rounddown","Eligible LDD","IRD Loads","T1 Percentage 2016","T1 Percentage 2017","T1 Percentage 2018","T1 Percentage 2019","T1 Percentage 2020","T1 Percentage 2021","T1 Percentage 2022","T1 Percentage 2023","T1 Percentage 2024","T1 Percentage 2025","T1 Percentage 2026","T1 Percentage 2027","T1 Percentage 2028","T1 Percentage 2029","T1 Percentage 2030","T1 Percentage 2031","T1 Percentage 2032","T1 Percentage 2033","T1 Percentage 2034","T1 Percentage 2035"]
[null,null,null,null,"2015_1","2014-10-01",432,312,744,0.58064516129032262,0.41935483870967744,null,2009,365,8760,null,10015,"Asotin County PUD #1",0,0,0.58199999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0.56799999999999995,0.56399999999999995,0.56999999999999995,0.54700000000000004,0.57299999999999995,0.57699999999999996,0,0,0,0,0.59099999999999997,0.59699999999999998,0.61799999999999999,0.621,0.66700000000000004,0.67,0.63,0.63400000000000001,0.58199999999999996,0.58299999999999996,0.76100000000000001,0.76100000000000001,0.76,0,0,0,0,0,0,0,2.3E-2,2.9000000000000001E-2,5.3999999999999999E-2,5.7000000000000002E-2,9.7000000000000003E-2,0.1,8.3000000000000004E-2,8.6999999999999994E-2,8.9999999999999993E-3,0.01,0.184,0.184,0.183,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+CR5","v":1},{"$f":"+CS5","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL5","v":0},{"$f":"+DM5","v":0},0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+EF5","v":"LGR"},"LGR","LGR","LGR","LGR",{"$f":"+EK5","v":"LGR"},{"$f":"+EL5","v":"LGR"},0,0,0,0,0,0,0,0,{"$f":"+EN5+ER5","v":0},{"$f":"+EO5+ES5","v":0},{"$f":"+EP5+ET5","v":0},{"$f":"+EQ5+EU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9609300996621355,0.95117126390101758,0.91249432880258885,0.9080861436392913,0.85410483238380819,0.85028048238805976,0.86824182666666661,0.8627639602523659,0.98425928092783521,0.98257101457976004,0.75860134349540076,0.75860134349540076,0.75959950315789471,0,0,0,0,0,0,0]
[null,null,null,null,"2015_2","2014-11-01",384,337,721,0.53259361997226073,0.46740638002773927,null,2010,365,8760,null,10024,"Benton County PUD #1",0,0,203.92,0,0,0,0,0,0,0,0,0,0,0,0,199.61699999999999,198.04900000000001,200.214,192.001,200.923,202.08099999999999,0,0,0,0,204.386,206.55,209.20599999999999,209.93899999999999,205.66900000000001,206.52,209.048,209.06299999999999,211.167,212.387,212.74700000000001,213.64500000000001,213.821,0,0,0,0,0,0,0,4.7690000000000001,6.9329999999999998,10.856999999999999,11.59,5.4550000000000001,6.306,17.047000000000001,17.062000000000001,10.244,11.464,10.666,11.564,11.74,0,0,0,0,0,0,0,4,4,4,4,4,4,4,4,3,3,3,3,3,{"$f":"+CR6","v":3},3,3,3,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,"STR","STR","STR","STR","STR",{"$f":"+EF6","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,312239.2,0.97677221777954704,0.96658105508952685,0.94833060638953004,0.94503395018258729,0.97359488218716572,0.9696009232902203,0.91719110793743786,0.91712558867093386,0.95169893258363381,0.94625593333989666,0.9500818805649941,0.94610556800208812,0.94532988927395589,0,0,0,0,0,0,0]
[null,"Loss Percent Assumption",3.2099999999999997E-2,null,"2015_3","2014-12-01",416,328,744,0.55913978494623651,0.44086021505376344,null,2011,365,8760,null,10025,"Benton REA",0,0,60.548999999999999,0,0,0,0,0,0,0,0,0,0,0,0,66.081000000000003,58.701999999999998,59.343000000000004,56.908999999999999,59.658999999999999,60.003,0,0,0,0,69.528000000000006,70.504000000000005,64.710999999999999,65.775000000000006,66.507999999999996,67.372,66.665999999999997,67.355000000000004,64.823999999999998,65.037000000000006,74.805000000000007,75.47,75.930999999999997,0,0,0,0,0,0,0,3.4470000000000001,4.423,7.5789999999999997,8.6430000000000007,7.165,8.0289999999999999,9.7569999999999997,10.446,5.165,5.3780000000000001,14.802,15.467000000000001,15.928000000000001,0,0,0,0,0,0,0,3,3,3,3,1,1,1,1,1,1,1,3,3,{"$f":"+CR7","v":3},3,3,3,3,3,3,10,11,12,14,0,0,0,0,0,0,0,13.808999999999999,13.808999999999999,{"$f":"+DL7","v":13.808999999999999},13.808999999999999,13.808999999999999,13.808999999999999,13.808999999999999,13.808999999999999,13.808999999999999,"LGR","LGR","LGR","LGR","STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+EF7","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5000000000000007E-2,82900.857000000004,0.95042152231614863,0.93726950226929628,0.89652148333310555,0.88368387000605586,0.892269762675167,0.88082701086504789,0.85363994887948891,0.84490774006384084,0.92032734480285083,0.91731321862170756,0.80212815947597094,0.79506024870279601,0.79023319816148885,0,0,0,0,0,0,0]
[null,null,null,null,"2017_5","2017-02-01",384,288,672,0.5714285714285714,0.42857142857142855,null,2037,365,8760,null,10083,"Monmouth, City of",0,0,8.4879999999999995,0,0,0,0,0,0,0,0,0,0,0,0,8.282,8.2289999999999992,8.3190000000000008,7.9779999999999998,8.3629999999999995,8.4109999999999996,0,0,0,0,8.3000000000000007,8.3450000000000006,8.44,8.4819999999999993,8.5259999999999998,8.5679999999999996,8.8409999999999993,8.9039999999999999,8.6989999999999998,8.7420000000000009,9.0980000000000008,9.1329999999999991,9.1649999999999991,0,0,0,0,0,0,0,1.7999999999999999E-2,6.3E-2,0.21099999999999999,0.253,0.20699999999999999,0.249,0.86299999999999999,0.92600000000000005,0.33600000000000002,0.379,0.68700000000000006,0.72199999999999998,0.754,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+CR33","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL33","v":0},0,0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+EF33","v":"LGR"},"LGR","LGR","LGR","LGR","LGR","LGR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99780449158729134,0.99246406285272448,0.97499384187203786,0.97016600157981614,0.97573651907107661,0.97095349691876742,0.90237189952494068,0.89598719268867921,0.96137764800551795,0.95664884008236095,0.92452307883051221,0.92098006911201158,0.91776442675395542,0,0,0,0,0,0,0]
[null,null,null,null,"2019_7","2019-04-01",416,304,720,0.57777777777777772,0.42222222222222222,null,null,null,null,null,10170,"Eugene Water & Electric Board",1,0,254.84299999999999,0,0,0,0,0,0,0,0,0,0,1.81085E-2,0,248.64699999999999,247.06700000000001,249.768,239.52199999999999,251.09700000000001,252.54400000000001,0,0,0,0,243.239,244.048,237.084,237.57,238.1,238.46100000000001,240.07900000000001,241.69,241.44399999999999,244.72300000000001,248.75800000000001,252.82900000000001,253.655,0,0,0,0,0,0,0,0,0,0,0,0,0,0.55700000000000005,2.1680000000000001,0,0,0,0.28499999999999998,1.111,0,0,0,0,0,0,0,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"+CR59","v":4},4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EF59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999912299723837,1,0.99999945337135732,0.99999995160916977,1,1,0.99802818156824302,0.99236842586384144,1,0.99999998078121999,1,0.99900790855296373,0.99614268037583065,0,0,0,0,0,0,0]
[null,null,null,null,"2021_9","2021-06-01",416,304,720,0.57777777777777772,0.42222222222222222,null,null,null,null,null,10256,"Midstate Elec Coop",0,0,47.442999999999998,0,0,0,0,0,0,0,0,0,0,0,0,46.29,45.994999999999997,46.497999999999998,44.591000000000001,46.746000000000002,47.015000000000001,0,0,0,0,45.432000000000002,45.637,44.71,44.725999999999999,46.329000000000001,46.558,51.1,51.655999999999999,57.595999999999997,59.05,64.787000000000006,66.400000000000006,68.018000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0.06,6.5090000000000003,7.0650000000000004,10.85,12.304,17.771999999999998,19.385000000000002,21.003,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+CR85","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL85","v":0},0,0,0,0,0,0,"LGR","LGR","LGR","LGR","STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+EF85","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,6.5000000000000002E-2,41489.314000000006,1,1,1,1,0.99999496261766019,0.99872673604078166,0.87390366054395419,0.86459148998811763,0.81331181228707106,0.7934609532414556,0.72787451072287135,0.71033077942679546,0.69356224716661807,0,0,0,0,0,0,0]
[null,null,null,null,"2025_12","2025-09-01",400,320,720,0.55555555555555558,0.44444444444444442,null,null,null,null,null,11680,"Weiser, City of",0,0,6.423,0,0,0,0,0,0,0,0,0,0,0,0,6.2670000000000003,6.2270000000000003,6.2949999999999999,6.0369999999999999,6.3289999999999997,6.3650000000000002,0,0,0,0,6.6660000000000004,6.7489999999999997,6.4420000000000002,6.4740000000000002,6.3109999999999999,6.3280000000000003,6.2750000000000004,6.2869999999999999,6.5350000000000001,6.5460000000000003,6.4770000000000003,6.51,6.5419999999999998,0,0,0,0,0,0,0,0.39900000000000002,0.48199999999999998,0.215,0.247,1.6E-2,3.3000000000000002E-2,0.23799999999999999,0.25,0.20599999999999999,0.217,0.112,0.14499999999999999,0.17699999999999999,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,3,3,3,3,{"$f":"+CR136","v":3},3,3,3,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL136","v":0},0,0,0,0,0,0,"LGR","LGR","LGR","LGR","STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+EF136","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,{"$f":"+EN136+ER136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0.94024652993101476,0.92857964623166211,0.96658629674014274,0.96180860729070117,0.99741169437490096,0.99473217496839439,0.96209162323505981,0.96025527847940206,0.96844300535577654,0.96681561869844179,0.98273612870155946,0.97775451698924754,0.97297185961479682,0,0,0,0,0,0,0]
[null,null,null,null,"2028_6","2028-03-01",432,311,743,0.58142664872139971,0.41857335127860029]
[null,null,null,null,"2031_6","2031-03-01",416,327,743,0.55989232839838488,0.44010767160161507]
[null,null,null,null,"2035_3","2034-12-01",400,344,744,0.5376344086021505,0.4623655913978495]
[null,null,null,null,"2035_12","2035-09-01",384,336,720,0.53333333333333333,0.46666666666666667]

{"sheet":"EE","index":3,"n_rows":138,"n_cols":6,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Energy Efficiency Inputs",null,null,null,"USBR Loads"]
[null,"Percent of Non-PNGC Reported EE Savings (Last 3 Years Average)",null,null,null,{"$f":"1-SUM($D$5:$D$200)","v":4.5978174849706899E-2}]
[]
[null,"BESID","AccountName","Percent"]
[null,10005,"Alder Mutual",8.4437928762992961E-6]
[null,10015,"Asotin County PUD #1",0]
[null,10024,"Benton County PUD #1",3.6554999989249784E-2]
[null,10068,"Chewelah, City of",1.9468635675199382E-4]
[null,10074,"Forest Grove, City of",3.4927164135665576E-3]
[null,10121,"Coos Curry Elec Coop",7.3640865024171026E-7]
[null,10197,"Harney Elec Coop",4.4107599917243018E-3]
[null,10304,"Parkland L & W",1.1787164848639899E-3]
[null,10343,"Salmon River Elec Coop",7.8480627632889052E-4]
[null,10482,"Umpqua Indian Utility Cooperative",3.2327351801084721E-5]
[null,12026,"Jefferson County PUD #1",2.91646852781319E-3]

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

{"sheet":"I_TRL","index":5,"n_rows":137,"n_cols":504,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Total Retail Loads (MWh)"]
["TOC",null,null,"2015-10-01","2015-10-01","2015-11-01","2015-11-01","2015-12-01","2015-12-01","2016-01-01","2016-01-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2016-06-01","2016-06-01","2016-07-01","2016-07-01","2016-08-01","2016-08-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-11-01","2016-11-01","2016-12-01","2016-12-01","2017-01-01","2017-01-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01","2017-04-01","2017-04-01","2017-05-01","2017-05-01","2017-06-01","2017-06-01","2017-07-01","2017-07-01","2017-08-01","2017-08-01","2017-09-01","2017-09-01","2017-10-01","2017-10-01","2017-11-01","2017-11-01","2017-12-01","2017-12-01","2018-01-01","2018-01-01","2018-02-01","2018-02-01","2018-03-01","2018-03-01","2018-04-01","2018-04-01","2018-05-01","2018-05-01","2018-06-01","2018-06-01","2018-07-01","2018-07-01","2018-08-01","2018-08-01","2018-09-01","2018-09-01","2018-10-01","2018-10-01","2018-11-01","2018-11-01","2018-12-01","2018-12-01","2019-01-01","2019-01-01","2019-02-01","2019-02-01","2019-03-01","2019-03-01","2019-04-01","2019-04-01","2019-05-01","2019-05-01","2019-06-01","2019-06-01","2019-07-01","2019-07-01","2019-08-01","2019-08-01","2019-09-01","2019-09-01","2019-10-01","2019-10-01","2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","2025-10-01","2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01","2028-10-01","2028-10-01","2028-11-01","2028-11-01","2028-12-01","2028-12-01","2029-01-01","2029-01-01","2029-02-01","2029-02-01","2029-03-01","2029-03-01","2029-04-01","2029-04-01","2029-05-01","2029-05-01","2029-06-01","2029-06-01","2029-07-01","2029-07-01","2029-08-01","2029-08-01","2029-09-01","2029-09-01","2029-10-01","2029-10-01","2029-11-01","2029-11-01","2029-12-01","2029-12-01","2030-01-01","2030-01-01","2030-02-01","2030-02-01","2030-03-01","2030-03-01","2030-04-01","2030-04-01","2030-05-01","2030-05-01","2030-06-01","2030-06-01","2030-07-01","2030-07-01","2030-08-01","2030-08-01","2030-09-01","2030-09-01","2030-10-01","2030-10-01","2030-11-01","2030-11-01","2030-12-01","2030-12-01","2031-01-01","2031-01-01","2031-02-01","2031-02-01","2031-03-01","2031-03-01","2031-04-01","2031-04-01","2031-05-01","2031-05-01","2031-06-01","2031-06-01","2031-07-01","2031-07-01","2031-08-01","2031-08-01","2031-09-01","2031-09-01",{"$f":"DATE(YEAR(NV2),MONTH(NV2)+1,1)","v":"2031-10-01"},"2031-10-01","2031-11-01","2031-11-01","2031-12-01","2031-12-01","2032-01-01","2032-01-01","2032-02-01","2032-02-01","2032-03-01","2032-03-01","2032-04-01","2032-04-01","2032-05-01","2032-05-01","2032-06-01","2032-06-01","2032-07-01","2032-07-01","2032-08-01","2032-08-01","2032-09-01","2032-09-01","2032-10-01","2032-10-01","2032-11-01","2032-11-01","2032-12-01","2032-12-01","2033-01-01","2033-01-01","2033-02-01","2033-02-01","2033-03-01","2033-03-01","2033-04-01","2033-04-01","2033-05-01","2033-05-01","2033-06-01","2033-06-01","2033-07-01","2033-07-01","2033-08-01","2033-08-01","2033-09-01","2033-09-01","2033-10-01","2033-10-01","2033-11-01","2033-11-01","2033-12-01","2033-12-01","2034-01-01","2034-01-01","2034-02-01","2034-02-01","2034-03-01","2034-03-01","2034-04-01","2034-04-01","2034-05-01","2034-05-01","2034-06-01","2034-06-01","2034-07-01","2034-07-01","2034-08-01","2034-08-01","2034-09-01","2034-09-01","2034-10-01","2034-10-01","2034-11-01","2034-11-01","2034-12-01","2034-12-01","2035-01-01","2035-01-01","2035-02-01","2035-02-01","2035-03-01","2035-03-01","2035-04-01","2035-04-01","2035-05-01","2035-05-01","2035-06-01","2035-06-01","2035-07-01","2035-07-01","2035-08-01","2035-08-01","2035-09-01","2035-09-01",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"SF2+1","v":2032},{"$f":"SG2+1","v":2033},2034,2035]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",158.88499999999999,123.417,100.217,62.326000000000001,89.960999999999999,79.093999999999994,103.249,66.465999999999994,99.564999999999998,52.421999999999997,113.77200000000001,69.468999999999994,154.892,99.355999999999995,273.82,232.80600000000001,341.51499999999999,284.089,561.28800000000001,486.71899999999999,578.04600000000005,455.04399999999998,307.88499999999999,341.17,172.27,133.81399999999999,102.518,63.756999999999998,92.009,80.894999999999996,104.336,67.165999999999997,100.624,52.978999999999999,110.39400000000001,67.406999999999996,148.75200000000001,95.417000000000002,285.88799999999998,243.066,373.447,310.65100000000001,564.22299999999996,489.26400000000001,572.096,450.36099999999999,336.64,373.03300000000002,183.65799999999999,149.874,91.793999999999997,69.552999999999997,93.704999999999998,75.12,114.116,65.23,98.207999999999998,53.588000000000001,117.71299999999999,66.923000000000002,193.52799999999999,116.367,333.53,301.65899999999999,419.48200000000003,375.44400000000002,593.34400000000005,508.13499999999999,546.45799999999997,459.45,312.637,338.98899999999998,186.78100000000001,152.423,93.366,70.745000000000005,95.313000000000002,76.409000000000006,116.03700000000001,66.328000000000003,99.885999999999996,54.503999999999998,119.718,68.061999999999998,196.79599999999999,118.33199999999999,339.19600000000003,306.78300000000002,426.62200000000001,381.834,603.41999999999996,516.76400000000001,555.74800000000005,467.26100000000002,317.892,344.68700000000001,178.256,144.56800000000001,86.028000000000006,70.260000000000005,90.56,72.869,106.746,66.778999999999996,91.007000000000005,54.8,111.991,65.138000000000005,182.541,114.54300000000001,308.81299999999999,297.99299999999999,402.13499999999999,357.26299999999998,559.14400000000001,494.95499999999998,520.75699999999995,441.09399999999999,300.22199999999998,326.64600000000002,179.43299999999999,145.52199999999999,86.587000000000003,70.716999999999999,91.14,73.335999999999999,107.56399999999999,67.290999999999997,91.622,55.170999999999999,112.74299999999999,65.575000000000003,183.786,115.324,310.78800000000001,299.899,404.69299999999998,359.53500000000003,562.80899999999997,498.19900000000001,524.12199999999996,443.94400000000002,302.38600000000002,329,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,82.454999999999998,62.944000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,232.20500000000001,191.15600000000001,169.41900000000001,123.872,171.94499999999999,133.024,191.46,117.994,153.70400000000001,117.33499999999999,195.078,115.383,240.922,153.45599999999999,330.666,311.65499999999997,437.57,380.16199999999998,596.15700000000004,535.87300000000005,573.68700000000001,483.97199999999998,342.67,371.25599999999997,232.20500000000001,191.15600000000001,169.41900000000001,123.872,171.94499999999999,133.024,191.46,117.994,153.70400000000001,117.33499999999999,195.078,115.383,240.922,153.45599999999999,330.666,311.65499999999997,437.57,380.16199999999998,596.15700000000004,535.87300000000005,573.68700000000001,483.97199999999998,342.67,371.25599999999997,232.20500000000001,191.15600000000001,169.41900000000001,123.872,171.94499999999999,133.024,191.46,117.994,153.70400000000001,117.33499999999999,195.078,115.383,240.922,153.45599999999999,330.666,311.65499999999997,437.57,380.16199999999998,596.15700000000004,535.87300000000005,573.68700000000001,483.97199999999998,342.67,371.25599999999997,232.20500000000001,191.15600000000001,169.41900000000001,123.872,171.94499999999999,133.024,191.46,117.994,158.98400000000001,121.36499999999999,195.078,115.383,240.922,153.45599999999999,330.666,311.65499999999997,437.57,380.16199999999998,596.15700000000004,535.87300000000005,573.68700000000001,483.97199999999998,342.67,371.25599999999997,232.20500000000001,191.15600000000001,169.41900000000001,123.872,171.94499999999999,133.024,191.46,117.994,153.70400000000001,117.33499999999999,195.078,115.383,240.922,153.45599999999999,330.666,311.65499999999997,437.57,380.16199999999998,596.15700000000004,535.87300000000005,573.68700000000001,483.97199999999998,342.67,371.25599999999997,232.20500000000001,191.15600000000001,169.41900000000001,123.872,171.94499999999999,133.024,191.46,117.994,153.70400000000001,117.33499999999999,195.078,115.383,240.922,153.45599999999999,330.666,311.65499999999997,437.57,380.16199999999998,596.15700000000004,535.87300000000005,573.68700000000001,483.97199999999998,342.67,371.25599999999997,232.20500000000001,191.15600000000001,169.41900000000001,123.872,171.94499999999999,133.024,191.46,117.994,153.70400000000001,117.33499999999999,195.078,115.383,240.922,153.45599999999999,330.666,311.65499999999997,437.57,380.16199999999998,596.15700000000004,535.87300000000005,573.68700000000001,483.97199999999998,342.67,371.25599999999997,232.20500000000001,191.15600000000001,169.41900000000001,123.872,171.94499999999999,133.024,191.46,117.994,158.98400000000001,121.36499999999999,195.078,115.383,240.922,153.45599999999999,330.666,311.65499999999997,437.57,380.16199999999998,596.15700000000004,535.87300000000005,573.68700000000001,483.97199999999998,342.67,371.25599999999997,232.20500000000001,191.15600000000001,169.41900000000001,123.872,171.94499999999999,133.024,191.46,117.994,153.70400000000001,117.33499999999999,195.078,115.383,240.922,153.45599999999999,330.666,311.65499999999997,437.57,380.16199999999998,596.15700000000004,535.87300000000005,573.68700000000001,483.97199999999998,342.67,371.25599999999997,232.20500000000001,191.15600000000001,169.41900000000001,123.872,171.94499999999999,133.024,191.46,117.994,153.70400000000001,117.33499999999999,195.078,115.383,240.922,153.45599999999999,330.666,311.65499999999997,437.57,380.16199999999998,596.15700000000004,535.87300000000005,573.68700000000001,483.97199999999998,342.67,371.25599999999997,232.20500000000001,191.15600000000001,169.41900000000001,123.872,171.94499999999999,133.024,191.46,117.994,153.70400000000001,117.33499999999999,195.078,115.383,240.922,153.45599999999999,330.666,311.65499999999997,437.57,380.16199999999998,596.15700000000004,535.87300000000005,573.68700000000001,483.97199999999998,342.67,371.25599999999997,null,{"$f":"+SUM(D4:AA4)","v":5235.473},{"$f":"+SUM(AB4:AY4)","v":5391.0070000000005},{"$f":"+SUM(AZ4:BW4)","v":5678.5049999999983},{"$f":"+SUM(BX4:CU4)","v":5774.9069999999992},{"$f":"+SUM(CV4:DS4)","v":5445.1079999999993},{"$f":"+SUM(DT4:EQ4)","v":5481.1860000000006},{"$f":"+SUM(ER4:FO4)","v":5110.1259999999993},{"$f":"+SUM(FP4:GM4)","v":5110.1259999999993},{"$f":"+SUM(GN4:HK4)","v":5115.1410000000005},{"$f":"+SUM(HL4:II4)","v":6670.6210000000001},{"$f":"+SUM(IJ4:JG4)","v":6670.6210000000001},{"$f":"+SUM(JH4:KE4)","v":6670.6210000000001},{"$f":"+SUM(KF4:LC4)","v":6679.9309999999996},{"$f":"+SUM(LD4:MA4)","v":6670.6210000000001},{"$f":"+SUM(MB4:MY4)","v":6670.6210000000001},{"$f":"+SUM(MZ4:NW4)","v":6670.6210000000001},{"$f":"+SUM(NX4:OU4)","v":6679.9309999999996},{"$f":"+SUM(OV4:PS4)","v":6670.6210000000001},{"$f":"+SUM(PT4:QQ4)","v":6670.6210000000001},{"$f":"+SUM(QR4:RO4)","v":6670.6210000000001}]
[null,10024,"Benton County PUD #1",72609.945000000007,43984.938000000002,71716.601999999999,51043.328000000001,91608.960999999996,65984.562999999995,86698.866999999998,62828.375,70522.554999999993,47630.105000000003,73297.820000000007,47714.245999999999,77232.797000000006,47207.531000000003,97686.75,66967.156000000003,110656.219,70497.375,136540.29699999999,92112.398000000001,123164.80499999999,74705.641000000003,81168.202999999994,52364.413999999997,73736.148000000001,44666.449000000001,64744.391000000003,46080.98,79217.398000000001,57059.137000000002,87501.523000000001,63397.582000000002,78718.320000000007,53165.300999999999,74797.616999999998,48690.629000000001,83715.266000000003,51169.625,95241.702999999994,65284.593999999997,116283.359,74078.733999999997,131957.20300000001,88992.327999999994,130424.359,79104.766000000003,89995.047000000006,58041.34,73766.077999999994,44684.578000000001,64822.059000000001,46136.273000000001,79315.687999999995,57125.788999999997,87878.523000000001,63659.508000000002,79054.577999999994,53388.038999999997,75136.789000000004,48911.43,84013.327999999994,51350.563000000002,95499.422000000006,65452.82,116513.086,74225.062999999995,132195,89140.539000000004,130687.617,79264.422000000006,90263.202999999994,58214.237999999998,74055.641000000003,44859.987999999998,65125.245999999999,46352.055,79670.858999999997,57381.605000000003,88283.281000000003,63952.711000000003,79419.827999999994,53634.703000000001,75512.335999999996,49155.887000000002,84347.226999999999,51554.637000000002,95788.43,65650.898000000001,116779.42200000001,74394.733999999997,132462.609,89320.991999999998,130988.883,79447.148000000001,90567.758000000002,58410.637000000002,72397.75,43869.008000000002,71024.616999999998,50555.836000000003,91341.648000000001,65792.101999999999,87491.202999999994,63390.156000000003,72530.148000000001,48985.913999999997,70803.491999999998,46091.695,76819.781000000003,46954.921999999999,96111.843999999997,65881.077999999994,115202.148,73406.101999999999,135540.45300000001,91408.906000000003,120963.148,73385.898000000001,76824.445000000007,49567.563000000002,72348.312999999995,43839.046999999999,70984.023000000001,50526.93,91305.141000000003,65765.797000000006,87527.641000000003,63416.546999999999,73278.976999999999,49491.671999999999,70809.468999999997,46095.586000000003,76831.101999999999,46961.836000000003,96237.116999999998,65966.960999999996,115452.523,73565.633000000002,136032.21900000001,91740.547000000006,121391.539,73645.804999999993,76896.304999999993,49613.93,76456.023000000001,46327.875,73041.202999999994,51991.093999999997,92563.891000000003,66672.312999999995,90704.43,65718.070000000007,73646.702999999994,49739.898000000001,71650.414000000004,46642.883000000002,80391.141000000003,49137.656000000003,97044.297000000006,66520,118688.492,75627.414000000004,135120.375,91125.422000000006,121308.04700000001,73594.952999999994,76343.366999999998,49256.93,76542.577999999994,46380.32,72993.422000000006,51957.078000000001,92151.289000000004,66375.116999999998,90368.976999999999,65475.023000000001,73547.195000000007,49672.703000000001,71760.718999999997,46714.68,80558.343999999997,49239.858999999997,97199.391000000003,66626.312999999995,118827.008,75715.695000000007,135205.42199999999,91182.781000000003,121400.539,73651.054999999993,76522.258000000002,49372.343999999997,74943.726999999999,45411.516000000003,69721.968999999997,49628.445,92794.141000000003,66838.156000000003,90293.898000000001,65420.616999999998,71104.702999999994,48023.07,74919.906000000003,48771.241999999998,74999.695000000007,45842.226999999999,93557.937999999995,64130.25,116436.969,74192.781000000003,133922.875,90317.827999999994,119949.648,72770.835999999996,76564.281000000003,49399.461000000003,77155.077999999994,48422.296999999999,72306.656000000003,52602.758000000002,87364.601999999999,64295.883000000002,83734.983999999997,61065.891000000003,77760.577999999994,53871.906000000003,76490.766000000003,51057.445,78635.156000000003,49269.156000000003,94943.133000000002,66990.148000000001,123452.219,76003.187999999995,138492.46900000001,93559.891000000003,125988.70299999999,75991.875,81378.327999999994,54353.718999999997,77412,48583.538999999997,72480.281000000003,52729.055,87229.523000000001,64196.476999999999,83873.383000000002,61166.82,78116.125,54118.233999999997,76919.172000000006,51343.398000000001,79113.641000000003,49568.945,95408.758000000002,67318.679999999993,123931.43799999999,76298.218999999997,138940.5,93862.562999999995,126417.711,76250.648000000001,81797.726999999999,54633.851999999999,77872.187999999995,48872.351999999999,72842.968999999997,52992.906000000003,87285.031000000003,64237.328000000001,83983.57,61247.18,78451.898000000001,54350.851999999999,77332.883000000002,51619.563000000002,79582.820000000007,49862.913999999997,95889.148000000001,67657.648000000001,124459.898,76623.554999999993,139494.266,94236.656000000003,126946.539,76569.616999999998,82241.601999999999,54930.32,78337.593999999997,49164.438000000002,73203.758000000002,53255.383000000002,87329.241999999998,64269.866999999998,83791.710999999996,61107.258000000002,80575.687999999995,55822.203000000001,77405.960999999996,51668.336000000003,79709.452999999994,49942.25,96047.406000000003,67769.312999999995,124675.20299999999,76756.093999999997,139772.54699999999,94424.641000000003,127172.67200000001,76706,82356.383000000002,55006.976999999999,78439.945000000007,49228.68,73235.226999999999,53278.273000000001,87060.031000000003,64071.733999999997,83723.851999999999,61057.773000000001,78647.108999999997,54486.093999999997,77616.516000000003,51808.883000000002,79973.633000000002,50107.773000000001,96342.523000000001,67977.523000000001,125028.156,76973.406000000003,140189.67199999999,94706.452999999994,127550.992,76934.195000000007,82612.968999999997,55178.343999999997,78691.906000000003,49386.813000000002,73402.406000000003,53399.898000000001,86928.726999999999,63975.101999999999,83765.679999999993,61088.273000000001,78907.366999999998,54666.398000000001,77944.468999999997,52027.788999999997,80355.547000000006,50347.063000000002,96761.523000000001,68273.164000000004,125516.992,77274.351999999999,140770.54699999999,95098.858999999997,128098.594,77264.483999999997,83002.195000000007,55438.32,79080.710999999996,49630.82,73703.812999999995,53619.18,86970.508000000002,64005.851999999999,84085.851999999999,61321.758000000002,79386.398000000001,54998.258000000002,78504.148000000001,52401.375,80956.648000000001,50723.68,97398.366999999998,68722.523000000001,126232.156,77714.641000000003,141606.75,95663.766000000003,128907.742,77752.539000000004,83608.929999999993,55843.57,79696.468999999997,50017.266000000003,74230.539000000004,54002.366999999998,87315.187999999995,64259.531000000003,84224.797000000006,61423.108999999997,81831.656000000003,56692.328000000001,78866.016000000003,52642.921999999999,81357.656000000003,50974.938000000002,97840.773000000001,69034.664000000004,126752.273,78034.851999999999,142279.391,96118.172000000006,129541.352,78134.710999999996,84022.797000000006,56120,80100.531000000003,50270.858999999997,74561.906000000003,54243.438000000002,87447.883000000002,64357.18,84723.273000000001,61786.616999999998,80277.218999999997,55615.421999999999,79520.179999999993,53079.57,82033.335999999996,51398.288999999997,98557.531000000003,69540.406000000003,127560.102,78532.179999999993,143265.95300000001,96784.656000000003,130495.25,78710.062999999995,84706.32,56576.538999999997,80786.031000000003,50701.078000000001,75168.351999999999,54684.616999999998,87941.18,64720.211000000003,84993.133000000002,61983.413999999997,80643.960999999996,55869.491999999998,79925.960999999996,53350.43,82459.218999999997,51665.125,99026.398000000001,69871.226999999999,128111.742,78871.804999999993,144000.29699999999,97280.75,131181.766,79124.141000000003,85138.718999999997,56865.343999999997,81205.133000000002,50964.101999999999,75532.648000000001,54949.641000000003,88187.922000000006,64901.813000000002,85497.952999999994,62351.578000000001,81238.258000000002,56281.211000000003,80589.25,53793.171999999999,83143.866999999998,52094.101999999999,99746.25,70379.141000000003,128913.906,79365.656000000003,144980.92199999999,97943.218999999997,132130.70300000001,79696.516000000003,85822.383000000002,57321.961000000003,null,1815943.8910000001,1836063.7989999999,1840698.6329999999,1847117.5149999999,1806339.8570000001,1809724.66,1839312.8910000003,1839440.1100000003,1809956.1789999998,1865186.8290000001,1871710.689,1879583.7030000002,1886270.378,1886229.7560000005,1892386.4680000003,1902839.9850000006,1915413.767,1924144.703,1934364.3930000004,1947031.3069999998]
[null,10025,"Benton REA",29712.206999999999,19697.815999999999,25326.460999999999,19050.641,27593.699000000001,22459.620999999999,28448.921999999999,20720.895,24088.52,16569.59,22644.83,16486.224999999999,25723.578000000001,17148.937999999998,30686.449000000001,20992.164000000001,34903.112999999998,24497.34,44305.18,29579.305,44576.93,28399.866999999998,34342.483999999997,26538.629000000001,28380.9,18316.451000000001,24845.463,18684.955000000002,29097.768,23683.826000000001,29932.113000000001,21859.631000000001,24309.641,16738.187999999998,22344.219000000001,16267.812,27637.609,18236.697,32181.133000000002,22172.824000000001,34073.883000000002,24066.368999999999,43806.156000000003,29556.440999999999,42547.343999999997,27330.166000000001,29679.923999999999,22774.41,27290.063999999998,17363.023000000001,23320.866999999998,17558.044999999998,27795.919999999998,22610.155999999999,27819.793000000001,20321.115000000002,22377.855,15409.19,20855.035,15183.343000000001,26145.738000000001,17253.311000000002,29335.138999999999,20224.916000000001,30359.282999999999,21441.775000000001,39133.491999999998,26403.956999999999,36996.519999999997,23765.333999999999,24831.375,19020.588,27714.282999999999,17636.805,23691.293000000001,17836.618999999999,28232.539000000001,22965.537,28261.256000000001,20642.651999999998,22735.687999999998,15655.358,21180.812999999998,15420.565000000001,26554.391,17522.657999999999,29802.365000000002,20544.688999999998,30869.083999999999,21801.974999999999,39790.917999999998,26847.530999999999,37634.656000000003,24175.197,25263.678,19355.285,27630.699000000001,17788.223000000002,23726.442999999999,17858.425999999999,27870.803,22788.581999999999,28405.098000000002,20714.57,23653.412,16304.315000000001,21019.861000000001,15311.217000000001,25581.618999999999,16914.469000000001,30121.365000000002,20679.881000000001,32117.366999999998,22698.57,41937.902000000002,28364.673999999999,41202.578000000001,26489.078000000001,29122.942999999999,22536.26,28323.651999999998,18266.526999999998,24365.146000000001,18356.650000000001,28466.067999999999,23393.684000000001,29080.574000000001,21231.673999999999,23603.493999999999,16296.040999999999,21627.182000000001,15757.425999999999,26181.728999999999,17346.643,30730.326000000001,21121.42,32713.636999999999,23124.07,42560.949000000001,28816.611000000001,41820.512000000002,26895.937999999998,29621.256000000001,22934.66,27591.42,17806.938999999998,23445.393,17632.041000000001,27469.688999999998,22358.666000000001,28434.081999999999,20706.141,22175.17,15258.787,22737.133000000002,16559.074000000001,23259.805,15290.281000000001,30025.232,20529.294999999998,33954.593999999997,23935.638999999999,39573.855000000003,26682.043000000001,37355.800999999999,23970.895,28390.692999999999,21913.798999999999,28061.530999999999,18088.965,23832.1,17919.907999999999,27781.33,22608.826000000001,28659.813999999998,20870.557000000001,22447.623,15446.217000000001,23039.688999999998,16779.393,23602.096000000001,15515.893,30431.785,20807.546999999999,34393.523000000001,24245.763999999999,40052.800999999999,27005.190999999999,37814.370999999999,24265.43,28783.879000000001,22218.210999999999,26497.182000000001,17704.634999999998,22645.313999999998,17271.978999999999,27037.705000000002,20911.032999999999,26669.256000000001,20289.478999999999,20754.171999999999,15202.772999999999,22229.912,15552.838,22101.455000000002,15022.721,28303.74,20343.243999999999,33856.870999999999,21814.664000000001,37238.116999999998,26393.171999999999,36332.266000000003,22518.68,27914.09,20416.305,30945.502,20142.467000000001,26623.748,20316.131000000001,32697.43,26162.285,32497.998,23962.26,24772.678,17687.971000000001,25286.484,19071.848000000002,28078.115000000002,18830.521000000001,32358.188999999998,22480.162,35829.237999999998,24969.254000000001,40908.129000000001,27658.190999999999,38649.625,26108.776999999998,31422.01,22088.451000000001,31190.311000000002,20301.811000000002,25604.018,21630.268,34155.218999999997,24747.113000000001,32682.537,24098.33,25017.491999999998,17862.773000000001,25572.168000000001,19287.315999999999,28407.383000000002,19051.344000000001,31364.74,24077.65,37743.141000000003,23680.726999999999,41328.425999999999,27942.355,39055.016000000003,26382.629000000001,31775.127,22336.682000000001,31555.865000000002,20539.752,25878.081999999999,21861.800999999999,34322.582000000002,24868.375,31432.351999999999,25588.476999999999,25221.261999999999,18008.266,26925.463,18370.771000000001,28707.581999999999,19252.675999999999,31689.813999999998,24327.201000000001,38122.07,23918.476999999999,41723.398000000001,28209.398000000001,39405.983999999997,26619.719000000001,32042.453000000001,22524.598000000002,30521.581999999999,21976.703000000001,27229.366999999998,20778.27,34326.608999999997,24871.293000000001,31602.023000000001,25726.598000000002,26333.881000000001,18516.865000000002,27158.785,18529.960999999999,27736.855,20634.800999999999,33312.309000000001,23143.016,38394.468999999997,24089.386999999999,40338.809000000001,30149.815999999999,41352.925999999999,25219.145,32319.421999999999,22719.300999999999,30803.074000000001,22179.391,27464.127,20957.407999999999,33018.82,26419.437999999998,33016.633000000002,24344.671999999999,25527.921999999999,18227.223000000002,27311.68,18634.280999999999,27935.643,20782.688999999998,33571.315999999999,23322.953000000001,38706.883000000002,24285.398000000001,40682.016000000003,30406.335999999999,41708.375,25435.914000000001,31202.918000000001,24313,32376.351999999999,21073.809000000001,27677.171999999999,21119.98,33116.949000000001,26497.956999999999,33189.343999999997,24472.02,25753.824000000001,18388.52,26461.77,19958.285,29481.493999999999,19771.697,33935.093999999997,23575.68,37513.949000000001,26143.315999999999,42869.961000000003,28984.594000000001,42158.737999999998,25710.574000000001,31539.812999999998,24575.508000000002,32727.615000000002,21302.442999999999,27948.072,21326.701000000001,33277.879000000001,26626.715,33385.004000000001,24616.289000000001,25985.848000000002,18554.187999999998,26729.532999999999,20160.236000000001,29791.011999999999,19979.273000000001,34282.410000000003,23816.973000000002,37884.438000000002,26401.511999999999,43301.093999999997,29276.085999999999,40902.813000000002,27630.859,33255.163999999997,23377.085999999999,33016.641000000003,21490.574000000001,26909.428,22733.076000000001,34843.046999999999,25245.48,33598.785000000003,24773.921999999999,25966.817999999999,20310.092000000001,28154.148000000001,19209.078000000001,30094.050999999999,20182.504000000001,33187.25,25476.73,39866.324000000001,25012.855,43723.262000000002,29561.511999999999,41297.733999999997,27897.641,33560.468999999997,23591.703000000001,31975.528999999999,23023.603999999999,28379.373,21655.817999999999,34966.472999999998,25334.905999999999,32334.105,26322.574000000001,26421.188999999998,18865.028999999999,28386.375,19367.526999999998,30355.24,20357.669999999998,33474.078000000001,25696.918000000001,40205.453000000001,25225.629000000001,42322.035000000003,31632.105,43372.887000000002,26451.02,33850.07,23795.285,32248.974999999999,23220.493999999999,28596.43,21821.449000000001,35101.800999999999,25432.956999999999,32416.993999999999,26390.053,26548.671999999999,18956.050999999999,28547.734,19477.616999999998,29266.945,21773.109,35149.546999999999,24419.398000000001,40481.559000000001,25398.863000000001,42643.82,31872.616999999998,43700.656000000003,26650.905999999999,34088.987999999998,23963.234,32474.195,23382.66,28770.037,21953.928,33713.995999999999,26975.671999999999,34054.476999999999,25109.921999999999,26788.27,19127.125,28838.585999999999,19676.059000000001,29578.932000000001,22005.213,35519.788999999997,24676.613000000001,40897.425999999999,25659.785,43110.703000000001,32221.578000000001,44197.862999999998,26954.136999999999,33017.339999999997,25726.780999999999,null,634493.40399999986,628523.92300000007,572815.83400000003,582135.83499999996,600838.35499999998,612635.86900000006,587056.46699999995,594672.4439999999,565021.603,649547.46400000015,655294.576,661116.41800000006,666982.19299999997,670258.10999999987,676346.4,682539.24300000002,689703.12399999995,693770.89199999988,698168.86899999995,704431.08699999982]
[null,10027,"Big Bend Elec Coop",21513.085999999999,14715.813,13251.338,9881.1620000000003,15817.066999999999,11782.233,15545.653,11437.546,12959.495000000001,9008.2039999999997,12804.504999999999,8590.3960000000006,22933.857,15721.442999999999,34279.961000000003,25465.738000000001,41382.516000000003,28182.280999999999,45614.663999999997,34317.938000000002,43359.336000000003,29669.366999999998,31536.848000000002,23457.254000000001,22829.391,15471.355,14325.249,10680.446,16843.116999999998,12558.838,15295.813,11262.022000000001,13843.08,9639.91,14317.737999999999,9469.3050000000003,24449.273000000001,16639.886999999999,37373.891000000003,27875.585999999999,43250.137000000002,29637.895,46985.773000000001,35652.375,44403.324000000001,30634.065999999999,32947.976999999999,24530.925999999999,22822.724999999999,15467.501,14622.054,10901.735000000001,17142.391,12777.66,15594.213,11481.727000000001,14148.496999999999,9852.5930000000008,14629.589,9675.5519999999997,24353.107,16586.008000000002,36964.843999999997,27539.741999999998,42581.688000000002,29201.025000000001,46205.684000000001,35037.563000000002,43711.046999999999,30185.223000000002,32598.050999999999,24294.335999999999,23131.541000000001,15676.786,14918.862999999999,11123.027,17439.23,12998.92,15892.602999999999,11701.427,14453.914000000001,10065.275,14941.44,9881.7999999999993,24661.391,16795.822,37261.601999999999,27761.085999999999,42889.108999999997,29411.697,46500.258000000002,35261.089999999997,44017.641000000003,30396.745999999999,32895.035000000003,24515.453000000001,23787.539000000001,16121.353999999999,15625.582,11649.933999999999,18256.491999999998,13608.093999999999,17752.978999999999,13071.188,15233.338,10608.043,15686.213,10374.370999999999,25796,17568.025000000001,35417.461000000003,26385.616999999998,44227.086000000003,30328.563999999998,45728.101999999999,34675.184000000001,43835.718999999997,30271.238000000001,32485.93,24210.859,23981.061000000002,16252.504999999999,15811.938,11788.874,18442.942999999999,13747.072,17940.973000000002,13209.603999999999,15158.565000000001,10555.974,15882.019,10503.87,25989.258000000002,17699.553,35603.214999999997,26524.164000000001,44419.59,30460.482,45912.542999999998,34815.133000000002,44027.652000000002,30403.648000000001,32671.855,24349.285,23616.063999999998,16018.583000000001,15556.135,11521.268,18588.633000000002,13756.593999999999,18472.557000000001,13597.803,15475.735000000001,10807.876,14530.352999999999,9735.9680000000008,19890.738000000001,13263.611999999999,37430.483999999997,28198.912,49519.953000000001,34259.688000000002,48666.66,36655.766000000003,44233.012000000002,29921.9,32366.776999999998,24443.57,23753.238000000001,16111.62,15688.392,11619.22,18720.936000000002,13854.504000000001,18605.157999999999,13695.412,15611.281999999999,10902.538,14668.199000000001,9828.33,20028.866999999998,13355.694,37561.745999999999,28297.853999999999,49656.046999999999,34353.805,48797.945,36754.690999999999,44370.347999999998,30014.768,32497.98,24542.578000000001,24282.41,16542.655999999999,16261.106,12006.714,19270.881000000001,14264.768,19144.5,14116.281000000001,16574.203000000001,11566.521000000001,15247.51,10209.228999999999,20616.037,13728.731,38086.125,28733.686000000002,50258.262000000002,34711.800999999999,49376.004000000001,37136.843999999997,44928.625,30416.701000000001,33068.781000000003,24931.984,24236.949000000001,16476.934000000001,16035.612999999999,11808.049000000001,19033.77,14088.918,18847.228999999999,14009.01,15990.276,11146.648999999999,15011.503000000001,10013.165000000001,20596.52,13753.195,38305.163999999997,28864.875,50865.815999999999,34985.184000000001,49758.218999999997,37502.141000000003,45337.586000000003,30588.116999999998,33270.055,25002.456999999999,26980.105,18841.562999999998,18639.848000000002,14201.43,20641.403999999999,15769.187,20433.041000000001,15645.315000000001,16439.758000000002,11923.08,17846.638999999999,12421.387000000001,26945.974999999999,18452.259999999998,40455.031000000003,30910,51130.241999999998,35693.945,52239.949000000001,39803.605000000003,44310.625,30351.383000000002,31244.937999999998,24287.375,27478.603999999999,19180.455000000002,18985.5,14455.957,21023.776999999998,16052.22,20811.598000000002,15926.091,16745.025000000001,12136.144,18178.275000000001,12642.897999999999,27443.734,18784.148000000001,41199.449000000001,31469.785,52069.866999999998,36341.038999999997,53199.73,40525.925999999999,45125.870999999999,30900.59,31820.824000000001,24726.34,27938.098000000002,19492.831999999999,19286.43,14677.550999999999,21361.800999999999,16302.427,21145.607,16173.826999999999,17383.868999999999,12598.058000000001,18459.083999999999,12830.460999999999,27904.240000000002,19091.192999999999,41924.508000000002,32015.023000000001,53003.093999999997,36983.711000000003,54154.77,41244.684000000001,45923.300999999999,31437.793000000001,32368.588,25143.868999999999,27979.303,19520.846000000001,19217.365000000002,14626.692999999999,21370.643,16308.972,21136.48,16167.056,16308.23,11831.28,18439.094000000001,12817.109,27982.197,19143.173999999999,42045.351999999999,32105.898000000001,53163.531000000003,37094.203000000001,54315.483999999997,41365.641000000003,46100.093999999997,31556.898000000001,32491.366999999998,25237.456999999999,28108.203000000001,19608.476999999999,19304.083999999999,14690.549000000001,21468.59,16381.474,21232.653999999999,16238.39,16381.54,11882.447,18521.982,12872.475,28111.425999999999,19229.34,42241.065999999999,32253.065999999999,53412.175999999999,37265.440999999999,54569.582000000002,41556.862999999998,46315.046999999999,31701.695,32642.215,25352.440999999999,28237.697,19696.509999999998,19391.178,14754.682000000001,21566.473000000002,16453.925999999999,21329.778999999999,16310.429,16455.168000000001,11933.837,18605.780999999999,12928.442999999999,28241.745999999999,19316.23,42438.207000000002,32401.315999999999,53661.52,37437.144999999997,54824.288999999997,41748.563000000002,46531.445,31847.484,32794.230000000003,25468.312999999998,28368.313999999998,19785.307000000001,19478.641,14819.085999999999,21664.785,16526.699000000001,21426.824000000001,16382.406999999999,17577.349999999999,12733.101000000001,18689.365000000002,12984.272999999999,28372.175999999999,19403.199000000001,42635.766000000003,32549.875,53911.983999999997,37609.633000000002,55080.233999999997,41941.18,46748.375,31993.616999999998,32946.508000000002,25584.383000000002,28498.978999999999,19874.134999999998,19566.453000000001,14883.75,21764.046999999999,16600.171999999999,21524.27,16454.684000000001,16603.84,12037.602999999999,18773.857,13040.710999999999,28503.203000000001,19490.562999999998,42834.226999999999,32699.116999999998,54164.152000000002,37783.300999999999,55337.879000000001,42135.082000000002,46966.315999999999,32140.440999999999,33099.468999999997,25700.98,28630.248,19963.377,19654.653999999999,14948.697,21863.228999999999,16673.588,21622.695,16527.684000000001,16678.391,12089.638000000001,18858.155999999999,13097.013999999999,28634.828000000001,19578.324000000001,43034.105000000003,32849.417999999998,54416.991999999998,37957.421999999999,55596.211000000003,42329.491999999998,47185.309000000001,32287.973000000002,33253.593999999997,25818.456999999999,28762.67,20053.400000000001,19743.221000000001,15013.912,21962.842000000001,16747.322,21721.006000000001,16600.599999999999,16753.248,12141.882,18943.363000000001,13153.928,28767.546999999999,19666.82,43234.434000000001,33000.065999999999,54670.995999999999,38132.347999999998,55855.733999999997,42524.813000000002,47405.762000000002,32436.48,33408,25936.155999999999,null,533227.701,560917.37399999995,558374.55500000005,564591.75599999994,572704.91200000013,576151.77600000007,580528.64099999983,583291.152,595480.36,595527.39400000009,635608.08499999996,647223.84699999995,658844.8189999999,658324.36700000009,661341.22299999988,664374.39099999995,669213.08200000005,670477.23100000003,673549.49600000004,676636.54999999993]
[null,10071,"Drain, City of",780.947,441.959,948.51499999999999,657.85799999999995,1130.068,722.84100000000001,1048.0419999999999,731.63400000000001,1030.7819999999999,613.89099999999996,936.43899999999996,548.48400000000004,852.46,507.01799999999997,714.04399999999998,477.411,695.96600000000001,387.65499999999997,682.65899999999999,429.12200000000001,756.05,397.15699999999998,687.33799999999997,405.233,749.18,452.23899999999998,965.928,617.505,1116.2159999999999,713.63499999999999,1036.713,724.07,977.625,589.43200000000002,928.64700000000005,539.12800000000004,819.71500000000003,521.89400000000001,729.77599999999995,444.91,685.66899999999998,380.2,672.73099999999999,424.23599999999999,743.87099999999998,390.67399999999998,691.20299999999997,402.92,757.94399999999996,457.53,976.27499999999998,624.12,1102.337,763.12400000000002,1078.625,695.82500000000005,986.71799999999996,594.91399999999999,937.71799999999996,544.39400000000001,830.05399999999997,528.47699999999998,740.31399999999996,451.334,696.80499999999995,386.37400000000002,683.846,431.24599999999998,754.65499999999997,396.33699999999999,666.05600000000004,422.23500000000001,783.05399999999997,435.39600000000002,978.67700000000002,625.65499999999997,1105.056,765.00599999999997,1081.2829999999999,697.54,989.14499999999998,596.37699999999995,911.62900000000002,574.125,858.94799999999998,502.91699999999997,742.12599999999998,452.43900000000002,677.09400000000005,408.73099999999999,706.85,410.96600000000001,756.5,397.30599999999998,667.68299999999999,423.26600000000002,805.08,441.22699999999998,960.48699999999997,611.57000000000005,1083.356,753.07299999999998,1086.7080000000001,698.072,1027.096,611.25300000000004,910.07399999999996,578.01700000000005,856.21500000000003,497.81700000000001,717.72299999999996,470.27499999999998,701.45399999999995,385.18900000000002,706.25199999999995,402.197,720.67200000000003,412.22199999999998,679.82799999999997,395.56099999999998,805.08,441.22699999999998,926.08100000000002,645.976,1122.306,714.12300000000005,1048.8530000000001,735.92700000000002,986.55499999999995,595.29899999999998,941.678,546.41300000000001,856.21500000000003,497.81700000000001,717.72299999999996,470.27499999999998,701.45399999999995,385.18900000000002,706.25199999999995,402.197,720.67200000000003,412.22199999999998,679.82799999999997,395.56099999999998,814.005,492.21699999999998,835.42600000000004,534.80100000000004,1148.0150000000001,729.89599999999996,1112.1279999999999,777.755,928.42200000000003,566.11199999999997,988.28899999999999,577.75300000000004,847.06399999999996,492.86,689.51499999999999,451.233,690.57299999999998,378.16300000000001,668.72299999999996,416.80200000000002,736.226,385.84500000000003,664.91800000000001,387.67599999999999,814.005,492.21699999999998,835.42600000000004,534.80100000000004,1148.0150000000001,729.89599999999996,1112.1279999999999,777.755,928.42200000000003,566.11199999999997,988.28899999999999,577.75300000000004,818.11699999999996,521.80799999999999,713.36500000000001,427.38299999999998,690.57299999999998,378.16300000000001,668.72299999999996,416.80200000000002,736.226,385.84500000000003,664.91800000000001,387.67599999999999,808.42100000000005,489.44299999999998,836.31200000000001,536.96500000000003,1112.9659999999999,770.60599999999999,1153.1179999999999,737.50300000000004,970.29399999999998,583.71,955.40700000000004,612.66099999999994,847.01499999999999,494.51900000000001,712.56100000000004,427.48899999999998,669.44799999999998,401.73399999999998,693.30200000000002,395.75099999999998,732.76099999999997,384.80700000000002,641.72900000000004,411.214,821.76400000000001,464.06299999999999,831.62400000000002,545.30600000000004,1144.059,788.46400000000006,1193.48,763.07500000000005,937.51300000000003,587.71799999999996,973.43799999999999,646.21299999999997,863.13,514.976,722.78899999999999,437.65100000000001,683.14400000000001,406.19499999999999,705.81799999999998,404.95699999999999,706.66899999999998,413.32900000000001,644.697,380.64699999999999,821.76400000000001,464.06299999999999,801.79300000000001,575.13699999999994,1188.126,750.096,1196.9570000000001,765.298,941.01700000000005,589.91399999999999,976.86400000000003,648.48699999999997,866.7,517.10599999999999,701.85699999999997,464.28300000000002,710.476,384.56400000000002,709.44,407.03500000000003,710.26599999999996,415.43299999999999,648.28099999999995,382.76299999999998,825.40700000000004,466.12,805.11199999999997,577.51800000000003,1188.126,750.096,1155.76,806.495,941.01700000000005,589.91399999999999,1011.034,614.31700000000001,866.7,517.10599999999999,701.85699999999997,464.28300000000002,710.476,384.56400000000002,709.44,407.03500000000003,710.26599999999996,415.43299999999999,648.28099999999995,382.76299999999998,798.29200000000003,493.23599999999999,835.06600000000003,547.56299999999999,1188.126,750.096,1155.76,806.495,974.39099999999996,602.61,1011.034,614.31700000000001,836.67899999999997,547.12699999999995,726.33900000000006,439.8,710.476,384.56400000000002,686,430.47500000000002,733.9,391.79899999999998,648.28099999999995,382.76299999999998,798.29200000000003,493.23599999999999,835.06600000000003,547.56299999999999,1147.433,790.78899999999999,1196.9570000000001,765.298,941.01700000000005,589.91399999999999,1011.034,614.31700000000001,836.67899999999997,547.12699999999995,726.33900000000006,439.8,710.476,384.56400000000002,686,430.47500000000002,733.9,391.79899999999998,625.91200000000003,405.13099999999997,825.40700000000004,466.12,835.06600000000003,547.56299999999999,1147.433,790.78899999999999,1196.9570000000001,765.298,941.01700000000005,589.91399999999999,976.86400000000003,648.48699999999997,866.7,517.10599999999999,726.33900000000006,439.8,686.71900000000005,408.32,709.44,407.03500000000003,733.9,391.79899999999998,625.91200000000003,405.13099999999997,825.40700000000004,466.12,835.06600000000003,547.56299999999999,1147.433,790.78899999999999,1196.9570000000001,765.298,941.01700000000005,589.91399999999999,976.86400000000003,648.48699999999997,866.7,517.10599999999999,726.33900000000006,439.8,686.71900000000005,408.32,709.44,407.03500000000003,710.26599999999996,415.43299999999999,648.28099999999995,382.76299999999998,825.40700000000004,466.12,805.11199999999997,577.51800000000003,1188.126,750.096,1196.9570000000001,765.298,938.99800000000005,638.00300000000004,1011.034,614.31700000000001,866.7,517.10599999999999,701.85699999999997,464.28300000000002,710.476,384.56400000000002,709.44,407.03500000000003,710.26599999999996,415.43299999999999,648.28099999999995,382.76299999999998,798.29200000000003,493.23599999999999,835.06600000000003,547.56299999999999,1188.126,750.096,1155.76,806.495,941.01700000000005,589.91399999999999,1011.034,614.31700000000001,866.7,517.10599999999999,701.85699999999997,464.28300000000002,710.476,384.56400000000002,686,430.47500000000002,733.9,391.79899999999998,648.28099999999995,382.76299999999998,798.29200000000003,493.23599999999999,835.06600000000003,547.56299999999999,1188.126,750.096,1155.76,806.495,941.01700000000005,589.91399999999999,1011.034,614.31700000000001,836.67899999999997,547.12699999999995,726.33900000000006,439.8,710.476,384.56400000000002,686,430.47500000000002,733.9,391.79899999999998,648.28099999999995,382.76299999999998,798.29200000000003,493.23599999999999,835.06600000000003,547.56299999999999,1147.433,790.78899999999999,1196.9570000000001,765.298,941.01700000000005,589.91399999999999,1011.034,614.31700000000001,836.67899999999997,547.12699999999995,726.33900000000006,439.8,710.476,384.56400000000002,686,430.47500000000002,733.9,391.79899999999998,625.91200000000003,405.13099999999997,null,16583.572999999997,16318.116999999998,16507.257000000001,16547.769,16511.417999999998,16454.922999999999,16314.416999999999,16314.417999999998,16379.735999999999,16580.718999999997,16637.719999999998,16649.12,16695.188999999998,16649.118000000002,16649.115999999998,16649.116999999995,16695.189999999999,16649.12,16649.118999999999,16649.118000000002]
[null,10081,"Milton-Freewater, City of",5146.6549999999997,3104.259,5979.1509999999998,4071.3290000000002,7869.7579999999998,5550.3919999999998,7388.3019999999997,5480.3739999999998,6090.2749999999996,4068.6260000000002,5729.8940000000002,3653.942,4883.8119999999999,3036.7020000000002,4720.277,3098.8530000000001,4676.3329999999996,2675.1970000000001,5751.098,3546.4810000000002,5756.9170000000004,3103.71,4738.7120000000004,2970.5770000000002,4625.8140000000003,2948.6129999999998,6148.0550000000003,4205.9560000000001,8068.9830000000002,5553.19,7309.8,5595.3180000000002,5999.4189999999999,3923.8240000000001,5210.3829999999998,3238.3679999999999,4475.75,2978.22,4578.6180000000004,2857.875,4644.5309999999999,2576.136,5562.23,3626.7339999999999,5952.4920000000002,3136.6489999999999,4622.232,2820.172,4443.4089999999997,2832.3270000000002,5917.3270000000002,4048.098,7455.0810000000001,5651.6059999999998,7293.8980000000001,5069.2790000000005,5759.7860000000001,3767.0839999999998,4943.335,3072.3739999999998,4372.9979999999996,2909.8220000000001,4518.7889999999998,2820.5059999999999,4509.5370000000003,2501.2280000000001,5389.5159999999996,3514.0880000000002,5883.4459999999999,3100.2460000000001,4305.3180000000002,2909.3960000000002,4614.6980000000003,2661.038,5917.3270000000002,4048.098,7455.0810000000001,5651.6059999999998,7293.8980000000001,5069.2790000000005,5759.7860000000001,3767.0839999999998,4754.3710000000001,3261.3389999999999,4550.1689999999999,2732.6509999999998,4518.7889999999998,2820.5059999999999,4338.9840000000004,2671.7809999999999,5599.13,3304.4749999999999,5883.4459999999999,3100.2460000000001,4305.3180000000002,2909.3960000000002,4677.741,2707.0410000000002,5995.0119999999997,4096.4889999999996,7464.701,5661.326,7408.17,5148.0879999999997,6117.4170000000004,3942.4459999999999,4832.1289999999999,3309.1979999999999,4524.8459999999995,2722.904,4400.1819999999998,3010.4319999999998,4688.3280000000004,2598.848,5672.4350000000004,3371.2060000000001,5796.4380000000001,3373.4769999999999,4660.6880000000001,2838.7570000000001,4677.741,2707.0410000000002,5754.0349999999999,4337.4650000000001,7769.5410000000002,5356.4859999999999,7116.7449999999999,5439.5140000000001,5864.7190000000001,3835.9960000000001,5019.8739999999998,3121.453,4524.8459999999995,2722.904,4400.1819999999998,3010.4319999999998,4688.3280000000004,2598.848,5672.4350000000004,3371.2060000000001,5796.4380000000001,3373.4769999999999,4660.6880000000001,2838.7570000000001,4548.75,2966.6190000000001,5354.0959999999995,3702.0509999999999,7481.9889999999996,5195.01,6808.4750000000004,5258.9970000000003,5374.0439999999999,3616.7179999999998,5249.8370000000004,3353.2550000000001,4454.8649999999998,2705.4279999999999,4184.2740000000003,2856.0990000000002,4672.7120000000004,2548.069,5388.0060000000003,3458.4650000000001,5890.1589999999997,3110.8969999999999,4543.4390000000003,2847.5590000000002,4548.75,2966.6190000000001,5354.0959999999995,3702.0509999999999,7481.9889999999996,5195.01,6808.4750000000004,5258.9970000000003,5374.0439999999999,3616.7179999999998,5249.8370000000004,3353.2550000000001,4263.1049999999996,2897.1880000000001,4366.741,2673.6329999999998,4672.7120000000004,2548.069,5388.0060000000003,3458.4650000000001,5890.1589999999997,3110.8969999999999,4543.4390000000003,2847.5590000000002,4548.75,2966.6190000000001,5354.0959999999995,3702.0509999999999,7153.4380000000001,5523.5609999999997,7121.2290000000003,4946.2430000000004,5610.1980000000003,3713.9110000000001,5026.57,3576.5219999999999,4454.8649999999998,2705.4279999999999,4366.741,2673.6329999999998,4479.3320000000003,2741.4479999999999,5617.2809999999999,3229.19,5890.1589999999997,3110.8969999999999,4345.5010000000002,3045.4969999999998,4900.07,2863.317,5485.857,3793.1559999999999,7074.759,5462.8090000000002,7146.5959999999995,4963.8620000000001,5580.7820000000002,3755.8510000000001,5064.6080000000002,3603.5880000000002,4786.6080000000002,2906.895,4319.1139999999996,2644.4720000000002,4567.25,2795.2570000000001,5953.8580000000002,3422.6770000000001,5781.4679999999998,3417.8339999999998,4462.7870000000003,2797.011,4900.07,2863.317,5237.701,4041.3130000000001,7399.6959999999999,5137.8710000000001,7146.5959999999995,4963.8620000000001,5580.7820000000002,3755.8510000000001,5064.6080000000002,3603.5880000000002,4786.6080000000002,2906.895,4138.6379999999999,2824.9479999999999,4764.4260000000004,2598.0810000000001,5953.8580000000002,3422.6770000000001,5781.4679999999998,3417.8339999999998,4462.7870000000003,2797.011,4900.07,2863.317,5237.701,4041.3130000000001,7399.6959999999999,5137.8710000000001,6832.7280000000001,5277.73,5580.7820000000002,3755.8510000000001,5289.5649999999996,3378.6309999999999,4786.6080000000002,2906.895,4138.6379999999999,2824.9479999999999,4764.4260000000004,2598.0810000000001,5953.8580000000002,3422.6770000000001,5781.4679999999998,3417.8339999999998,4462.7870000000003,2797.011,4698.866,3064.5219999999999,5485.857,3793.1559999999999,7399.6959999999999,5137.8710000000001,6832.7280000000001,5277.73,5764.0919999999996,3815.7869999999998,5289.5649999999996,3378.6309999999999,4580.5690000000004,3112.9349999999999,4319.1139999999996,2644.4720000000002,4764.4260000000004,2598.0810000000001,5710.8459999999995,3665.69,6019.8879999999999,3179.4140000000002,4462.7870000000003,2797.011,4698.866,3064.5219999999999,5485.857,3793.1559999999999,7074.759,5462.8090000000002,7146.5959999999995,4963.8620000000001,5580.7820000000002,3755.8510000000001,5289.5649999999996,3378.6309999999999,4580.5690000000004,3112.9349999999999,4319.1139999999996,2644.4720000000002,4764.4260000000004,2598.0810000000001,5710.8459999999995,3665.69,6019.8879999999999,3179.4140000000002,4268.3620000000001,2991.4360000000001,4900.07,2863.317,5485.857,3793.1559999999999,7074.759,5462.8090000000002,7146.5959999999995,4963.8620000000001,5580.7820000000002,3755.8510000000001,5064.6080000000002,3603.5880000000002,4786.6080000000002,2906.895,4319.1139999999996,2644.4720000000002,4567.25,2795.2570000000001,5953.8580000000002,3422.6770000000001,6019.8879999999999,3179.4140000000002,4268.3620000000001,2991.4360000000001,4900.07,2863.317,5485.857,3793.1559999999999,7074.759,5462.8090000000002,7146.5959999999995,4963.8620000000001,5580.7820000000002,3755.8510000000001,5064.6080000000002,3603.5880000000002,4786.6080000000002,2906.895,4319.1139999999996,2644.4720000000002,4567.25,2795.2570000000001,5953.8580000000002,3422.6770000000001,5781.4679999999998,3417.8339999999998,4462.7870000000003,2797.011,4900.07,2863.317,5237.701,4041.3130000000001,7399.6959999999999,5137.8710000000001,7146.5959999999995,4963.8620000000001,5498.6859999999997,4081.194,5289.5649999999996,3378.6309999999999,4786.6080000000002,2906.895,4138.6379999999999,2824.9479999999999,4764.4260000000004,2598.0810000000001,5953.8580000000002,3422.6770000000001,5781.4679999999998,3417.8339999999998,4462.7870000000003,2797.011,4698.866,3064.5219999999999,5485.857,3793.1559999999999,7399.6959999999999,5137.8710000000001,6832.7280000000001,5277.73,5580.7820000000002,3755.8510000000001,5289.5649999999996,3378.6309999999999,4786.6080000000002,2906.895,4138.6379999999999,2824.9479999999999,4764.4260000000004,2598.0810000000001,5710.8459999999995,3665.69,6019.8879999999999,3179.4140000000002,4462.7870000000003,2797.011,4698.866,3064.5219999999999,5485.857,3793.1559999999999,7399.6959999999999,5137.8710000000001,6832.7280000000001,5277.73,5580.7820000000002,3755.8510000000001,5289.5649999999996,3378.6309999999999,4580.5690000000004,3112.9349999999999,4319.1139999999996,2644.4720000000002,4764.4260000000004,2598.0810000000001,5710.8459999999995,3665.69,6019.8879999999999,3179.4140000000002,4462.7870000000003,2797.011,4698.866,3064.5219999999999,5485.857,3793.1559999999999,7074.759,5462.8090000000002,7146.5959999999995,4963.8620000000001,5580.7820000000002,3755.8510000000001,5289.5649999999996,3378.6309999999999,4580.5690000000004,3112.9349999999999,4319.1139999999996,2644.4720000000002,4764.4260000000004,2598.0810000000001,5710.8459999999995,3665.69,6019.8879999999999,3179.4140000000002,4268.3620000000001,2991.4360000000001,null,113091.62600000002,110659.36200000001,106988.49399999999,106988.496,109018.29899999997,108659.15099999998,105569.81299999998,105569.81399999997,105903.16,107550.48599999999,107550.48600000002,107550.48600000002,107793.73400000001,107550.48900000003,107550.486,107550.48599999999,107793.73300000002,107550.48700000004,107550.48800000003,107550.48900000003]
[null,10111,"Columbia Power Coop",921.22799999999995,607.82799999999997,1102.106,808.07100000000003,1407.6780000000001,1050.982,1292.5630000000001,1034.683,1087.625,778.673,1063.2629999999999,733.81299999999999,1008.446,687.072,1229.097,910.12400000000002,1187.221,767.298,1764.9849999999999,1260.5340000000001,1702.2439999999999,1074.1569999999999,1177.5340000000001,857.36099999999999,914.89599999999996,603.65,1182.778,867.221,1505.2170000000001,1123.806,1353.347,1083.3399999999999,1145.8879999999999,820.38599999999997,1078.8,744.53599999999994,1063.3979999999999,724.51199999999994,1195.2049999999999,885.02800000000002,1238.5740000000001,800.5,1612.4639999999999,1151.605,1657.7919999999999,1046.107,1244.7170000000001,906.27599999999995,925.93399999999997,635.298,1199.1479999999999,889.33100000000002,1497.539,1201.0920000000001,1431.3420000000001,1079.902,1186.722,840.08500000000004,1112.287,747.17600000000004,1065.23,782.38699999999994,1265.3399999999999,887.45699999999999,1274.712,804.06799999999998,1631.396,1224.5809999999999,1715.231,1063.998,1217.501,936.64,965.95,600.35699999999997,1201.894,891.36699999999996,1500.1369999999999,1203.175,1433.954,1081.873,1189.0070000000001,841.70299999999997,1070.7070000000001,792.95299999999997,1112.6369999999999,738.80700000000002,1267.5239999999999,888.99,1226.0229999999999,856.25900000000001,1700.893,1158.481,1717.328,1065.299,1219.424,938.12,967.37800000000004,602.44299999999998,1205.7460000000001,890.93100000000004,1492.8,1214.1210000000001,1437.1579999999999,1082.18,1227.7570000000001,856.73199999999997,1069.4949999999999,797.67899999999997,1113.452,741.52300000000002,1215.732,944.40099999999995,1277.3720000000001,808.41200000000003,1703.367,1159.6959999999999,1650.98,1135.047,1267.529,893.02800000000002,969.18200000000002,603.56600000000003,1154.8340000000001,944.38099999999997,1559.5920000000001,1149.67,1377.421,1144.0630000000001,1191.4970000000001,844.19,1115.6890000000001,753.14499999999998,1114.277,742.072,1216.3920000000001,944.91399999999999,1277.9079999999999,808.75099999999998,1703.771,1159.971,1651.325,1135.2850000000001,1267.7570000000001,893.18899999999996,970.15499999999997,677.14800000000002,1079.7460000000001,800.19899999999996,1525.7360000000001,1124.1410000000001,1411.7909999999999,1164.3689999999999,1117.6210000000001,791.99800000000005,1197.585,808.846,1155.5419999999999,768.54200000000003,1209.067,938.14400000000001,1324.4670000000001,839.26700000000005,1602.384,1212.1600000000001,1682.93,1047.8689999999999,1253.1220000000001,886.76400000000001,972.46500000000003,678.76099999999997,1079.527,800.03599999999994,1512.626,1114.482,1402.1980000000001,1156.4570000000001,1115.624,790.58199999999999,1195.9570000000001,807.74699999999996,1109.1189999999999,816.33799999999997,1263.692,889.71500000000003,1328.1389999999999,841.59299999999996,1605.4770000000001,1214.499,1685.93,1049.7360000000001,1256.1600000000001,888.91399999999999,994.97900000000004,704.38599999999997,1114.231,837.33799999999997,1574.6780000000001,1301.152,1569.0540000000001,1173.922,1173.943,827.976,1187.5730000000001,906.13,1192.0519999999999,796.05600000000004,1244.3050000000001,872.66300000000001,1351.365,961.79399999999998,1684.1289999999999,1156.7439999999999,1689.652,1055.817,1211.6179999999999,972.846,1027.357,653.94600000000003,1252.3499999999999,941.13300000000004,1455.0719999999999,1202.3219999999999,1505.002,1126,1365.296,978.53,1243.204,948.577,1198.617,800.44100000000003,1227.5039999999999,860.88,1315.0309999999999,935.93399999999997,1881.0609999999999,1292.0070000000001,1662.8420000000001,1156.0809999999999,1247.3800000000001,899.38400000000001,1027.3330000000001,653.93100000000004,1194.5530000000001,998.98199999999997,1523.1679999999999,1134.586,1504.9739999999999,1125.979,1365.3219999999999,978.548,1243.191,948.56700000000001,1198.5640000000001,800.40499999999997,1174.184,914.25900000000001,1374.337,876.43600000000004,1881.164,1292.077,1663.135,1156.2850000000001,1247.404,899.40200000000004,1027.2850000000001,653.90099999999995,1194.5229999999999,998.95799999999997,1522.8689999999999,1134.3630000000001,1437.9580000000001,1193.3579999999999,1365.3240000000001,978.55,1299.194,892.45299999999997,1198.7360000000001,800.52,1174.0419999999999,914.14800000000002,1374.6020000000001,876.60500000000002,1881.097,1292.0309999999999,1662.854,1156.0899999999999,1247.4259999999999,899.41800000000001,984.48199999999997,696.95399999999995,1252.441,941.202,1523.019,1134.4749999999999,1438.07,1193.451,1419.7719999999999,1001.3579999999999,1299.1089999999999,892.39400000000001,1145.9010000000001,853.25599999999997,1227.539,860.90499999999997,1374.277,876.39800000000002,1800.0150000000001,1373.0830000000001,1734.9860000000001,1084.145,1247.395,899.39499999999998,984.298,696.82399999999996,1252.703,941.39800000000002,1455.28,1202.4939999999999,1505.2929999999999,1126.2170000000001,1365.2529999999999,978.49900000000002,1299.4059999999999,892.59799999999996,1145.932,853.279,1227.249,860.70100000000002,1374.32,876.42600000000004,1800.0340000000001,1373.098,1735.2819999999999,1084.33,1190.9290000000001,956.23400000000004,1027.278,653.89599999999996,1252.71,941.404,1455.1859999999999,1202.4159999999999,1505.1279999999999,1126.0940000000001,1365.171,978.44,1243.421,948.74300000000005,1198.8520000000001,800.59699999999998,1227.537,860.904,1315.211,936.06200000000001,1881.3330000000001,1292.194,1735.124,1084.231,1190.6990000000001,956.05,1027.394,653.97,1252.306,941.101,1455.3510000000001,1202.5530000000001,1505.076,1126.0550000000001,1365.471,978.65599999999995,1243.0820000000001,948.48400000000004,1198.693,800.49099999999999,1227.213,860.67600000000004,1315.059,935.95399999999995,1881.307,1292.1759999999999,1662.954,1156.1590000000001,1247.711,899.62300000000005,1027.3,653.91,1194.54,998.97199999999998,1522.9659999999999,1134.4359999999999,1505.06,1126.0429999999999,1353.693,1067.51,1299.4059999999999,892.59900000000005,1198.5229999999999,800.37800000000004,1173.8499999999999,913.99800000000005,1374.585,876.59400000000005,1881.1410000000001,1292.0619999999999,1663.085,1156.25,1247.635,899.56799999999998,984.45500000000004,696.93499999999995,1252.6369999999999,941.34900000000005,1523.1849999999999,1134.5989999999999,1438.029,1193.4159999999999,1365.3009999999999,978.53399999999999,1299.2909999999999,892.51900000000001,1198.771,800.54399999999998,1174.095,914.18899999999996,1374.604,876.60599999999999,1800.14,1373.1790000000001,1734.98,1084.1410000000001,1247.6579999999999,899.58500000000004,984.447,696.92899999999997,1252.4290000000001,941.19299999999998,1523.0730000000001,1134.5150000000001,1438.114,1193.4870000000001,1365.4359999999999,978.63,1299.4490000000001,892.62800000000004,1146.076,853.38699999999994,1227.5070000000001,860.88199999999995,1374.365,876.45399999999995,1799.991,1373.066,1735.067,1084.1959999999999,1247.5630000000001,899.51599999999996,984.33500000000004,696.85,1252.55,941.28399999999999,1455.335,1202.54,1505.1790000000001,1126.1320000000001,1365.4580000000001,978.64599999999996,1299.1199999999999,892.40200000000004,1145.806,853.18600000000004,1227.31,860.74400000000003,1374.2860000000001,876.404,1800.1469999999999,1373.1849999999999,1735.2149999999999,1084.288,1190.703,956.053,null,25514.585999999999,25950.043000000001,26614.396999999997,26662.862000000001,26754.958999999992,26722.842000000004,26589.592999999997,26575.774000000001,27554.403000000002,28175.951000000008,28176.786,28176.305,28254.022000000004,28178.077000000005,28178.681,28177.515000000003,28254.103999999996,28178.741999999995,28178.400000000005,28177.158000000003]
[null,10236,"Lane County Elec Coop",11024.022000000001,6249.71,14290.367,10733.009,18109.583999999999,11773.675999999999,16318.808000000001,11775.424999999999,15765.071,9879.61,13415.51,7947.6679999999997,12043.316999999999,7331.4639999999999,9627.1440000000002,6803.62,9225.9050000000007,5348.0060000000003,9062.1149999999998,6089.4629999999997,9735.74,5296.5140000000001,8859.9809999999998,5510.9669999999996,10611.616,6662.1170000000002,14906.853999999999,10116.522999999999,18109.583999999999,11773.675999999999,16318.808000000001,11775.424999999999,15143.888999999999,9600.9979999999996,13415.51,7947.6679999999997,11565.33,7809.451,10019.424000000001,6411.3379999999997,9225.9050000000007,5348.0060000000003,9062.1149999999998,6089.4629999999997,9735.74,5296.5140000000001,8859.9809999999998,5510.9669999999996,10611.616,6662.1170000000002,14906.853999999999,10116.522999999999,17396.127,12487.133,16989.550999999999,11104.682000000001,15143.888999999999,9600.9979999999996,13415.51,7947.6679999999997,11565.33,7809.451,10019.424000000001,6411.3379999999997,9225.9050000000007,5348.0060000000003,9062.1149999999998,6089.4629999999997,9735.74,5296.5140000000001,8505.4410000000007,5865.5069999999996,11024.022000000001,6249.71,14906.853999999999,10116.522999999999,17396.127,12487.133,16989.550999999999,11104.682000000001,15143.888999999999,9600.9979999999996,12904.781999999999,8458.3960000000006,12043.316999999999,7331.4639999999999,10019.424000000001,6411.3379999999997,8866.3580000000002,5707.5529999999999,9423.8559999999998,5727.7219999999998,9735.74,5296.5140000000001,8505.4410000000007,5865.5069999999996,11001.546,6372.1840000000002,14615.834000000001,10138.173000000001,16958.418000000001,12465.370999999999,16532.706999999999,11363.471,15379.71,9777.884,12781.45,8693.3080000000009,11990.793,7487.4179999999997,9612.5280000000002,6934.3180000000002,9284.0390000000007,5456.1459999999997,9448.8209999999999,5807.4769999999999,9481.9709999999995,5747.0630000000001,8900.9320000000007,5644.9949999999999,11001.546,6372.1840000000002,14017,10737.007,17648.215,11775.574000000001,15878.723,12017.455,14773.425999999999,9516.6640000000007,13285.571,8189.1869999999999,11990.793,7487.4179999999997,9612.5280000000002,6934.3180000000002,9284.0390000000007,5456.1459999999997,9448.8209999999999,5807.4769999999999,9481.9709999999995,5747.0630000000001,8900.9320000000007,5644.9949999999999,11795.26,7678.3860000000004,12906.921,8618.3649999999998,18356.059000000001,12437.332,17584.811000000002,13375.879000000001,14066.991,9034.1919999999991,14663.406999999999,9024.4619999999995,12317.423000000001,7683.4009999999998,9552.9840000000004,6733.2330000000002,9455.7260000000006,5495.9880000000003,9394.0709999999999,6267.96,10358.099,5585.3389999999999,8908.4249999999993,5635.7209999999995,11795.26,7678.3860000000004,12906.921,8618.3649999999998,18356.059000000001,12437.332,17584.811000000002,13375.879000000001,14066.991,9034.1919999999991,14663.406999999999,9024.4619999999995,11837.278,8163.5460000000003,9931.3420000000006,6354.875,9455.7260000000006,5495.9880000000003,9394.0709999999999,6267.96,10358.099,5585.3389999999999,8908.4249999999993,5635.7209999999995,11795.26,7678.3860000000004,12906.921,8618.3649999999998,17640.675999999999,13152.715,18304.081999999999,12656.607,14634.313,9291.9120000000003,14112.356,9575.5130000000008,12317.423000000001,7683.4009999999998,9931.3420000000006,6354.875,9096.7929999999997,5854.9210000000003,9757.9279999999999,5904.1040000000003,10358.099,5585.3389999999999,8559.2749999999996,5984.87,12775.638000000001,7512.7079999999996,13638.222,9467.7780000000002,18675.859,13456.35,19110.811000000002,12862.672,14889.236000000001,9741.0570000000007,14817.161,10341.698,13163.03,8232.9519999999993,10596.675999999999,6872.3909999999996,9678.5079999999998,6180.8519999999999,10390.025,6247.0290000000005,10497.457,6313.348,9245.9349999999995,5851.335,12775.638000000001,7512.7079999999996,13088.647000000001,10017.352000000001,19416.493999999999,12715.715,19110.811000000002,12862.672,14889.236000000001,9741.0570000000007,14817.161,10341.698,13163.03,8232.9519999999993,10194.021000000001,7275.0469999999996,10056.245000000001,5803.1139999999996,10390.025,6247.0290000000005,10497.457,6313.348,9245.9349999999995,5851.335,12775.638000000001,7512.7079999999996,13088.647000000001,10017.352000000001,19416.493999999999,12715.715,18373.835999999999,13599.646000000001,14889.236000000001,9741.0570000000007,15397.843000000001,9761.0169999999998,13163.03,8232.9519999999993,10194.021000000001,7275.0469999999996,10056.245000000001,5803.1139999999996,10390.025,6247.0290000000005,10497.457,6313.348,9245.9349999999995,5851.335,12310.995999999999,7982.2910000000002,13641.048000000001,9469.7389999999996,19419.463,12717.656000000001,18376.655999999999,13601.736000000001,15377.753000000001,9913.4009999999998,15400.843999999999,9762.92,12656.233,8744.5010000000002,10599.672,6874.3360000000002,10059.258,5804.8540000000003,10009.501,6632.4639999999999,10888.138999999999,5927.6080000000002,9248.8449999999993,5853.1769999999997,12307.998,7980.348,13638.222,9467.7780000000002,18675.859,13456.35,19110.811000000002,12862.672,14889.236000000001,9741.0570000000007,15397.843000000001,9761.0169999999998,12653.423000000001,8742.56,10596.675999999999,6872.3909999999996,10056.245000000001,5803.1139999999996,10006.548000000001,6630.5069999999996,10884.938,5925.8670000000002,8886.3490000000002,6210.9210000000003,12775.638000000001,7512.7079999999996,13638.222,9467.7780000000002,18675.859,13456.35,19110.811000000002,12862.672,14889.236000000001,9741.0570000000007,14817.161,10341.698,13163.03,8232.9519999999993,10596.675999999999,6872.3909999999996,9678.5079999999998,6180.8519999999999,10390.025,6247.0290000000005,10884.938,5925.8670000000002,8886.3490000000002,6210.9210000000003,12775.638000000001,7512.7079999999996,13638.222,9467.7780000000002,18675.859,13456.35,19110.811000000002,12862.672,14889.236000000001,9741.0570000000007,14817.161,10341.698,13163.03,8232.9519999999993,10596.675999999999,6872.3909999999996,9678.5079999999998,6180.8519999999999,10390.025,6247.0290000000005,10497.457,6313.348,9245.9349999999995,5851.335,12778.748,7514.5389999999998,13091.36,10019.427,19419.463,12717.656000000001,19113.745999999999,12864.646000000001,14754.599,10536.557000000001,15400.843999999999,9762.92,13165.954,8234.7800000000007,10196.903,7277.1040000000003,10059.258,5804.8540000000003,10393.092000000001,6248.8729999999996,10500.541999999999,6315.2049999999999,9248.8449999999993,5853.1769999999997,12307.998,7980.348,13638.222,9467.7780000000002,19416.493999999999,12715.715,18373.835999999999,13599.646000000001,14889.236000000001,9741.0570000000007,15397.843000000001,9761.0169999999998,13163.03,8232.9519999999993,10194.021000000001,7275.0469999999996,10056.245000000001,5803.1139999999996,10006.548000000001,6630.5069999999996,10884.938,5925.8670000000002,9245.9349999999995,5851.335,12307.998,7980.348,13638.222,9467.7780000000002,19416.493999999999,12715.715,18373.835999999999,13599.646000000001,14889.236000000001,9741.0570000000007,15397.843000000001,9761.0169999999998,12653.423000000001,8742.56,10596.675999999999,6872.3909999999996,10056.245000000001,5803.1139999999996,10006.548000000001,6630.5069999999996,10884.938,5925.8670000000002,9245.9349999999995,5851.335,12307.998,7980.348,13638.222,9467.7780000000002,18675.859,13456.35,19110.811000000002,12862.672,14889.236000000001,9741.0570000000007,15397.843000000001,9761.0169999999998,12653.423000000001,8742.56,10596.675999999999,6872.3909999999996,10056.245000000001,5803.1139999999996,10006.548000000001,6630.5069999999996,10884.938,5925.8670000000002,8886.3490000000002,6210.9210000000003,null,242216.69599999997,241316.90199999994,241316.90199999994,241316.90099999998,241876.55699999997,241009.05300000001,246930.435,246930.43499999997,247755.47600000002,260558.728,260558.72699999998,260558.72699999996,261273.09100000001,260558.73,260558.728,260558.728,261273.09199999995,260558.72899999996,260558.72899999999,260558.73]
[null,10273,"Nespelem Valley Elec Coop",2544.2370000000001,1721.462,2678.2930000000001,2001.1010000000001,3228.585,2448.4670000000001,3089.2919999999999,2493.3270000000002,2706.3319999999999,1977.953,2473.096,1714.9749999999999,2685.5390000000002,1886.306,3524.375,2440.8139999999999,4016.9569999999999,2463.4969999999998,4844.9040000000005,3524.2350000000001,4816.4849999999997,3078.4960000000001,3620.3960000000002,2515.038,2799.3780000000002,1796.2660000000001,2337.241,1877.819,2966.047,2215.5839999999998,2921.511,2144.1170000000002,2419.4520000000002,1751.4929999999999,2238.6109999999999,1716.8440000000001,2846.616,1936.229,3828.3330000000001,2629.4639999999999,4148.7640000000001,2876.998,5029.2330000000002,3582.5230000000001,5002.6229999999996,3247.4479999999999,3846.7489999999998,2934.8510000000001,2994.0459999999998,1885.451,2331.1909999999998,1858.922,2662.7750000000001,2011.549,2670.2159999999999,1969.8810000000001,2107.3989999999999,1536.2639999999999,1982.567,1522.326,2692.0479999999998,1805.732,3624.192,2481.3470000000002,4302.33,2969.0259999999998,5107.4870000000001,3624.203,5034.058,3244.317,3793.308,2899.0120000000002,2997.39,1887.56,2334.2260000000001,1861.3420000000001,2665.8820000000001,2013.896,2673.3539999999998,1972.1969999999999,2110.5540000000001,1538.5640000000001,1985.653,1524.6949999999999,2695.3029999999999,1807.9269999999999,3627.4369999999999,2483.5500000000002,4305.5569999999998,2971.2460000000001,5110.674,3626.462,5037.3860000000004,3246.4340000000002,3796.3960000000002,2901.37,3019.1350000000002,1903.635,2452.3490000000002,1955.5350000000001,2868.817,2167.1990000000001,2898.14,2138.027,2374.721,1731.1379999999999,2115.6350000000002,1624.5029999999999,2521.5149999999999,1722.9970000000001,3558.2629999999999,2429.7060000000001,4349.4530000000004,3001.2979999999998,5240.3159999999998,3742.7939999999999,5405.3670000000002,3478.9839999999999,3996.8209999999999,3043.808,3131.7060000000001,1999.5309999999999,2455.971,1958.423,2872.5250000000001,2170.0010000000002,2901.886,2140.79,2300.6350000000002,1677.1310000000001,2119.317,1627.3309999999999,2647.9540000000002,1831.0129999999999,3813.4569999999999,2618.31,4637.1049999999996,3208.2570000000001,5561.6009999999997,3999.473,5672.5309999999999,3689.027,4226.1629999999996,3211.5239999999999,3139.3980000000001,1977.662,2334.5940000000001,1861.636,2981.9740000000002,2252.683,3059.3449999999998,2256.951,2443.5120000000002,1781.2860000000001,2278.0010000000002,1749.1769999999999,2788.1379999999999,1871.508,3814.37,2568.8470000000002,4608.6099999999997,3205.931,5492.3969999999999,3921.2359999999999,5511.9549999999999,3520.4380000000001,3829.3240000000001,3035.5120000000002,3269.7739999999999,2058.0639999999999,2339.502,1865.55,2987,2256.48,3064.4209999999998,2260.6959999999999,2448.6149999999998,1785.0050000000001,2282.9920000000002,1753.009,2936.2950000000001,1967.0250000000001,4093.9270000000001,2748.6489999999999,4900.9560000000001,3425.2950000000001,5833.4530000000004,4177.7690000000002,5809.4210000000003,3716.7530000000002,4029.7310000000002,3246.3069999999998,3081.1930000000002,1950.126,2437.52,1934.672,3115.527,2351.4079999999999,3192.4140000000002,2362.8960000000002,2663.6509999999998,1939.0509999999999,2438.029,1868.3710000000001,2650.4169999999999,1797.404,3501.3560000000002,2410.1,4295.2870000000003,2936.9029999999998,5290.1930000000002,3714.8989999999999,5249.384,3343.3330000000001,3687.23,2809.2489999999998,3277.06,2078.6039999999998,2543.7420000000002,2026.4970000000001,3183.4209999999998,2403.6239999999998,3250.9160000000002,2449.7269999999999,2660.7710000000002,1940.7919999999999,2498.1210000000001,1912.652,2721.0749999999998,1842.38,3414.0450000000001,2336.252,4092.2449999999999,2811.57,5149.46,3645.4879999999998,5354.8419999999996,3397.7860000000001,3712.701,2829.5610000000001,3291.335,2087.605,2556.2809999999999,2036.4960000000001,3196.6880000000001,2413.6460000000002,3264.3159999999998,2459.6129999999998,2672.9380000000001,1949.6610000000001,2511.2950000000001,1922.768,2734.5250000000001,1851.4490000000001,3427.9029999999998,2345.6550000000002,4105.576,2820.7420000000002,5163.0640000000003,3655.1289999999999,5369.0529999999999,3406.826,3725.4650000000001,2839.3049999999998,3305.6109999999999,2096.605,2568.8200000000002,2046.4939999999999,3209.9540000000002,2423.6680000000001,3277.7170000000001,2469.4989999999998,2685.1039999999998,1958.53,2524.4690000000001,1932.884,2747.9749999999999,1860.519,3441.7620000000002,2355.058,4118.9070000000002,2829.913,5176.6689999999999,3664.7710000000002,5383.2619999999997,3415.8670000000002,3738.2280000000001,2849.0479999999998,3319.886,2105.607,2581.3589999999999,2056.4929999999999,3223.221,2433.69,3291.1170000000002,2479.384,2765.7620000000002,2017.3689999999999,2537.6439999999998,1943,2761.4250000000002,1869.588,3455.6210000000001,2364.4609999999998,4132.2380000000003,2839.0839999999998,5190.2730000000001,3674.4119999999998,5397.473,3424.9070000000002,3750.991,2858.7919999999999,3334.1619999999998,2114.6080000000002,2593.8980000000001,2066.4920000000002,3236.4879999999998,2443.712,3304.5169999999998,2489.27,2709.4369999999999,1976.269,2550.8180000000002,1953.115,2774.875,1878.6569999999999,3469.48,2373.864,4145.57,2848.2559999999999,5203.8779999999997,3684.0529999999999,5411.683,3433.9479999999999,3763.7539999999999,2868.5349999999999,3348.4380000000001,2123.6089999999999,2606.4369999999999,2076.491,3249.7539999999999,2453.7339999999999,3317.9180000000001,2499.1559999999999,2721.6030000000001,1985.1379999999999,2563.9920000000002,1963.232,2788.3240000000001,1887.7260000000001,3483.3380000000002,2383.2669999999998,4158.9009999999998,2857.4270000000001,5217.482,3693.6950000000002,5425.8940000000002,3442.9879999999998,3776.518,2878.279,3362.7130000000002,2132.61,2618.9760000000001,2086.4899999999998,3263.0210000000002,2463.7559999999999,3331.3180000000002,2509.0419999999999,2733.77,1994.0070000000001,2577.1660000000002,1973.347,2801.7750000000001,1896.7950000000001,3497.1970000000001,2392.67,4172.232,2866.598,5231.0870000000004,3703.337,5440.1030000000001,3452.029,3789.2809999999999,2888.0219999999999,3376.989,2141.6109999999999,2631.5149999999999,2096.489,3276.2869999999998,2473.7779999999998,3344.7179999999998,2518.9270000000001,2816.1660000000002,2054.1129999999998,2590.3409999999999,1983.463,2815.2240000000002,1905.864,3511.056,2402.0729999999999,4185.5630000000001,2875.77,5244.6909999999998,3712.9789999999998,5454.3130000000001,3461.069,3802.0439999999999,2897.7660000000001,3391.2640000000001,2150.6120000000001,2644.0540000000001,2106.4879999999998,3289.5540000000001,2483.8000000000002,3358.1190000000001,2528.8130000000001,2758.1019999999999,2011.7449999999999,2603.5149999999999,1993.579,2828.674,1914.934,3524.9140000000002,2411.4760000000001,4198.8950000000004,2884.9409999999998,5258.2960000000003,3722.62,5468.5230000000001,3470.11,3814.808,2907.509,3405.54,2159.614,2656.5929999999998,2116.4859999999999,3302.8209999999999,2493.8220000000001,3371.5189999999998,2538.6990000000001,2770.2689999999998,2020.614,2616.69,2003.6949999999999,2842.1239999999998,1924.0029999999999,3538.7730000000001,2420.8789999999999,4212.2269999999999,2894.1129999999998,5271.9009999999998,3732.261,5482.7330000000002,3479.15,3827.5709999999999,2917.2530000000002,3419.8159999999998,2168.614,2669.1320000000001,2126.4850000000001,3316.087,2503.8440000000001,3384.92,2548.585,2782.4349999999999,2029.4839999999999,2629.864,2013.8109999999999,2855.5740000000001,1933.0719999999999,3552.6320000000001,2430.2820000000002,4225.558,2903.2840000000001,5285.5060000000003,3741.9029999999998,5496.9430000000002,3488.1909999999998,3840.3339999999998,2926.9960000000001,null,68494.162000000011,69094.193999999989,67109.646999999997,67175.054999999993,69740.156000000003,72471.661999999997,72284.485000000001,75256.688999999998,71020.612999999983,71533.331999999995,71807.333999999988,72081.333999999988,72473.796999999991,72629.339000000007,72903.341,73177.342000000004,73572.808999999994,73725.345000000016,73999.349999999991,74273.351999999999]
[null,10333,"Ravalli County Elec Coop",7251.1090000000004,4443.5780000000004,8275.4410000000007,5765.1639999999998,10312.031000000001,7381.8130000000001,9851.3850000000002,7346.1270000000004,8501.5820000000003,5682.9139999999998,8269.34,5299.0230000000001,7004.1170000000002,4490.5119999999997,7156.4340000000002,5065.5860000000002,7243.2250000000004,4423.0950000000003,8354.2289999999994,5543.7479999999996,8237.3289999999997,4852.616,6409.7749999999996,4443.0829999999996,7350.3620000000001,4450.9660000000003,8287.3349999999991,5884.482,10473.781999999999,7383.7330000000002,9992.616,7345.9110000000001,8581.66,5728.21,8272.2720000000008,5413.085,7059.7539999999999,4527.0230000000001,7227.3339999999998,5085.4949999999999,7244.8630000000003,4504.192,8439.6910000000007,5553.2709999999997,8255.7659999999996,4928.6570000000002,6485.9740000000002,4447.8130000000001,6683.5789999999997,3893.192,8720.66,6373.2560000000003,10477.718999999999,7434.8329999999996,9858.1149999999998,7029.7430000000004,7953.0879999999997,5362.482,7579.4489999999996,5154.2569999999996,7009.7709999999997,4569.1670000000004,7259.6549999999997,5033.7049999999999,8066.5110000000004,5108.2250000000004,8409.7170000000006,5452.6459999999997,8119.0389999999998,4889.1589999999997,6005.9709999999995,4142.9179999999997,6723.7669999999998,3916.6019999999999,8773.1170000000002,6411.5929999999998,10540.800999999999,7479.5950000000003,9917.57,7072.1390000000001,8001.0540000000001,5394.8239999999996,7625.1459999999997,5185.3320000000003,7052.0230000000001,4596.7079999999996,7303.2749999999996,5063.95,8114.9170000000004,5138.8779999999997,8460.18,5485.3649999999998,8167.7150000000001,4918.47,6041.9960000000001,4167.768,6964.7060000000001,4118.9449999999997,8242.7919999999995,5946.2619999999997,10674.793,7538.4489999999996,10587.808000000001,7693.732,8695.8310000000001,5914.0590000000002,7943.7070000000003,5311.3649999999998,6829.5780000000004,4379.826,6969.0420000000004,4893.973,7439.4089999999997,4637.5200000000004,8699.7129999999997,5727.68,8186.6790000000001,4897.634,6306.4380000000001,4321.9359999999997,7002.335,4141.201,8287.259,5978.3389999999999,10732.398999999999,7579.1289999999999,10644.973,7735.2719999999999,8742.768,5945.982,7986.5680000000002,5340.0230000000001,6866.5309999999999,4403.5240000000003,7007.317,4920.8509999999997,7480.5169999999998,4663.1459999999997,8747.86,5759.3789999999999,8231.81,4924.6329999999998,6340.8770000000004,4345.5379999999996,7978.4250000000002,4859.5739999999996,8426.3459999999995,5994.2719999999999,11724.562,8480.9779999999992,11503.9,8404.4529999999995,8560.482,5844.9250000000002,8960.4940000000006,6003.7269999999999,7928.4430000000002,5154.527,7421.5309999999999,5209.6170000000002,7957.433,4879.0860000000002,8679.1209999999992,5733.51,8927.018,5301.058,6804.0959999999995,4718.6000000000004,8065.5780000000004,4912.6580000000004,8509.9390000000003,6053.74,11840.762000000001,8565.0329999999994,11617.8,8487.6650000000009,8645.1560000000009,5902.7389999999996,9049.0370000000003,6063.0510000000004,8006.71,5205.4110000000001,7494.7929999999997,5261.0439999999999,8035.9080000000004,4927.2030000000004,8764.6290000000008,5789.9979999999996,9014.8819999999996,5353.2330000000002,6870.9989999999998,4764.9979999999996,8752.2119999999995,5332.4369999999999,9210.6749999999993,6625.34,12625.191000000001,9090.7160000000003,12378.311,9076.0879999999997,9686.2870000000003,6604.7219999999998,9775.69,6521.6989999999996,8680.0730000000003,5634.7479999999996,8086.701,5710.0460000000003,8759.5849999999991,5334.634,9410.2019999999993,6194.616,9603.3050000000003,5745.6589999999997,7482.0349999999999,5172.1970000000001,8873.5,5516.0330000000004,10665.934999999999,7656.1350000000002,12513.918,8945.1650000000009,12118.706,9002.7489999999998,11568.737999999999,7884.2079999999996,11096.717000000001,7388.0010000000002,9441.0169999999998,6167.6959999999999,8048.7,5705.9549999999999,8458.1360000000004,5135.1490000000003,10389.268,6875.2290000000003,10738.298000000001,6364.6329999999998,7310.7030000000004,5024.0730000000003,8997.9290000000001,5593.38,10814.968999999999,7763.1149999999998,12689.155000000001,9070.4279999999999,12288.232,9128.6880000000001,11730.454,7994.4210000000003,11251.915000000001,7491.3310000000001,9573.1450000000004,6254.0119999999997,8161.4549999999999,5785.89,8576.3080000000009,5206.8940000000002,10535.075000000001,6971.7179999999998,10888.58,6453.7060000000001,7413.03,5094.3940000000002,9123.7119999999995,5671.5720000000001,10966.370999999999,7871.7910000000002,12866.939,9197.5120000000006,12460.136,9256.393,11895.045,8106.5910000000003,11409.403,7596.1840000000002,9706.9060000000009,6341.3969999999999,8275.7530000000006,5866.92,8696.6890000000003,5279.98,10682.241,7069.107,11040.972,6544.0290000000005,7516.7470000000003,5165.67,9251.6489999999994,5751.1030000000001,11120.091,7982.1350000000002,13047.111000000001,9326.3019999999997,12634.786,9386.134,12406.019,8454.8250000000007,11568.972,7702.4210000000003,9842.7630000000008,6430.15,8391.2530000000006,5948.8,8818.2039999999997,5353.7550000000001,10832.153,7168.3140000000003,11195.494000000001,6635.6149999999998,7621.9620000000004,5237.9769999999999,9380.9869999999992,5831.5020000000004,11275.771000000001,8093.884,13229.894,9456.9560000000001,12811.48,9517.3979999999992,12230.052,8334.9009999999998,11730.898999999999,7810.2290000000003,9980.7720000000008,6520.31,8508.77,6032.1120000000001,8941.8680000000004,5428.835,10983.48,7268.4560000000001,11352.18,6728.4840000000004,7728.598,5311.259,9512.5210000000006,5913.2669999999998,11433.616,8207.1869999999999,13414.833000000001,9589.1550000000007,12990.712,9650.5470000000005,12401.516,8451.7559999999994,11895.477999999999,7919.8010000000004,10120.245000000001,6611.4260000000004,8627.9259999999995,6116.585,9066.9269999999997,5504.7619999999997,11137.603999999999,7370.451,11511.053,6822.6469999999999,7836.732,5385.5709999999999,9645.4380000000001,5995.893,11593.884,8322.2289999999994,13602.678,9723.4290000000001,13172.804,9785.8169999999991,12574.88,8569.9050000000007,12061.861000000001,8030.5780000000004,10262.144,6704.1270000000004,8748.7980000000007,6202.2730000000001,9193.6229999999996,5581.6809999999996,11293.391,7473.5429999999997,11672.157999999999,6918.1360000000004,7946.3789999999999,5460.9219999999996,9780.6810000000005,6079.9639999999999,11756.19,8438.7330000000002,13793.246999999999,9859.6509999999998,13357.022999999999,9922.67,13115.307000000001,8938.2129999999997,12230.564,8142.8980000000001,10406.026,6798.1239999999998,8871.32,6289.134,9322.5360000000001,5659.9480000000003,11451.355,7578.0789999999997,11836.043,7015.2719999999999,8057.567,5537.3339999999998,9917.35,6164.9210000000003,11920.763000000001,8556.8670000000002,13986.493,9997.7870000000003,13544.235000000001,10061.749,12929.942999999999,8811.8850000000002,12402.145,8257.1319999999996,10551.439,6893.1210000000001,8995.5519999999997,6377.2060000000001,9453.2559999999994,5739.31,11611.53,7684.0749999999998,12001.695,7113.4539999999997,8170.73,5615.1019999999999,10056.396000000001,6251.357,12087.647000000001,8676.6579999999994,14182.01,10137.546,13733.668,10202.473,13110.699000000001,8935.07,12575.606,8372.6209999999992,10699.383,6989.7690000000002,9121.5290000000005,6466.5150000000003,9585.36,5819.5159999999996,11774.468000000001,7791.9009999999998,12169.662,7213.009,8285.0529999999999,5693.6670000000004,10197.397000000001,6339.0060000000003,12256.671,8797.9840000000004,14380.697,10279.572,13926.162,10345.474,13294.499,9060.3330000000005,12751.507,8489.7309999999998,10848.909,7087.4530000000004,9249.2289999999994,6557.0460000000003,9719.6489999999994,5901.0439999999999,11939.164000000001,7900.8919999999998,12339.973,7313.9539999999997,8400.9770000000008,5773.3320000000003,null,161603.25600000002,162924.247,160586.85699999999,161552.78499999997,162921.87699999998,163808.23099999997,175456.17800000001,177202.96600000004,191493.16899999999,202888.66200000004,205728.22399999999,208608.06000000006,212107.98800000001,214489.07699999996,217492.318,220536.571,224237.87900000004,226757.74000000005,229931.58300000001,233150.65499999997]
[null,10502,"Yakama Power",4514.8900000000003,2769.9540000000002,3998.8209999999999,2641.826,4142.2129999999997,2836.846,4285.7120000000004,2823.576,3991.4580000000001,2496.7359999999999,4038.239,2506.7190000000001,4417.6450000000004,2699.0639999999999,5395.1090000000004,3683.4079999999999,5524.357,3565.8420000000001,6137.5770000000002,4104.1629999999996,6335.7780000000002,3896.75,5508.8580000000002,3803.1039999999998,3804.7820000000002,2013.7739999999999,2995.5729999999999,1785.135,3202.5740000000001,1994.0350000000001,3263.759,1968.788,3080.4810000000002,1738.559,3099.442,1718.847,3840.8339999999998,2046.7080000000001,4588.9859999999999,2842.4630000000002,4955.3990000000003,2865.8339999999998,5598.3959999999997,3473.7649999999999,5653.4319999999998,3202.65,4880.4849999999997,3033.6770000000001,7266.6890000000003,4221.5150000000003,5146.3540000000003,3214.5369999999998,5356.2460000000001,3323.578,5806.2969999999996,3760.5859999999998,5416.2489999999998,3129.6860000000001,4988.9380000000001,2803.2460000000001,5863.3850000000002,3138.2629999999999,7826.3850000000002,5083.3779999999997,9425.1749999999993,5562.3890000000001,10752.835999999999,7019.3379999999997,12225.183000000001,6846.0829999999996,10682.905000000001,6603.03,7630.4390000000003,4435.1459999999997,5487.5879999999997,3432.703,5707.8540000000003,3557.9830000000002,6173.1440000000002,3985.4279999999999,5749.6189999999997,3334.009,5340.6689999999999,3028.1239999999998,6232.22,3336.8670000000002,8172.3689999999997,5277.9939999999997,9779.42,5760.8450000000003,11123.285,7209.1679999999997,12582.203,7021.09,10971.901,6784.9210000000003,6146.67,3844.527,5096.8999999999996,3616.1309999999999,6486.4380000000001,4651.2129999999997,6081.5590000000002,4360.3069999999998,5650.7520000000004,3718.529,5195.2690000000002,3362.8209999999999,6205.9459999999999,3898.5859999999998,8364.384,5725.0230000000001,10460.234,6475.7849999999999,12534.97,8660.08,13180.763999999999,8210.5370000000003,8607.3529999999992,5948.7489999999998,6463.6880000000001,4032.7179999999998,5595.7389999999996,3967.0749999999998,6968.5159999999996,4996.817,6541.0360000000001,4691.4070000000002,5885.0540000000001,3873.5059999999999,5615.674,3643.1570000000002,6591.7179999999998,4156.6390000000001,8729.9079999999994,5970.4470000000001,10803.398999999999,6694.1279999999997,12857.869000000001,8886.8559999999998,13500.448,8407.3269999999993,8866.0990000000002,6148.3209999999999,6340.57,3952.51,5016.683,3525.4490000000001,6091.1930000000002,4397.402,5886.8980000000001,4161.6369999999997,5496.5990000000002,3635.6660000000002,5246.7619999999997,3435.5010000000002,6546.5540000000001,4151.9759999999997,8744.9590000000007,5987.8029999999999,10938.145,6846.6360000000004,13173.325999999999,9113.0149999999994,13962.374,8669.3410000000003,8941.7160000000003,6263.8649999999998,6699.6850000000004,4150.9399999999996,5389.0209999999997,3763.5889999999999,6449.9690000000001,4642.4629999999997,6184.6270000000004,4345.7740000000003,5754.1559999999999,3792.34,5493.3429999999998,3594.047,6785.835,4297.8459999999995,8927.6180000000004,6112.6719999999996,11105.415000000001,6939.05,13324.07,9198.6509999999998,14081.141,8736.84,9011.3960000000006,6306.5569999999998,6342.375,3946.5749999999998,5215.0209999999997,3711.3989999999999,6248.0919999999996,4511.6329999999998,5973.9949999999999,4260.5339999999997,5804.2030000000004,3853.5709999999999,5347.277,3507.76,6602.2089999999998,4189.0240000000003,8894.2080000000005,6131.8810000000003,11156.981,6997.8239999999996,13383.751,9309.84,14041.782999999999,8806.3979999999992,8966.5849999999991,6312.2219999999998,6582.8739999999998,4107.55,5226.0870000000004,3719.6410000000001,6263.424,4523.1239999999998,5988.9359999999997,4271.6310000000003,5640.1509999999998,3745.0839999999998,5360.3050000000003,3516.62,6615.8879999999999,4198.0659999999998,8915.6610000000001,6147.1549999999997,11435.67,7186.9440000000004,13414.853999999999,9332.4,14074.641,8827.607,8986.6059999999998,6326.7849999999999,6597.4579999999996,4116.674,5237.8429999999998,3728.0590000000002,6277.7430000000004,4533.4939999999997,6002.6329999999998,4281.4669999999996,5652.9830000000002,3753.6419999999998,5372.3850000000002,3524.5540000000001,6630.4870000000001,4207.3370000000004,8936.1730000000007,6161.259,11462.395,7203.8029999999999,13446.51,9354.5349999999999,14107.94,8848.5069999999996,9007.3420000000006,6341.4459999999999,6612.0770000000002,4125.8220000000001,5249.6270000000004,3736.4969999999998,6292.098,4543.8890000000001,6016.3639999999996,4291.3270000000002,5665.848,3762.221,5384.4949999999999,3532.509,6645.1220000000003,4216.6310000000003,8956.7350000000006,6175.3959999999997,11489.183000000001,7220.7039999999997,13478.246999999999,9376.7279999999992,14141.32,8869.4590000000007,9028.1280000000006,6356.1459999999997,6626.7349999999997,4134.991,5261.4409999999998,3744.9569999999999,6306.4870000000001,4554.3100000000004,6030.13,4301.2110000000002,5872.8980000000001,3899.721,5396.6350000000002,3540.482,6659.7920000000004,4225.9470000000001,8977.35,6189.57,11516.04,7237.6480000000001,13510.063,9398.9750000000004,14174.788,8890.4619999999995,9048.9660000000003,6370.8789999999999,6641.4279999999999,4144.183,5273.2849999999999,3753.4380000000001,6320.9129999999996,4564.7579999999998,6043.9309999999996,4311.12,5691.674,3779.444,5408.8059999999996,3548.4769999999999,6674.5,4235.2889999999998,8998.0159999999996,6203.7780000000002,11542.965,7254.6350000000002,13541.958000000001,9421.2759999999998,14208.337,8911.52,9069.8559999999998,6385.6509999999998,6656.1589999999997,4153.3980000000001,5285.1580000000004,3761.94,6335.375,4575.232,6057.7659999999996,4321.0540000000001,5704.6350000000002,3788.0889999999999,5421.0060000000003,3556.49,6689.2449999999999,4244.6509999999998,9018.7330000000002,6218.0219999999999,11569.955,7271.6629999999996,13573.934999999999,9443.634,14241.971,8932.6290000000008,9090.7990000000009,6400.46,6670.9250000000002,4162.6379999999999,5297.0609999999997,3770.4639999999999,6349.8739999999998,4585.732,6071.6350000000002,4331.0129999999999,5717.6279999999997,3796.7539999999999,5433.2389999999996,3564.5250000000001,6704.0259999999998,4254.0389999999998,9039.5020000000004,6232.3040000000001,11597.016,7288.7330000000002,13605.989,9466.0499999999993,14275.688,8953.7919999999995,9111.7950000000001,6415.3059999999996,6685.7290000000003,4171.8990000000003,5308.9939999999997,3779.009,6364.4080000000004,4596.2579999999998,6085.54,4340.9970000000003,5926.6629999999996,3935.5749999999998,5445.5,3572.578,6718.8450000000003,4263.4489999999996,9060.3230000000003,6246.6180000000004,11624.144,7305.8469999999998,13638.125,9488.5190000000002,14309.489,8975.0049999999992,9132.8420000000006,6430.1880000000001,6700.57,4181.1840000000002,5320.9570000000003,3787.5749999999998,6378.9780000000001,4606.8100000000004,6099.4790000000003,4351.0050000000001,5743.7129999999997,3814.15,5457.7929999999997,3580.652,6733.7,4272.8829999999998,9081.1970000000001,6260.97,11651.338,7323.0020000000004,13670.341,9511.0470000000005,14343.376,8996.2729999999992,9153.9419999999991,6445.1090000000004,6715.4480000000003,4190.4920000000002,5332.9480000000003,3796.1619999999998,6393.5860000000002,4617.3890000000001,6113.4530000000004,4361.0389999999998,5756.8050000000003,3822.88,5470.1170000000002,3588.7469999999998,6748.5929999999998,4282.34,9102.1229999999996,6275.357,11678.599,7340.2030000000004,13702.637000000001,9533.6290000000008,14377.346,9017.5949999999993,9175.0959999999995,6460.0659999999998,6730.3639999999996,4199.8239999999996,5344.9709999999995,3804.7719999999999,6408.2290000000003,4627.9939999999997,6127.4610000000002,4371.0969999999998,5769.9290000000001,3831.6329999999998,5482.4709999999995,3596.8609999999999,6763.5209999999997,4291.8220000000001,9123.1010000000006,6289.7809999999999,11705.93,7357.4449999999997,13735.014999999999,9556.268,14411.403,9038.9699999999993,9196.3019999999997,6475.0609999999997,null,96118.645000000004,77648.377999999997,145462.27100000001,152114.98900000003,156483.52700000003,163887.54599999994,160526.58000000002,165087.04500000001,163515.14099999997,164407.704,164786.66899999999,165166.573,165870.47800000003,165929.23800000001,166311.99899999998,166695.72800000003,167406.54399999999,167466.04399999999,167852.64999999997,168240.22499999998]
[null,10298,"PNGC Aggregate",232690.40599999999,149479.15599999999,252865.234,180252.46900000001,297908.5,209332.46900000001,285266.53100000002,205750.93799999999,259925.90599999999,173515.016,252520.95300000001,164533.59400000001,242919.734,161469.70300000001,250021.68799999999,179531.53099999999,271615.46899999998,174007.81299999999,291780,207731.141,296405,190607.609,248231.875,169258.57800000001,230349.68799999999,152126.04699999999,254185.71900000001,175507.84400000001,295147.71899999998,207599.95300000001,281913.875,203298.125,252921.84400000001,169660.92199999999,251662.609,164427.96900000001,240048.53099999999,164391.17199999999,261110.484,184101.93799999999,281132.18800000002,181469.32800000001,300204.78100000002,214405.57800000001,298101.68800000002,192727.266,253686.53099999999,172928.96900000001,262153.40600000002,166229.79699999999,285192.56300000002,198813.234,326137.03100000002,230835.18799999999,321710.21899999998,224487.42199999999,284252.84399999998,187888.81299999999,287489.59399999998,184073.516,278827.15600000002,183896.90599999999,285626.84399999998,203710.391,314534.25,202624.68799999999,328663,233555.875,332395.68800000002,211309.82800000001,282787.125,198396.609,287945.375,178944.65599999999,308143.18800000002,215909.34400000001,350800.34399999998,248961.78099999999,347459.31300000002,243609.391,308715.06300000002,205320.29699999999,313318.46899999998,207189.484,311587.78100000002,201207.141,315650.53100000002,226793.20300000001,344029.96899999998,227198.20300000001,363878.65600000002,255628.20300000001,365547.43800000002,234400.625,315158.31300000002,222121.25,348221.56300000002,219867.141,364635.06300000002,258740.92199999999,409793.68800000002,293530.31300000002,408010,290394.68800000002,379998.90600000002,255237.84400000001,375534.09399999998,251189.734,372890.71899999998,244108.516,374470.125,276117.18800000002,415089.96899999998,271772,432800.06300000002,307455.78100000002,430573.03100000002,283986.59399999998,375319.18800000002,261928.95300000001,384263.21899999998,243776.375,392900.21899999998,286208.06300000002,451079.5,316716.84399999998,433596.59399999998,316338.5,395803.34399999998,267675.56300000002,411291.68800000002,269979.09399999998,399748.96899999998,262382.31300000002,402299.31300000002,297402.75,443040.125,290998.84399999998,457121.625,325637.875,457910.15600000002,302915.68800000002,400719.31300000002,280452.46899999998,181921.641,112226.914,206120.67199999999,139676.45300000001,260473.03099999999,176174.96900000001,250412.79699999999,178164.96900000001,218075.54699999999,140650.375,212652.07800000001,132869.40599999999,190122.81299999999,117628.81299999999,179155.54699999999,124557.109,197254.07800000001,119852.711,210342.17199999999,142398.34400000001,209517.54699999999,122563.148,174931.57800000001,114684.70299999999,183554.20300000001,113222.492,207714.93799999999,140775.43799999999,262165.125,177338.29699999999,252090.04699999999,179349.359,219715.68799999999,141721.09400000001,214300.25,133923.71900000001,188441.53099999999,121934.602,183442.15599999999,122839.281,198851.375,120813.57799999999,211916.28099999999,143431.734,211166.375,123519.469,176468.40599999999,115690.086,262307.93800000002,166228.81299999999,299280.18800000002,204177.21900000001,368291.68800000002,264748.375,378459.84399999998,259039.234,332580.43800000002,214882.59400000001,309420.90600000002,207161.45300000001,277028.59399999998,172891.68799999999,259776.17199999999,172801.84400000001,272154.40600000002,172562.57800000001,296154.375,189488.734,295530.68800000002,170726.04699999999,244343.21900000001,169627.125,287570.21899999998,171427.79699999999,310712.09399999998,213329.15599999999,389429.625,285401.31300000002,402245,275363.53100000002,336126.28100000002,221503.31299999999,328435.84399999998,226989.40599999999,288786.96899999998,181908.734,260467.484,172594.766,267354.93800000002,173378.359,300396.78100000002,190507.17199999999,290071.125,180377.40599999999,247625.125,162551.03099999999,378634.31300000002,228816.56299999999,393050,291653.5,528576.18799999997,360168.90600000002,525128.81299999997,364916,439235.06300000002,290618.5,430405.56300000002,294560.81300000002,377270.31300000002,240232.15599999999,332813.90600000002,237969.53099999999,364202.65600000002,218282.17199999999,394979.625,251957.45300000001,388255.125,237786.54699999999,328028.5,217529.21900000001,385095.09399999998,232716.18799999999,399263.81300000002,296116.96899999998,535410.875,364802.06300000002,516956.625,384029.84399999998,445157.71899999998,294525.375,448720.15600000002,286788.125,382517.28100000002,243582.42199999999,337750.75,241391.09400000001,369517.375,221396.15599999999,400357.40600000002,255324.70300000001,393592.375,240943.625,332881.125,220693.391,381125.03100000002,246408.25,416513.5,288345.56300000002,541434.25,368918.25,522344.09399999998,388062.90600000002,463916.875,303782.65600000002,454131.53100000002,290294.25,376557.125,256872.29699999999,350933.96899999998,235715.359,374026.84399999998,224083.43799999999,395330,267886.875,407599.68800000002,234521.125,337179.31300000002,223555.81299999999,386373.46899999998,249817.68799999999,421640.28100000002,291938.93800000002,532203.81299999997,387538.40600000002,542536.68799999997,377219.43800000002,455185.40600000002,301238.5,459555.31300000002,293807.15600000002,380950.21899999998,259854.96900000001,355283.78100000002,238678.78099999999,378547.15600000002,226774.28099999999,399911.68800000002,270940.43800000002,412455.5,237309.234,332863.5,235128.141,401908.125,243027.391,426759.90600000002,295547.46899999998,537667,391538.43800000002,548143.68799999997,381255.875,460406.125,304770.59399999998,452963.43800000002,309939.84399999998,396281.53100000002,252531.016,359927.15600000002,241926.234,374243.5,239015.609,414850.93800000002,264712.5,418117.68800000002,240711.21900000001,338057.78100000002,238883.266,408417,247289.45300000001,433152.03100000002,300204.21899999998,544658.625,396770.5,555258.875,386635.25,467097.59399999998,309442.5,460345,315096.875,402712.96899999998,256922.68799999999,365766.15600000002,246301.766,381103.90600000002,243637.40599999999,421701.96899999998,269643.53100000002,415631.56300000002,254630.68799999999,353009.03100000002,234585.54699999999,415439.06300000002,251972.81299999999,427387.56300000002,317085.43800000002,566333.93799999997,386571.65600000002,561589.5,391332.625,473491.28100000002,333330.96899999998,478632.03100000002,306482,407552.84399999998,260108.484,361197.43800000002,258597.75,395123.625,237203.43799999999,426417.81300000002,272694.68800000002,420348.71899999998,257469.21900000001,357165.65600000002,237356.28099999999,409969.15600000002,265638.34399999998,444415.31300000002,308285.90600000002,571609.18799999997,390232.15600000002,551555,410328.375,477482.25,316474.78100000002,483811.125,309837.21899999998,411921.46899999998,262933.06300000002,365405.28100000002,261597.32800000001,399543.93800000002,239837.43799999999,420930.03100000002,285609.25,434653.875,250586.79699999999,361366.78100000002,240156.71900000001,415038.53100000002,268920.18800000002,449342.625,311739.78100000002,576986.93799999997,393963.46899999998,556774.375,414224.25,482358.25,319735.75,489084.68800000002,313253.31300000002,405454.21899999998,276695.25,378952.5,255367.266,404029.81300000002,242509.484,425457.18800000002,288613.81300000002,439445,253326.68799999999,365627.31300000002,242996.18799999999,420187.875,272254.71899999998,454343.31300000002,315244.93800000002,567024.125,413165.53100000002,577544,402680.625,487294.18800000002,323037.28100000002,494420.875,316710.25,409852,279673.03100000002,383348.43800000002,258365.06299999999,408562.5,245210.04699999999,430031.21899999998,291651.03100000002,444284.43800000002,256095.141,360804.09399999998,254994.75,null,5347621.313000001,5383110.7680000002,6015591.9869999997,6599518.0179999992,7901666.0830000006,8490258.443,4112427.4150000005,4144385.5240000002,5959664.1600000001,6164553.4690000024,8115071.4250000017,8229530.5490000006,8349539.0020000003,8427752.7840000018,8533186.3310000002,8670015.1420000009,8800884.8319999985,8874180.7830000017,8969896.879999999,9066779.4720000029]

{"sheet":"I_CSP","index":6,"n_rows":143,"n_cols":244,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Customer System Peak (MW)"]
["TOC"]
[null,"BESID","AccountName","JOE","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01",{"$f":"+EOMONTH(FE3,0)+1","v":"2028-11-01"},{"$f":"+EOMONTH(FF3,0)+1","v":"2028-12-01"},"2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01",{"$f":"+EOMONTH(FQ3,0)+1","v":"2029-11-01"},{"$f":"+EOMONTH(FR3,0)+1","v":"2029-12-01"},"2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01",{"$f":"+EOMONTH(GC3,0)+1","v":"2030-11-01"},{"$f":"+EOMONTH(GD3,0)+1","v":"2030-12-01"},"2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01",{"$f":"DATE(YEAR(GN3),MONTH(GN3)+1,1)","v":"2031-10-01"},{"$f":"DATE(YEAR(GO3),MONTH(GO3)+1,1)","v":"2031-11-01"},"2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01",{"$f":"DATE(YEAR(HB3),MONTH(HB3)+1,1)","v":"2032-12-01"},"2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01",{"$f":"DATE(YEAR(HK3),MONTH(HK3)+1,1)","v":"2033-09-01"},{"$f":"DATE(YEAR(HL3),MONTH(HL3)+1,1)","v":"2033-10-01"},"2033-11-01",{"$f":"DATE(YEAR(HN3),MONTH(HN3)+1,1)","v":"2033-12-01"},"2034-01-01",{"$f":"DATE(YEAR(HP3),MONTH(HP3)+1,1)","v":"2034-02-01"},"2034-03-01",{"$f":"DATE(YEAR(HR3),MONTH(HR3)+1,1)","v":"2034-04-01"},"2034-05-01",{"$f":"DATE(YEAR(HT3),MONTH(HT3)+1,1)","v":"2034-06-01"},"2034-07-01",{"$f":"DATE(YEAR(HV3),MONTH(HV3)+1,1)","v":"2034-08-01"},"2034-09-01",{"$f":"DATE(YEAR(HX3),MONTH(HX3)+1,1)","v":"2034-10-01"},"2034-11-01",{"$f":"DATE(YEAR(HZ3),MONTH(HZ3)+1,1)","v":"2034-12-01"},{"$f":"DATE(YEAR(IA3),MONTH(IA3)+1,1)","v":"2035-01-01"},{"$f":"DATE(YEAR(IB3),MONTH(IB3)+1,1)","v":"2035-02-01"},{"$f":"DATE(YEAR(IC3),MONTH(IC3)+1,1)","v":"2035-03-01"},{"$f":"DATE(YEAR(ID3),MONTH(ID3)+1,1)","v":"2035-04-01"},{"$f":"DATE(YEAR(IE3),MONTH(IE3)+1,1)","v":"2035-05-01"},{"$f":"DATE(YEAR(IF3),MONTH(IF3)+1,1)","v":"2035-06-01"},{"$f":"DATE(YEAR(IG3),MONTH(IG3)+1,1)","v":"2035-07-01"},{"$f":"DATE(YEAR(IH3),MONTH(IH3)+1,1)","v":"2035-08-01"},{"$f":"DATE(YEAR(II3),MONTH(II3)+1,1)","v":"2035-09-01"}]
[0,10015,"Asotin County PUD #1",{"$f":"VLOOKUP(B4,TOCA!$B$3:$E$137,4,FALSE)","v":0},1.4330000000000001,1.0049999999999999,0.871,1.014,0.90700000000000003,0.96399999999999997,1.012,1.742,1.92,2.7189999999999999,3.036,2.2429999999999999,1.06,0.91900000000000004,0.96499999999999997,0.99099999999999999,1.7689999999999999,2.1070000000000002,2.7149999999999999,3.1440000000000001,2.4489999999999998,1.548,1.1140000000000001,0.877,1.899,1.1160000000000001,1.1599999999999999,1.397,1.252,1.2889999999999999,1.8080000000000001,2.327,2.8290000000000002,3.113,3.0230000000000001,2.395,1.93,1.135,1.18,1.42,1.3180000000000001,1.31,1.8380000000000001,2.3660000000000001,2.8769999999999998,3.165,3.0739999999999998,2.4350000000000001,1.8740000000000001,1.095,1.139,1.379,1.244,1.244,1.756,2.2730000000000001,2.7389999999999999,3.012,2.915,2.327,1.891,1.105,1.149,1.3919999999999999,1.3029999999999999,1.2529999999999999,1.7709999999999999,2.2930000000000001,2.76,3.0350000000000001,2.9369999999999998,2.3460000000000001,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.752,1.32,1.385,1.448,1.4710000000000001,1.405,1.728,2.169,2.7989999999999999,3.0819999999999999,3.0939999999999999,2.42,1.752,1.32,1.385,1.448,1.4710000000000001,1.405,1.728,2.169,2.7989999999999999,3.0819999999999999,3.0939999999999999,2.42,1.752,1.32,1.385,1.448,1.4710000000000001,1.405,1.728,2.169,2.7989999999999999,3.0819999999999999,3.0939999999999999,2.42,1.752,1.32,1.385,1.448,1.4710000000000001,1.405,1.728,2.169,2.7989999999999999,3.0819999999999999,3.0939999999999999,2.42,1.752,1.32,1.385,1.448,1.4710000000000001,1.405,1.728,2.169,2.7989999999999999,3.0819999999999999,3.0939999999999999,2.42,1.752,1.32,1.385,1.448,1.4710000000000001,1.405,1.728,2.169,2.7989999999999999,3.0819999999999999,3.0939999999999999,2.42,1.752,1.32,1.385,1.448,1.4710000000000001,1.405,1.728,2.169,2.7989999999999999,3.0819999999999999,3.0939999999999999,2.42,1.752,1.32,1.385,1.448,1.4710000000000001,1.405,1.728,2.169,2.7989999999999999,3.0819999999999999,3.0939999999999999,2.42,1.752,1.32,1.385,1.448,1.4710000000000001,1.405,1.728,2.169,2.7989999999999999,3.0819999999999999,3.0939999999999999,2.42,1.752,1.32,1.385,1.448,1.4710000000000001,1.405,1.728,2.169,2.7989999999999999,3.0819999999999999,3.0939999999999999,2.42,1.752,1.32,1.385,1.448,1.4710000000000001,1.405,1.728,2.169,2.7989999999999999,3.0819999999999999,3.0939999999999999,2.42]
[0,10024,"Benton County PUD #1",{"$f":"VLOOKUP(B5,TOCA!$B$3:$E$137,4,FALSE)","v":0},223.501,262.46499999999997,295.81299999999999,294.47000000000003,270.48899999999998,241.71600000000001,235.285,297.23700000000002,399.99799999999999,429.06700000000001,386.09300000000002,297.35000000000002,301.08999999999997,281.73099999999999,232.32499999999999,275.54599999999999,323.64400000000001,407.38299999999998,441.88299999999998,410.28300000000002,302.983,249.554,249.21199999999999,292.58,249.65299999999999,249.51300000000001,292.93,302.37099999999998,282.93099999999998,233.375,276.52600000000001,324.505,408.18299999999999,442.65300000000002,411.113,303.88400000000001,250.63300000000001,250.68199999999999,294.24099999999999,303.76,284.23099999999999,234.54499999999999,277.62599999999998,325.48500000000001,409.12299999999999,443.553,412.053,304.91300000000001,238.87200000000001,256.3,299.93099999999998,303.87200000000001,286.39499999999998,244.32300000000001,255.68799999999999,360.89499999999998,400.00400000000002,428.66,403.99,299.16800000000001,239.81100000000001,257.31,301.11500000000001,305.072,287.52499999999998,245.285,256.69499999999999,362.32299999999998,401.58800000000002,430.358,405.589,300.34899999999999,236.46700000000001,253.685,296.827,300.68900000000002,283.36200000000002,241.71199999999999,252.922,356.928,395.553,423.83300000000003,399.39299999999997,295.74,237.04300000000001,254.304,297.55200000000002,301.42399999999998,284.05399999999997,242.3,253.53800000000001,357.80099999999999,396.52100000000002,424.87200000000001,400.37099999999998,296.46100000000001,231.28700000000001,252.952,303.05500000000001,314.34100000000001,263.94900000000001,246.941,272.15899999999999,311.55099999999999,403.529,425.07100000000003,409.262,257.483,243.22399999999999,260.99400000000003,305.75799999999998,309.94099999999997,284.03399999999999,258.63299999999998,269.84800000000001,313.33100000000002,428.363,440.70499999999998,408.00799999999998,272.74,243.88200000000001,261.70499999999998,306.60300000000001,310.79899999999998,284.81400000000002,259.33699999999999,270.58499999999998,314.19900000000001,429.57600000000002,441.95499999999998,409.16,273.48599999999999,244.542,262.41800000000001,307.45100000000002,311.65899999999999,285.596,260.04300000000001,271.32499999999999,315.06900000000002,430.79300000000001,443.209,410.31599999999997,274.23500000000001,245.203,263.13299999999998,308.30099999999999,312.52199999999999,285.86,260.75099999999998,272.06700000000001,315.94200000000001,432.01299999999998,444.46600000000001,411.47500000000002,274.98500000000001,245.86699999999999,263.85000000000002,309.154,313.38799999999998,287.16800000000001,261.46100000000001,272.81099999999998,316.81799999999998,433.23700000000002,445.72800000000001,412.637,275.738,246.53200000000001,264.57,310.00900000000001,314.25599999999997,287.95800000000003,262.17399999999998,273.55799999999999,317.697,434.46499999999997,446.99299999999999,413.803,276.49400000000003,247.2,265.29199999999997,310.86700000000002,315.12700000000001,288.75,262.88799999999998,274.30599999999998,318.57799999999997,435.69600000000003,448.262,414.97199999999998,277.25099999999998,247.87,266.01600000000002,311.72800000000001,316,289.017,263.60500000000002,275.05700000000002,319.46199999999999,436.93099999999998,449.53500000000003,416.14499999999998,278.01100000000002,248.541,266.74200000000002,312.59100000000001,316.87599999999998,290.33999999999997,264.32400000000001,275.81,320.34800000000001,438.17,450.81099999999998,417.322,278.77300000000002,249.215,267.47000000000003,313.45699999999999,317.755,291.13900000000001,265.04500000000002,276.56599999999997,321.23700000000002,439.41300000000001,452.09199999999998,418.50200000000001,279.53699999999998,249.89099999999999,268.2,314.32499999999999,318.63600000000002,291.94099999999997,265.76799999999997,277.32400000000001,322.12900000000002,440.65899999999999,453.37599999999998,419.685,280.30399999999997]
[0,10025,"Benton REA",{"$f":"VLOOKUP(B6,TOCA!$B$3:$E$137,4,FALSE)","v":0},88.278000000000006,96.661000000000001,95.100999999999999,98.483000000000004,93.882000000000005,82.052999999999997,91.516999999999996,96.816000000000003,120.441,130.583,128.49199999999999,117.88200000000001,104.39400000000001,97.055000000000007,80.680000000000007,90.179000000000002,102.645,113.348,130.18600000000001,124.419,110.05,85.126999999999995,85.576999999999998,99.02,78.984999999999999,77.415000000000006,94.23,96.668000000000006,89.349000000000004,74.114999999999995,81.122,92.519000000000005,99.42,114.48,105.45399999999999,90.146000000000001,80.254999999999995,78.685000000000002,95.7,98.207999999999998,90.769000000000005,75.284999999999997,82.441999999999993,93.998999999999995,101.11,116.43,107.31399999999999,91.756,81.95,81.004000000000005,95.02,94.353999999999999,88.867000000000004,75.427999999999997,84.355000000000004,96.408000000000001,109.85,123.92100000000001,120.94799999999999,100.843,84.341999999999999,83.415000000000006,97.447000000000003,96.739000000000004,91.245999999999995,77.69,86.587999999999994,98.66,112.105,126.16,123.117,102.866,75.679000000000002,77.751999999999995,101.164,97.248999999999995,82.614000000000004,78.659000000000006,76.754999999999995,94.081000000000003,110.904,121.033,118.319,94.760999999999996,77.436000000000007,79.528999999999996,103.17400000000001,98.209000000000003,83.435000000000002,79.432000000000002,77.516000000000005,95.015000000000001,111.996,122.235,119.49299999999999,95.698999999999998,73.453999999999994,75.400000000000006,98.027000000000001,93.183999999999997,78.953000000000003,75.061999999999998,73.165000000000006,89.820999999999998,105.962,115.63800000000001,112.926,90.180999999999997,90.936000000000007,86.631,115.833,117.84399999999999,95.326999999999998,92.494,88.367999999999995,101.124,119.67400000000001,124.86499999999999,122.483,105.605,91.599000000000004,87.262,116.68300000000001,118.709,96.022999999999996,93.168000000000006,89.012,101.864,120.553,125.783,123.383,106.379,92.266999999999996,87.897999999999996,117.54,119.581,96.724000000000004,93.849000000000004,89.661000000000001,102.60899999999999,121.438,126.70699999999999,124.29,107.158,92.941000000000003,88.537999999999997,118.402,120.459,96.759,94.534000000000006,90.314999999999998,103.36,122.33,127.639,125.203,107.943,93.619,89.183999999999997,119.27200000000001,121.343,98.143000000000001,95.224000000000004,90.974000000000004,104.116,123.229,128.577,126.123,108.73399999999999,94.302000000000007,89.834000000000003,120.14700000000001,122.235,98.86,95.918999999999997,91.637,104.878,124.13500000000001,129.523,127.05,109.53,94.991,90.489000000000004,121.03,123.133,99.582999999999998,96.62,92.305999999999997,105.646,125.047,130.476,127.985,110.333,95.685000000000002,91.149000000000001,121.919,124.03700000000001,99.619,97.325999999999993,92.978999999999999,106.42,125.96599999999999,131.435,128.92599999999999,111.142,96.384,91.813000000000002,122.81399999999999,124.949,101.045,98.037000000000006,93.658000000000001,107.199,126.892,132.40199999999999,129.874,111.95699999999999,97.087999999999994,92.483000000000004,123.717,125.867,101.78400000000001,98.754000000000005,94.341999999999999,107.985,127.825,133.37700000000001,130.82900000000001,112.77800000000001,97.796999999999997,93.158000000000001,124.626,126.79300000000001,102.52800000000001,99.474999999999994,95.03,108.776,128.76499999999999,134.358,131.792,113.605]
[0,10027,"Big Bend Elec Coop",{"$f":"VLOOKUP(B7,TOCA!$B$3:$E$137,4,FALSE)","v":0},71.7,46,51.5,51.2,46.2,42.8,78.8,111.5,128.6,131.1,121.7,105.9,53.177999999999997,49.482999999999997,47.529000000000003,82.703000000000003,115.435,132.24100000000001,135.06200000000001,125.324,108.328,74.192999999999998,48.731000000000002,54.744999999999997,73.882000000000005,49.47,55.472000000000001,53.89,50.235999999999997,48.281999999999996,82.019000000000005,113.798,130.20099999999999,132.631,123.367,107.057,74.691000000000003,50.279000000000003,56.281999999999996,54.7,51.045000000000002,49.091000000000001,82.828000000000003,114.608,131.01,133.44,124.176,107.866,80.941999999999993,56.192999999999998,62.265000000000001,61.78,55.899000000000001,56.741,90.161000000000001,120.134,137.036,136.268,128.72499999999999,111.741,81.885000000000005,57.136000000000003,63.207999999999998,62.723999999999997,56.841999999999999,57.683999999999997,91.103999999999999,121.078,137.97900000000001,137.21100000000001,129.66800000000001,112.684,79.995000000000005,52.887999999999998,61.719000000000001,58.185000000000002,54.871000000000002,53.082999999999998,90.97,127.443,141.18899999999999,138.38200000000001,130.77199999999999,109.596,80.790000000000006,53.683999999999997,62.515000000000001,58.981000000000002,55.665999999999997,53.878,91.765000000000001,128.238,141.98400000000001,139.17699999999999,131.56700000000001,110.39100000000001,81.584999999999994,54.478999999999999,63.31,59.776000000000003,56.460999999999999,54.673000000000002,92.561000000000007,129.03399999999999,142.779,139.97200000000001,132.36199999999999,111.187,81.028000000000006,53.265999999999998,62.101999999999997,58.576000000000001,55.094999999999999,53.466000000000001,92.244,129.304,143.15799999999999,140.756,132.834,111.17,83.539000000000001,59.110999999999997,68.052000000000007,73.45,61.945999999999998,57.441000000000003,87.387,126.24,146.15600000000001,151.953,140.161,101.17400000000001,85.064999999999998,60.191000000000003,69.295000000000002,74.792000000000002,63.078000000000003,58.49,88.983999999999995,128.547,148.827,154.72999999999999,142.72300000000001,103.023,86.355999999999995,61.103999999999999,70.346999999999994,75.927000000000007,64.036000000000001,59.378,90.334000000000003,130.49700000000001,151.08500000000001,157.077,144.88800000000001,104.586,86.762,61.390999999999998,70.677000000000007,76.284000000000006,64.335999999999999,59.656999999999996,90.759,131.11099999999999,151.79599999999999,157.816,145.56899999999999,105.078,87.168999999999997,61.68,71.010000000000005,76.641999999999996,64.638999999999996,59.936999999999998,91.185000000000002,131.727,152.50899999999999,158.55699999999999,146.25299999999999,105.572,87.578999999999994,61.97,71.343000000000004,77.001999999999995,64.942999999999998,60.219000000000001,91.614000000000004,132.346,153.226,159.303,146.94,106.068,87.991,62.261000000000003,71.679000000000002,77.364000000000004,65.248000000000005,60.502000000000002,92.043999999999997,132.96799999999999,153.946,160.05099999999999,147.631,106.566,88.403999999999996,62.554000000000002,72.015000000000001,77.727999999999994,65.554000000000002,60.786000000000001,92.477000000000004,133.59299999999999,154.66900000000001,160.804,148.32499999999999,107.06699999999999,88.82,62.847999999999999,72.353999999999999,78.093000000000004,65.861999999999995,61.073,92.912000000000006,134.221,155.39599999999999,161.559,149.02199999999999,107.57,89.236999999999995,63.143000000000001,72.694000000000003,78.459999999999994,66.171999999999997,61.36,93.347999999999999,134.852,156.12700000000001,162.31899999999999,149.72200000000001,108.07599999999999]
[0,10070,"Declo, City of",{"$f":"VLOOKUP(B22,TOCA!$B$3:$E$137,4,FALSE)","v":0},0.55700000000000005,0.64300000000000002,0.73399999999999999,0.73,0.69799999999999995,0.60299999999999998,0.56399999999999995,0.54600000000000004,0.46500000000000002,0.51100000000000001,0.52900000000000003,0.51500000000000001,0.73899999999999999,0.70299999999999996,0.60099999999999998,0.56899999999999995,0.55200000000000005,0.46500000000000002,0.52300000000000002,0.54500000000000004,0.51800000000000002,0.56200000000000006,0.63300000000000001,0.73399999999999999,0.55300000000000005,0.64200000000000002,0.73699999999999999,0.73199999999999998,0.70299999999999996,0.60299999999999998,0.56499999999999995,0.53500000000000003,0.47899999999999998,0.52300000000000002,0.54100000000000004,0.51200000000000001,0.55400000000000005,0.64300000000000002,0.73799999999999999,0.73299999999999998,0.70399999999999996,0.60399999999999998,0.56599999999999995,0.53500000000000003,0.47899999999999998,0.52400000000000002,0.54100000000000004,0.51200000000000001,0.54800000000000004,0.63500000000000001,0.74299999999999999,0.73299999999999998,0.69399999999999995,0.60599999999999998,0.56200000000000006,0.53800000000000003,0.49199999999999999,0.53200000000000003,0.55000000000000004,0.51500000000000001,0.54800000000000004,0.63600000000000001,0.74399999999999999,0.73299999999999998,0.69499999999999995,0.60699999999999998,0.56299999999999994,0.53800000000000003,0.49199999999999999,0.53300000000000003,0.55000000000000004,0.51600000000000001,0.57299999999999995,0.61,0.75,0.72699999999999998,0.67600000000000005,0.61699999999999999,0.56299999999999994,0.52400000000000002,0.49399999999999999,0.54500000000000004,0.56299999999999994,0.52500000000000002,0.57399999999999995,0.61,0.751,0.72799999999999998,0.67700000000000005,0.61699999999999999,0.56399999999999995,0.52500000000000002,0.495,0.54500000000000004,0.56299999999999994,0.52600000000000002,0.58599999999999997,0.61499999999999999,0.753,0.72899999999999998,0.67900000000000005,0.62,0.56899999999999995,0.52900000000000003,0.51,0.55200000000000005,0.56999999999999995,0.52600000000000002,0.72,0.70499999999999996,0.83499999999999996,0.84499999999999997,0.78500000000000003,0.73299999999999998,0.67600000000000005,0.61099999999999999,0.70399999999999996,0.76700000000000002,0.77900000000000003,0.77700000000000002,0.72,0.70599999999999996,0.83599999999999997,0.84599999999999997,0.78600000000000003,0.73399999999999999,0.67700000000000005,0.61199999999999999,0.70399999999999996,0.76800000000000002,0.78,0.77700000000000002,0.72099999999999997,0.70599999999999996,0.83699999999999997,0.84699999999999998,0.78700000000000003,0.73399999999999999,0.67700000000000005,0.61299999999999999,0.70499999999999996,0.76800000000000002,0.78100000000000003,0.77800000000000002,0.72199999999999998,0.70699999999999996,0.83699999999999997,0.84799999999999998,0.78100000000000003,0.73499999999999999,0.67800000000000005,0.61299999999999999,0.70499999999999996,0.76900000000000002,0.78100000000000003,0.77900000000000003,0.72199999999999998,0.70799999999999996,0.83799999999999997,0.84799999999999998,0.78800000000000003,0.73599999999999999,0.67900000000000005,0.61399999999999999,0.70599999999999996,0.77,0.78200000000000003,0.77900000000000003,0.72299999999999998,0.70799999999999996,0.83899999999999997,0.84899999999999998,0.78900000000000003,0.73599999999999999,0.67900000000000005,0.61399999999999999,0.70699999999999996,0.77,0.78300000000000003,0.78,0.72299999999999998,0.70899999999999996,0.84,0.85,0.79,0.73699999999999999,0.68,0.61499999999999999,0.70699999999999996,0.77100000000000002,0.78400000000000003,0.78100000000000003,0.72399999999999998,0.71,0.84,0.85099999999999998,0.78400000000000003,0.73799999999999999,0.68100000000000005,0.61499999999999999,0.70799999999999996,0.77200000000000002,0.78400000000000003,0.78100000000000003,0.72499999999999998,0.71,0.84099999999999997,0.85099999999999998,0.79100000000000004,0.73799999999999999,0.68100000000000005,0.61599999999999999,0.70899999999999996,0.77200000000000002,0.78500000000000003,0.78200000000000003,0.72499999999999998,0.71099999999999997,0.84199999999999997,0.85199999999999998,0.79200000000000004,0.73899999999999999,0.68200000000000005,0.61599999999999999,0.70899999999999996,0.77300000000000002,0.78600000000000003,0.78300000000000003,0.72599999999999998,0.71099999999999997,0.84299999999999997,0.85299999999999998,0.79200000000000004,0.74,0.68200000000000005,0.61699999999999999,0.71,0.77400000000000002,0.78600000000000003,0.78400000000000003]
[0,10079,"McMinnville, City of",{"$f":"VLOOKUP(B28,TOCA!$B$3:$E$137,4,FALSE)","v":0},131.65,147.30799999999999,160.953,161.786,157.96700000000001,148.62,144.429,124.961,124.93,136.60400000000001,136.583,129.26499999999999,162.53,158.709,149.36000000000001,145.166,125.696,125.663,137.33500000000001,137.31200000000001,129.99199999999999,132.40100000000001,148.05699999999999,161.69900000000001,133.17099999999999,148.815,162.43100000000001,163.26,159.43799999999999,150.089,145.89099999999999,126.425,126.386,138.05500000000001,138.03,130.70699999999999,133.87200000000001,149.51400000000001,163.12899999999999,163.95500000000001,160.131,150.78,146.58000000000001,127.113,127.071,138.739,138.71199999999999,131.387,140.57400000000001,150.191,163.803,164.62799999999999,160.80199999999999,151.44900000000001,147.24700000000001,127.77800000000001,131.75,139.4,139.37200000000001,132.04499999999999,141.22999999999999,150.845,164.45599999999999,165.279,161.45099999999999,152.09700000000001,147.893,128.422,132.393,140.041,140.011,132.68299999999999,137.18,149.69,160.999,160.81100000000001,156.66800000000001,148.56100000000001,143.75700000000001,124.405,131.661,139.459,138.25700000000001,129.46,137.523,150.06399999999999,161.40199999999999,161.21299999999999,157.059,148.93199999999999,144.11600000000001,124.71599999999999,131.99,139.809,138.60300000000001,129.785,137.86699999999999,150.44,161.80600000000001,161.61699999999999,157.452,149.30500000000001,144.476,125.02800000000001,132.32,140.15799999999999,138.94900000000001,130.10900000000001,136.43199999999999,150.44800000000001,167.005,164.184,155.44499999999999,153.52699999999999,146.68799999999999,131.98500000000001,132.64500000000001,137.84899999999999,148.244,137.96,136.43199999999999,150.44800000000001,167.005,164.184,155.44499999999999,153.52699999999999,146.68799999999999,131.98500000000001,132.64500000000001,137.84899999999999,148.244,137.96,136.43199999999999,150.44800000000001,167.005,164.184,155.44499999999999,153.52699999999999,146.68799999999999,131.98500000000001,132.64500000000001,137.84899999999999,148.244,137.96,136.43199999999999,150.44800000000001,167.005,164.184,155.44499999999999,153.52699999999999,146.68799999999999,131.98500000000001,132.64500000000001,137.84899999999999,148.244,137.96,136.43199999999999,150.44800000000001,167.005,164.184,155.44499999999999,153.52699999999999,146.68799999999999,131.98500000000001,132.64500000000001,137.84899999999999,148.244,137.96,136.43199999999999,150.44800000000001,167.005,164.184,155.44499999999999,153.52699999999999,146.68799999999999,131.98500000000001,132.64500000000001,137.84899999999999,148.244,137.96,136.43199999999999,150.44800000000001,167.005,164.184,155.44499999999999,153.52699999999999,146.68799999999999,131.98500000000001,132.64500000000001,137.84899999999999,148.244,137.96,136.43199999999999,150.44800000000001,167.005,164.184,155.44499999999999,153.52699999999999,146.68799999999999,131.98500000000001,132.64500000000001,137.84899999999999,148.244,137.96,136.43199999999999,150.44800000000001,167.005,164.184,155.44499999999999,153.52699999999999,146.68799999999999,131.98500000000001,132.64500000000001,137.84899999999999,148.244,137.96,136.43199999999999,150.44800000000001,167.005,164.184,155.44499999999999,153.52699999999999,146.68799999999999,131.98500000000001,132.64500000000001,137.84899999999999,148.244,137.96,136.43199999999999,150.44800000000001,167.005,164.184,155.44499999999999,153.52699999999999,146.68799999999999,131.98500000000001,132.64500000000001,137.84899999999999,148.244,137.96]
[0,10113,"Columbia REA",{"$f":"VLOOKUP(B47,TOCA!$B$3:$E$137,4,FALSE)","v":0},45.662999999999997,32.72,32.841999999999999,30.588999999999999,28.440999999999999,39.241,54.573999999999998,65.674000000000007,97.27,104.61499999999999,95.783000000000001,79.191000000000003,32,29.97,39.134,51.948999999999998,78.319999999999993,91.861000000000004,102.70399999999999,98.055000000000007,79.233000000000004,47.08,32.987000000000002,33.095999999999997,47.551000000000002,33.317,33.427,32.32,30.268999999999998,39.524999999999999,52.469000000000001,79.102999999999994,92.778999999999996,103.73099999999999,99.036000000000001,80.025999999999996,48.027000000000001,33.65,33.761000000000003,32.643000000000001,30.571999999999999,39.92,52.994,79.894000000000005,93.706999999999994,104.76900000000001,100.026,80.825999999999993,46.87,34.107999999999997,33.033000000000001,33.476999999999997,31.937000000000001,40.218000000000004,52.143999999999998,83.061999999999998,96.712999999999994,102.352,98.531999999999996,77.087000000000003,47.152999999999999,34.39,33.316000000000003,33.759,32.22,40.5,52.427,83.343999999999994,96.995999999999995,102.634,98.813999999999993,77.37,39.524999999999999,27.236000000000001,26.120999999999999,26.678000000000001,23.981999999999999,33.253999999999998,47.680999999999997,66.105000000000004,94.858999999999995,93.197999999999993,94.78,56.332000000000001,39.795000000000002,27.425999999999998,26.303000000000001,28.074000000000002,25.358000000000001,34.81,49.164000000000001,67.373999999999995,96.132000000000005,94.820999999999998,96.596000000000004,57.98,42.347000000000001,30.126999999999999,29.085999999999999,29.631,26.896000000000001,36.417999999999999,50.88,69.225999999999999,98.2,96.88,98.668000000000006,59.762999999999998,41.701999999999998,29.39,28.341999999999999,28.890999999999998,26.135000000000002,35.728999999999999,50.298999999999999,68.783000000000001,97.974000000000004,96.644000000000005,98.444999999999993,59.247999999999998,48.06,35.655999999999999,34.6,35.152999999999999,32.375999999999998,42.042000000000002,56.720999999999997,75.343999999999994,104.754,103.413,105.229,65.738,48.420999999999999,35.923000000000002,34.859000000000002,35.415999999999997,32.619,42.356999999999999,57.146000000000001,75.909000000000006,105.54,104.18899999999999,106.018,66.230999999999995,48.783999999999999,36.192999999999998,35.119999999999997,35.682000000000002,32.863,42.674999999999997,57.575000000000003,76.477999999999994,106.331,104.97,106.813,66.727000000000004,49.15,36.463999999999999,35.384,35.415999999999997,33.11,42.994999999999997,58.006999999999998,77.052000000000007,107.129,105.758,107.614,67.227999999999994,49.518000000000001,36.738,35.649000000000001,35.119999999999997,32.82,43.317999999999998,58.442,77.63,107.932,106.551,108.42100000000001,67.731999999999999,49.89,37.012999999999998,35.917000000000002,34.734999999999999,32.47,43.643000000000001,58.88,78.212000000000003,108.742,107.35,109.235,68.239999999999995,50.264000000000003,37.290999999999997,36.186,34.341000000000001,32.058,43.97,59.322000000000003,78.798000000000002,109.557,108.155,110.054,68.751999999999995,50.640999999999998,37.57,36.457000000000001,33.939,31.638000000000002,44.3,59.767000000000003,79.388999999999996,110.379,108.96599999999999,110.879,69.268000000000001,51.021000000000001,37.851999999999997,36.587000000000003,33.527999999999999,31.21,44.631999999999998,60.215000000000003,79.984999999999999,111.20699999999999,109.78400000000001,111.711,69.787000000000006,51.402999999999999,38.136000000000003,36.203000000000003,33.098999999999997,30.773,44.966999999999999,60.667000000000002,80.584999999999994,112.041,110.607,112.54900000000001,70.31]
[1,10236,"Lane County Elec Coop",{"$f":"VLOOKUP(B77,TOCA!$B$3:$E$137,4,FALSE)","v":1},47.133000000000003,54.058,60.884999999999998,64.114000000000004,62.73,54.424999999999997,50.524000000000001,32.826999999999998,28.603000000000002,30.341999999999999,30.277999999999999,28.608000000000001,64.114000000000004,62.73,54.424999999999997,50.524000000000001,32.826999999999998,28.603000000000002,30.341999999999999,30.277999999999999,28.608000000000001,47.133000000000003,54.058,60.884999999999998,49.143999999999998,56.067999999999998,62.884999999999998,66.114000000000004,64.741,56.424999999999997,52.524000000000001,34.837000000000003,30.603000000000002,32.341999999999999,32.287999999999997,30.608000000000001,49.143999999999998,56.067999999999998,62.884999999999998,66.114000000000004,64.741,56.424999999999997,52.524000000000001,34.837000000000003,30.603000000000002,32.341999999999999,32.287999999999997,30.608000000000001,46.356000000000002,58.082999999999998,62.692,64.677000000000007,60.942,54.86,49.253999999999998,34.067999999999998,32.055,32.631999999999998,32.689,29.402000000000001,46.356000000000002,58.082999999999998,62.692,64.677000000000007,60.942,54.86,49.253999999999998,34.067999999999998,32.055,32.631999999999998,32.689,29.402000000000001,45.247,52.847999999999999,66.614000000000004,65.849000000000004,58.564999999999998,57.435000000000002,50.561999999999998,38.228999999999999,34.878,36.006,37.399000000000001,31.992999999999999,45.247,52.847999999999999,66.614000000000004,65.849000000000004,58.564999999999998,57.435000000000002,50.561999999999998,38.228999999999999,34.878,36.006,37.399000000000001,31.992999999999999,45.247,52.847999999999999,66.614000000000004,65.849000000000004,58.564999999999998,57.435000000000002,50.561999999999998,38.228999999999999,34.878,36.006,37.399000000000001,31.992999999999999,47.53,56.685000000000002,66.510000000000005,69.763999999999996,62.417999999999999,59.75,53.506999999999998,38.487000000000002,36.159999999999997,37.57,38.271000000000001,32.625,47.53,56.685000000000002,66.510000000000005,69.763999999999996,62.417999999999999,59.75,53.506999999999998,38.487000000000002,36.159999999999997,37.57,38.271000000000001,32.625,47.53,56.685000000000002,66.510000000000005,69.763999999999996,62.417999999999999,59.75,53.506999999999998,38.487000000000002,36.159999999999997,37.57,38.271000000000001,32.625,47.53,56.685000000000002,66.510000000000005,69.763999999999996,62.417999999999999,59.75,53.506999999999998,38.487000000000002,36.159999999999997,37.57,38.271000000000001,32.625,47.53,56.685000000000002,66.510000000000005,69.763999999999996,62.417999999999999,59.75,53.506999999999998,38.487000000000002,36.159999999999997,37.57,38.271000000000001,32.625,47.53,56.685000000000002,66.510000000000005,69.763999999999996,62.417999999999999,59.75,53.506999999999998,38.487000000000002,36.159999999999997,37.57,38.271000000000001,32.625,47.53,56.685000000000002,66.510000000000005,69.763999999999996,62.417999999999999,59.75,53.506999999999998,38.487000000000002,36.159999999999997,37.57,38.271000000000001,32.625,47.53,56.685000000000002,66.510000000000005,69.763999999999996,62.417999999999999,59.75,53.506999999999998,38.487000000000002,36.159999999999997,37.57,38.271000000000001,32.625,47.53,56.685000000000002,66.510000000000005,69.763999999999996,62.417999999999999,59.75,53.506999999999998,38.487000000000002,36.159999999999997,37.57,38.271000000000001,32.625,47.53,56.685000000000002,66.510000000000005,69.763999999999996,62.417999999999999,59.75,53.506999999999998,38.487000000000002,36.159999999999997,37.57,38.271000000000001,32.625,47.53,56.685000000000002,66.510000000000005,69.763999999999996,62.417999999999999,59.75,53.506999999999998,38.487000000000002,36.159999999999997,37.57,38.271000000000001,32.625]
[1,10285,"Okanogan County Elec Coop",{"$f":"VLOOKUP(B92,TOCA!$B$3:$E$137,4,FALSE)","v":1},9.1029999999999998,13.451000000000001,17.298999999999999,16.744,13.199,10.955,8.7289999999999992,8.3260000000000005,6.4480000000000004,7.2450000000000001,7.1539999999999999,6.7830000000000004,17.757000000000001,14.837,11.827999999999999,9.7189999999999994,9.1110000000000007,7.5289999999999999,8.3529999999999998,8.2249999999999996,7.8360000000000003,10.141999999999999,14.369,18.061,9.9969999999999999,15.202999999999999,18.556999999999999,18.283000000000001,14.803000000000001,12.166,9.6769999999999996,9.1120000000000001,7.5309999999999997,8.42,8.1470000000000002,7.7690000000000001,10.127000000000001,15.333,18.687000000000001,18.413,14.933,12.295999999999999,9.8070000000000004,9.2420000000000009,7.6609999999999996,8.5500000000000007,8.2769999999999992,7.899,9.7110000000000003,14.042,20.215,18.876999999999999,15.231,11.744999999999999,10.335000000000001,8.8810000000000002,8.73,8.4239999999999995,8.5679999999999996,8.5009999999999994,9.9,14.167,20.241,18.940000000000001,15.629,11.919,10.53,9.0939999999999994,8.9459999999999997,8.6479999999999997,8.7880000000000003,8.7189999999999994,10.307,15.218999999999999,20.37,19.013999999999999,17.756,14.026,10.342000000000001,8.0039999999999996,7.0960000000000001,8.0540000000000003,8.1340000000000003,8.3320000000000007,10.377000000000001,15.286,20.433,19.077000000000002,17.829999999999998,14.1,10.414999999999999,8.0649999999999995,7.1520000000000001,8.1069999999999993,8.19,8.3989999999999991,10.446999999999999,15.852,21.097000000000001,21.497,17.687999999999999,14.175000000000001,10.489000000000001,8.1259999999999994,7.2080000000000002,8.1609999999999996,8.2460000000000004,8.4649999999999999,11.425000000000001,18.373999999999999,26.937000000000001,27.334,24.311,17.785,12.36,8.0790000000000006,7.9340000000000002,10.423,10.455,9.048,11.613,18.492000000000001,26.978999999999999,27.385999999999999,24.481000000000002,17.925000000000001,12.534000000000001,8.2390000000000008,8.1039999999999992,10.632,10.670999999999999,9.2460000000000004,11.784000000000001,18.59,26.995999999999999,27.443000000000001,24.648,18.052,12.69,8.3810000000000002,8.2520000000000007,10.817,10.862,9.42,11.936,18.675999999999998,27.088000000000001,27.584,24.478999999999999,18.164999999999999,12.829000000000001,8.5060000000000002,8.3840000000000003,10.981999999999999,11.032,9.5739999999999998,12.07,18.754000000000001,27.276,27.795999999999999,25.173999999999999,18.260000000000002,12.949,8.6150000000000002,8.4969999999999999,11.125,11.18,9.7050000000000001,12.183999999999999,18.817,27.501999999999999,28.045999999999999,25.492999999999999,18.337,13.048,8.7050000000000001,8.5909999999999993,11.244999999999999,11.303000000000001,9.8140000000000001,12.278,18.864999999999998,27.805,28.391999999999999,25.89,18.399999999999999,13.132,8.7799999999999994,8.6690000000000005,11.347,11.407999999999999,9.9049999999999994,12.356999999999999,18.905999999999999,28.29,28.878,26.013999999999999,18.446000000000002,13.201000000000001,8.8439999999999994,8.7360000000000007,11.436999999999999,11.499000000000001,9.9830000000000005,12.423999999999999,18.93,28.757999999999999,29.427,27.003,18.495000000000001,13.265000000000001,8.9,8.7940000000000005,11.516,11.58,10.053000000000001,12.487,18.963000000000001,29.13,29.818000000000001,27.437000000000001,18.539000000000001,13.327,8.9570000000000007,8.8539999999999992,11.597,11.663,10.122999999999999,12.55,18.992999999999999,29.585999999999999,30.26,27.934999999999999,18.57,13.384,9.0090000000000003,8.9090000000000007,11.672000000000001,11.742000000000001,10.194000000000001]
[0,10369,"Surprise Valley Elec Coop",{"$f":"VLOOKUP(B111,TOCA!$B$3:$E$137,4,FALSE)","v":0},16.509,16.399000000000001,21.428999999999998,20.359000000000002,18.347000000000001,18.873000000000001,19.61,33.735999999999997,29.326000000000001,37.774000000000001,36.914000000000001,27.702000000000002,19.526,16.574000000000002,14.746,24.763000000000002,35.47,33.960999999999999,37.414000000000001,34.923999999999999,27.940999999999999,16.824000000000002,15.731,24.268000000000001,17.89,16.52,19.73,19.77,17.09,16.079999999999998,25.08,31.38,37.700000000000003,38.53,35.9,29.09,17.89,16.52,19.73,19.77,17.09,16.079999999999998,25.08,31.38,37.700000000000003,38.53,35.9,29.09,16.579999999999998,15.3,18.72,19.66,15.65,15.12,20.75,27.85,31.29,37.6,36.770000000000003,29.54,16.579999999999998,15.3,18.72,19.66,15.86,15.12,20.75,27.85,31.29,37.6,36.770000000000003,29.54,16.718,16.532,17.581,18.193000000000001,18.398,17.116,18.626999999999999,30.053999999999998,32.845999999999997,36.603999999999999,35.997999999999998,32.302999999999997,16.718,16.532,17.581,18.193000000000001,18.398,17.116,18.626999999999999,30.053999999999998,32.845999999999997,36.603999999999999,35.997999999999998,32.302999999999997,18.114000000000001,17.117000000000001,19.119,20.533000000000001,17.506,16.898,22.274000000000001,30.792000000000002,34.462000000000003,38.115000000000002,38.197000000000003,33.177999999999997,17.405000000000001,16.164999999999999,18.462,19.911000000000001,17.856999999999999,16.856999999999999,20.023,32.469000000000001,35.154000000000003,39.585999999999999,38.573,33.78,17.405000000000001,16.164999999999999,18.462,19.911000000000001,17.856999999999999,16.856999999999999,20.023,32.469000000000001,35.154000000000003,39.585999999999999,38.573,33.78,17.405000000000001,16.164999999999999,18.462,19.911000000000001,17.856999999999999,16.856999999999999,20.023,32.469000000000001,35.154000000000003,39.585999999999999,38.573,33.78,17.440999999999999,16.202999999999999,18.498000000000001,19.948,17.747,16.893999999999998,20.062000000000001,32.506999999999998,35.191000000000003,39.616999999999997,38.603000000000002,33.819000000000003,17.405000000000001,16.164999999999999,18.462,19.911000000000001,17.856999999999999,16.856999999999999,20.023,32.469000000000001,35.154000000000003,39.585999999999999,38.573,33.78,17.405000000000001,16.164999999999999,18.462,19.911000000000001,17.856999999999999,16.856999999999999,20.023,32.469000000000001,35.154000000000003,39.585999999999999,38.573,33.78,17.405000000000001,16.164999999999999,18.462,19.911000000000001,17.856999999999999,16.856999999999999,20.023,32.469000000000001,35.154000000000003,39.585999999999999,38.573,33.78,17.440999999999999,16.202999999999999,18.498000000000001,19.948,17.747,16.893999999999998,20.062000000000001,32.506999999999998,35.191000000000003,39.616999999999997,38.603000000000002,33.819000000000003,17.405000000000001,16.164999999999999,18.462,19.911000000000001,17.856999999999999,16.856999999999999,20.023,32.469000000000001,35.154000000000003,39.585999999999999,38.573,33.78,17.405000000000001,16.164999999999999,18.462,19.911000000000001,17.856999999999999,16.856999999999999,20.023,32.469000000000001,35.154000000000003,39.585999999999999,38.573,33.78,17.405000000000001,16.164999999999999,18.462,19.911000000000001,17.856999999999999,16.856999999999999,20.023,32.469000000000001,35.154000000000003,39.585999999999999,38.573,33.78]
[0,10442,"Wasco Elec Coop",{"$f":"VLOOKUP(B126,TOCA!$B$3:$E$137,4,FALSE)","v":0},18.625,23.835000000000001,26.945,26.317,23.867999999999999,21.347999999999999,20.419,20.716000000000001,21.07,25.52,23.035,19.164000000000001,26.991,25.236999999999998,20.102,19.251999999999999,19.382000000000001,20.9,23.413,22.027999999999999,17.952999999999999,17.832999999999998,25.064,30.305,17.280999999999999,23.670999999999999,26.99,25.588999999999999,23.94,18.600000000000001,18.059999999999999,16.91,18.47,21.3,20.13,15.44,17.28,23.67,26.99,25.59,23.939,18.600000000000001,18.059999999999999,16.91,18.47,21.298999999999999,20.13,15.44,17.309999999999999,23.09,26.82,25.27,23.79,18.399999999999999,18.009,17.28,18.899999999999999,21.7,20.440000000000001,16.3,17.309999999999999,23.099,26.82,25.271000000000001,23.51,18.399999999999999,18.010000000000002,17.280999999999999,18.899999999999999,21.7,20.440000000000001,16.3,14.582000000000001,18.434999999999999,22.629000000000001,24.315000000000001,17.321999999999999,18.172999999999998,16.375,14.914,18.244,19.221,19.262,16.751999999999999,14.285,18.123999999999999,22.364000000000001,24.061,17.056999999999999,17.945,16.170000000000002,14.760999999999999,18.099,19.113,19.167999999999999,16.673999999999999,17.164000000000001,19.934000000000001,25.687000000000001,26.315000000000001,22.986999999999998,20.087,17.914000000000001,16.946999999999999,20.167999999999999,20.731999999999999,20.577000000000002,17.78,22.273,21.422000000000001,23.963999999999999,24.51,27.527000000000001,20.216999999999999,19.407,18.504999999999999,20.481999999999999,22.751000000000001,22.004000000000001,21.927,22.295000000000002,21.443000000000001,23.988,24.535,27.555,20.236999999999998,19.425999999999998,18.524000000000001,20.503,22.774000000000001,22.026,21.949000000000002,22.317,21.465,24.012,24.559000000000001,27.582999999999998,20.257999999999999,19.445,18.542000000000002,20.523,22.797000000000001,22.047999999999998,21.971,22.34,21.486000000000001,24.036000000000001,24.584,27.61,20.277999999999999,19.465,18.561,20.544,22.82,22.07,21.992999999999999,22.361999999999998,21.507999999999999,24.06,24.608000000000001,27.638000000000002,20.297999999999998,19.484000000000002,18.579000000000001,20.564,22.843,22.091999999999999,22.015000000000001,22.384,21.529,24.084,24.632999999999999,27.664999999999999,20.318000000000001,19.504000000000001,18.597999999999999,20.585000000000001,22.864999999999998,22.114000000000001,22.036999999999999,22.407,21.550999999999998,24.108000000000001,24.657,27.693000000000001,20.338999999999999,19.523,18.616,20.605,22.888000000000002,22.135999999999999,22.059000000000001,22.428999999999998,21.571999999999999,24.132000000000001,24.681999999999999,27.721,20.359000000000002,19.542999999999999,18.635000000000002,20.626000000000001,22.911000000000001,22.158999999999999,22.081,22.452000000000002,21.594000000000001,24.155999999999999,24.707000000000001,27.748000000000001,20.379000000000001,19.562000000000001,18.654,20.646999999999998,22.934000000000001,22.181000000000001,22.103000000000002,22.474,21.614999999999998,24.181000000000001,24.731999999999999,27.776,20.399999999999999,19.582000000000001,18.672000000000001,20.667000000000002,22.957000000000001,22.202999999999999,22.125,22.497,21.637,24.204999999999998,24.756,27.803999999999998,20.420000000000002,19.600999999999999,18.690999999999999,20.687999999999999,22.98,22.225000000000001,22.146999999999998]
[null,null,"PNGC CSP Error Flag",null,{"$f":"IF(E137>SUMPRODUCT(E4:E136,$D$4:$D$136),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ137>SUMPRODUCT(BQ4:BQ136,$D$4:$D$136),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EC137>SUMPRODUCT(EC4:EC136,$D$4:$D$136),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GO137>SUMPRODUCT(GO4:GO136,$D$4:$D$136),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"I_CDQ","index":7,"n_rows":137,"n_cols":15,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Customer Demand Quantity (MW)"]
["TOC"]
[null,"BESID","AccountName",10,11,12,1,{"$f":"+G3+1","v":2},{"$f":"+H3+1","v":3},4,5,6,7,8,9]
[null,10015,"Asotin County PUD #1",0.91400000000000003,1.0840000000000001,0.94199999999999995,0.875,0.84599999999999997,0.76300000000000001,0.61699999999999999,0.89700000000000002,1.2709999999999999,1.0149999999999999,1.4039999999999999,1.0369999999999999]
[null,10024,"Benton County PUD #1",39.695999999999998,57.259,45.258000000000003,64.307000000000002,77.588999999999999,45.642000000000003,38.215000000000003,92.688999999999993,76.248999999999995,43.356000000000002,66.885999999999996,56.634999999999998]
[null,10025,"Benton REA",10.082000000000001,18.416,14.592000000000001,19.350999999999999,24.798999999999999,20.215,21.045999999999999,18.058,15.269,8.3559999999999999,10.484999999999999,12.275]
[null,10027,"Big Bend Elec Coop",11.759,8.4619999999999997,6.63,7.7210000000000001,11.914999999999999,10.442,15.145,25.015999999999998,15.09,6.4240000000000004,4.7549999999999999,14.824]
[null,10071,"Drain, City of",0.85,0.876,0.64500000000000002,0.67700000000000005,0.90600000000000003,0.68700000000000006,0.68700000000000006,0.70099999999999996,0.38200000000000001,0.40600000000000003,0.30299999999999999,0.51700000000000002]
[null,10081,"Milton-Freewater, City of",5.1230000000000002,5.5010000000000003,3.6629999999999998,5.61,6.2130000000000001,4.62,5.2130000000000001,2.5489999999999999,3.7050000000000001,2.931,3.5259999999999998,2.3959999999999999]
[null,10111,"Columbia Power Coop",0.98699999999999999,1.4379999999999999,1.208,1.1020000000000001,1.5269999999999999,1.0409999999999999,1.405,0.89400000000000002,1.0209999999999999,0.48299999999999998,0.49199999999999999,0.433]
[null,10236,"Lane County Elec Coop",16.420000000000002,15.638999999999999,15.063000000000001,15.156000000000001,21.12,15.887,15.901999999999999,13.105,6.76,6.4420000000000002,4.6100000000000003,7.6559999999999997]
[null,10273,"Nespelem Valley Elec Coop",1.8069999999999999,2.2130000000000001,1.367,1.7949999999999999,2.0659999999999998,2.194,3.7919999999999998,2.3719999999999999,1.4059999999999999,1.179,0.71899999999999997,1.246]
[null,10333,"Ravalli County Elec Coop",5.6609999999999996,6.6260000000000003,5.7370000000000001,6.5170000000000003,8.0370000000000008,6.3949999999999996,4.1070000000000002,3.2170000000000001,2.8540000000000001,2.4489999999999998,2.827,2.9870000000000001]
[null,10502,"Yakama Power",4.1929999999999996,3.03,3.282,3.68,3.754,3.831,3.6749999999999998,3.702,3.7570000000000001,2.476,2.8959999999999999,3.4350000000000001]
[null,10298,"PNGC Aggregate",222.83400000000003,260.03299999999996,184.32100000000003,230.60300000000001,296.57600000000002,217.55400000000003,200.423,105.02800000000001,69.861999999999995,60.993999999999993,63.245999999999995,84.100999999999999]

{"sheet":"I_NLSL","index":8,"n_rows":137,"n_cols":504,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"New Large Single Loads (self-supplied) (MWh)"]
["TOC",null,null,"2015-10-01","2015-10-01","2015-11-01","2015-11-01","2015-12-01","2015-12-01","2016-01-01","2016-01-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2016-06-01","2016-06-01","2016-07-01","2016-07-01","2016-08-01","2016-08-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-11-01","2016-11-01","2016-12-01","2016-12-01","2017-01-01","2017-01-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01","2017-04-01","2017-04-01","2017-05-01","2017-05-01","2017-06-01","2017-06-01","2017-07-01","2017-07-01","2017-08-01","2017-08-01","2017-09-01","2017-09-01","2017-10-01","2017-10-01","2017-11-01","2017-11-01","2017-12-01","2017-12-01","2018-01-01","2018-01-01","2018-02-01","2018-02-01","2018-03-01","2018-03-01","2018-04-01","2018-04-01","2018-05-01","2018-05-01","2018-06-01","2018-06-01","2018-07-01","2018-07-01","2018-08-01","2018-08-01","2018-09-01","2018-09-01","2018-10-01","2018-10-01","2018-11-01","2018-11-01","2018-12-01","2018-12-01","2019-01-01","2019-01-01","2019-02-01","2019-02-01","2019-03-01","2019-03-01","2019-04-01","2019-04-01","2019-05-01","2019-05-01","2019-06-01","2019-06-01","2019-07-01","2019-07-01","2019-08-01","2019-08-01","2019-09-01","2019-09-01","2019-10-01","2019-10-01","2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","2025-10-01","2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01","2028-10-01","2028-10-01","2028-11-01","2028-11-01","2028-12-01","2028-12-01","2029-01-01","2029-01-01","2029-02-01","2029-02-01","2029-03-01","2029-03-01","2029-04-01","2029-04-01","2029-05-01","2029-05-01","2029-06-01","2029-06-01","2029-07-01","2029-07-01","2029-08-01","2029-08-01","2029-09-01","2029-09-01","2029-10-01","2029-10-01","2029-11-01","2029-11-01","2029-12-01","2029-12-01","2030-01-01","2030-01-01","2030-02-01","2030-02-01","2030-03-01","2030-03-01","2030-04-01","2030-04-01","2030-05-01","2030-05-01","2030-06-01","2030-06-01","2030-07-01","2030-07-01","2030-08-01","2030-08-01","2030-09-01","2030-09-01","2030-10-01","2030-10-01","2030-11-01","2030-11-01","2030-12-01","2030-12-01","2031-01-01","2031-01-01","2031-02-01","2031-02-01","2031-03-01","2031-03-01","2031-04-01","2031-04-01","2031-05-01","2031-05-01","2031-06-01","2031-06-01","2031-07-01","2031-07-01","2031-08-01","2031-08-01","2031-09-01","2031-09-01",{"$f":"DATE(YEAR(NV2),MONTH(NV2)+1,1)","v":"2031-10-01"},"2031-10-01","2031-11-01","2031-11-01","2031-12-01","2031-12-01","2032-01-01","2032-01-01","2032-02-01","2032-02-01","2032-03-01","2032-03-01","2032-04-01","2032-04-01","2032-05-01","2032-05-01","2032-06-01","2032-06-01","2032-07-01","2032-07-01","2032-08-01","2032-08-01","2032-09-01","2032-09-01","2032-10-01","2032-10-01","2032-11-01","2032-11-01","2032-12-01","2032-12-01","2033-01-01","2033-01-01","2033-02-01","2033-02-01","2033-03-01","2033-03-01","2033-04-01","2033-04-01","2033-05-01","2033-05-01","2033-06-01","2033-06-01","2033-07-01","2033-07-01","2033-08-01","2033-08-01","2033-09-01","2033-09-01","2033-10-01","2033-10-01","2033-11-01","2033-11-01","2033-12-01","2033-12-01","2034-01-01","2034-01-01","2034-02-01","2034-02-01","2034-03-01","2034-03-01","2034-04-01","2034-04-01","2034-05-01","2034-05-01","2034-06-01","2034-06-01","2034-07-01","2034-07-01","2034-08-01","2034-08-01","2034-09-01","2034-09-01","2034-10-01","2034-10-01","2034-11-01","2034-11-01","2034-12-01","2034-12-01","2035-01-01","2035-01-01","2035-02-01","2035-02-01","2035-03-01","2035-03-01","2035-04-01","2035-04-01","2035-05-01","2035-05-01","2035-06-01","2035-06-01","2035-07-01","2035-07-01","2035-08-01","2035-08-01","2035-09-01","2035-09-01",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D4:AA4)","v":0},{"$f":"+SUM(AB4:AY4)","v":0},{"$f":"+SUM(AZ4:BW4)","v":0},{"$f":"+SUM(BX4:CU4)","v":0},{"$f":"+SUM(CV4:DS4)","v":0},{"$f":"+SUM(DT4:EQ4)","v":0},{"$f":"+SUM(ER4:FO4)","v":0},{"$f":"+SUM(FP4:GM4)","v":0},{"$f":"+SUM(GN4:HK4)","v":0},{"$f":"+SUM(HL4:II4)","v":0},{"$f":"+SUM(IJ4:JG4)","v":0},{"$f":"+SUM(JH4:KE4)","v":0},{"$f":"+SUM(KF4:LC4)","v":0},{"$f":"+SUM(LD4:MA4)","v":0},{"$f":"+SUM(MB4:MY4)","v":0},{"$f":"+SUM(MZ4:NW4)","v":0},{"$f":"+SUM(NX4:OU4)","v":0},{"$f":"+SUM(OV4:PS4)","v":0},{"$f":"+SUM(PT4:QQ4)","v":0},{"$f":"+SUM(QR4:RO4)","v":0}]
[null,10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10071,"Drain, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10081,"Milton-Freewater, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10111,"Columbia Power Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10236,"Lane County Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10273,"Nespelem Valley Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10333,"Ravalli County Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10502,"Yakama Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",26951.968000000001,16944.114999999998,23075.879000000001,20905.197,27162.943999999996,21197.048999999999,27340.915000000001,21019.078000000001,27171.281999999999,18068.717000000001,29510.596999999998,18784.392,30034.326999999997,16765.668000000001,27761.546999999999,20598.447,27647.268000000004,19152.727999999999,27920.307999999997,20439.684999999998,29914.266000000003,18445.728999999999,26598.440000000002,20201.555,16709.312999999998,10124.130000000001,11578.269,15867.099000000002,15829.682999999999,13978.623,16436.061000000002,14862.195,17566.008000000002,12046.875,20814.665999999997,13412.412,26291.057999999997,8315.9579999999987,19805.495999999999,17442.537,19847.585999999999,17640.777000000002,21538.713,18686.699999999997,24971.037,16741.835999999999,21906.105,19900.641,20664.862999999998,9875.637999999999,17656.489000000001,15683.437,21357.884999999998,13463.306,19878.915000000001,18619.393000000004,20953.175000000003,16599.548999999999,24022.019,19058.858,25703.373999999996,19891.724999999999,22357.045999999998,25612.016,26380.167999999998,25086.222000000002,26111.622000000003,28192.135000000002,29425.511999999999,30268.135999999999,26502.822999999997,36186.406999999999,31748.050999999999,35499.602999999996,28303.998,43217.656000000003,32028.264999999999,43675.428999999996,30496.629000000001,50971.835999999996,31044.379999999997,47510.722000000002,35174.540999999997,55013.938999999998,36761.656000000003,57090.091999999997,33054.444000000003,66235.43299999999,37616.427000000003,66147.280999999988,36849.055999999997,72950.843999999997,40673.817999999999,73472.138000000006,37277.380000000005,79729.46699999999,90963.597999999998,61074.25,83603.331000000006,66057.726999999999,89829.372000000003,66061.55,95816.28,73926.818000000014,93382.34,65822.584999999992,103836.50899999999,71070.724000000002,104503.798,72163.178,103744.375,78406.287000000011,107778.19899999999,74894.092999999993,111709.90400000001,83212.475999999995,117278.318,78729.646000000008,110953.219,84061.904999999999,122208.538,83731.23000000001,112202.56,87257.142999999996,123360.36500000002,91064.745999999999,122019.185,93315.07,114024.84699999999,81076.702000000005,132454.90399999998,92110.682000000001,127994.026,89485.404999999999,129790.016,97666.161999999982,132996.44899999999,93574.417000000001,134161.02900000001,99962.203999999998,141845.74099999998,97126.255999999994,134217.55499999999,101444.74900000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,563612.10100000014,412313.77799999999,539550.71299999987,1102543.0850000002,2088880.4820000001,2635089.9810000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"I_ER","index":9,"n_rows":137,"n_cols":504,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Exhibit A Exisiting Resources (MWh)"]
["TOC",null,null,"2015-10-01","2015-10-01","2015-11-01","2015-11-01","2015-12-01","2015-12-01","2016-01-01","2016-01-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2016-06-01","2016-06-01","2016-07-01","2016-07-01","2016-08-01","2016-08-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-11-01","2016-11-01","2016-12-01","2016-12-01","2017-01-01","2017-01-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01","2017-04-01","2017-04-01","2017-05-01","2017-05-01","2017-06-01","2017-06-01","2017-07-01","2017-07-01","2017-08-01","2017-08-01","2017-09-01","2017-09-01","2017-10-01","2017-10-01","2017-11-01","2017-11-01","2017-12-01","2017-12-01","2018-01-01","2018-01-01","2018-02-01","2018-02-01","2018-03-01","2018-03-01","2018-04-01","2018-04-01","2018-05-01","2018-05-01","2018-06-01","2018-06-01","2018-07-01","2018-07-01","2018-08-01","2018-08-01","2018-09-01","2018-09-01","2018-10-01","2018-10-01","2018-11-01","2018-11-01","2018-12-01","2018-12-01","2019-01-01","2019-01-01","2019-02-01","2019-02-01","2019-03-01","2019-03-01","2019-04-01","2019-04-01","2019-05-01","2019-05-01","2019-06-01","2019-06-01","2019-07-01","2019-07-01","2019-08-01","2019-08-01","2019-09-01","2019-09-01","2019-10-01","2019-10-01","2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","2025-10-01","2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01","2028-10-01","2028-10-01","2028-11-01","2028-11-01","2028-12-01","2028-12-01","2029-01-01","2029-01-01","2029-02-01","2029-02-01","2029-03-01","2029-03-01","2029-04-01","2029-04-01","2029-05-01","2029-05-01","2029-06-01","2029-06-01","2029-07-01","2029-07-01","2029-08-01","2029-08-01","2029-09-01","2029-09-01","2029-10-01","2029-10-01","2029-11-01","2029-11-01","2029-12-01","2029-12-01","2030-01-01","2030-01-01","2030-02-01","2030-02-01","2030-03-01","2030-03-01","2030-04-01","2030-04-01","2030-05-01","2030-05-01","2030-06-01","2030-06-01","2030-07-01","2030-07-01","2030-08-01","2030-08-01","2030-09-01","2030-09-01","2030-10-01","2030-10-01","2030-11-01","2030-11-01","2030-12-01","2030-12-01","2031-01-01","2031-01-01","2031-02-01","2031-02-01","2031-03-01","2031-03-01","2031-04-01","2031-04-01","2031-05-01","2031-05-01","2031-06-01","2031-06-01","2031-07-01","2031-07-01","2031-08-01","2031-08-01","2031-09-01","2031-09-01",{"$f":"DATE(YEAR(NV2),MONTH(NV2)+1,1)","v":"2031-10-01"},"2031-10-01","2031-11-01","2031-11-01","2031-12-01","2031-12-01","2032-01-01","2032-01-01","2032-02-01","2032-02-01","2032-03-01","2032-03-01","2032-04-01","2032-04-01","2032-05-01","2032-05-01","2032-06-01","2032-06-01","2032-07-01","2032-07-01","2032-08-01","2032-08-01","2032-09-01","2032-09-01","2032-10-01","2032-10-01","2032-11-01","2032-11-01","2032-12-01","2032-12-01","2033-01-01","2033-01-01","2033-02-01","2033-02-01","2033-03-01","2033-03-01","2033-04-01","2033-04-01","2033-05-01","2033-05-01","2033-06-01","2033-06-01","2033-07-01","2033-07-01","2033-08-01","2033-08-01","2033-09-01","2033-09-01","2033-10-01","2033-10-01","2033-11-01","2033-11-01","2033-12-01","2033-12-01","2034-01-01","2034-01-01","2034-02-01","2034-02-01","2034-03-01","2034-03-01","2034-04-01","2034-04-01","2034-05-01","2034-05-01","2034-06-01","2034-06-01","2034-07-01","2034-07-01","2034-08-01","2034-08-01","2034-09-01","2034-09-01","2034-10-01","2034-10-01","2034-11-01","2034-11-01","2034-12-01","2034-12-01","2035-01-01","2035-01-01","2035-02-01","2035-02-01","2035-03-01","2035-03-01","2035-04-01","2035-04-01","2035-05-01","2035-05-01","2035-06-01","2035-06-01","2035-07-01","2035-07-01","2035-08-01","2035-08-01","2035-09-01","2035-09-01",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+KF4","v":0},{"$f":"+KG4","v":0},{"$f":"+KH4","v":0},{"$f":"+KI4","v":0},{"$f":"+KJ4","v":0},{"$f":"+KK4","v":0},{"$f":"+KL4","v":0},{"$f":"+KM4","v":0},{"$f":"+KN4","v":0},{"$f":"+KO4","v":0},{"$f":"+KP4","v":0},{"$f":"+KQ4","v":0},{"$f":"+KR4","v":0},{"$f":"+KS4","v":0},{"$f":"+KT4","v":0},{"$f":"+KU4","v":0},{"$f":"+KV4","v":0},{"$f":"+KW4","v":0},{"$f":"+KX4","v":0},{"$f":"+KY4","v":0},{"$f":"+KZ4","v":0},{"$f":"+LA4","v":0},{"$f":"+LB4","v":0},{"$f":"+LC4","v":0},{"$f":"+LD4","v":0},{"$f":"+LE4","v":0},{"$f":"+LF4","v":0},{"$f":"+LG4","v":0},{"$f":"+LH4","v":0},{"$f":"+LI4","v":0},{"$f":"+LJ4","v":0},{"$f":"+LK4","v":0},{"$f":"+LL4","v":0},{"$f":"+LM4","v":0},{"$f":"+LN4","v":0},{"$f":"+LO4","v":0},{"$f":"+LP4","v":0},{"$f":"+LQ4","v":0},{"$f":"+LR4","v":0},{"$f":"+LS4","v":0},{"$f":"+LT4","v":0},{"$f":"+LU4","v":0},{"$f":"+LV4","v":0},{"$f":"+LW4","v":0},{"$f":"+LX4","v":0},{"$f":"+LY4","v":0},{"$f":"+LZ4","v":0},{"$f":"+MA4","v":0},{"$f":"+MB4","v":0},{"$f":"+MC4","v":0},{"$f":"+MD4","v":0},{"$f":"+ME4","v":0},{"$f":"+MF4","v":0},{"$f":"+MG4","v":0},{"$f":"+MH4","v":0},{"$f":"+MI4","v":0},{"$f":"+MJ4","v":0},{"$f":"+MK4","v":0},{"$f":"+ML4","v":0},{"$f":"+MM4","v":0},{"$f":"+MN4","v":0},{"$f":"+MO4","v":0},{"$f":"+MP4","v":0},{"$f":"+MQ4","v":0},{"$f":"+MR4","v":0},{"$f":"+MS4","v":0},{"$f":"+MT4","v":0},{"$f":"+MU4","v":0},{"$f":"+MV4","v":0},{"$f":"+MW4","v":0},{"$f":"+MX4","v":0},{"$f":"+MY4","v":0},{"$f":"+MZ4","v":0},{"$f":"+NA4","v":0},{"$f":"+NB4","v":0},{"$f":"+NC4","v":0},{"$f":"+ND4","v":0},{"$f":"+NE4","v":0},{"$f":"+NF4","v":0},{"$f":"+NG4","v":0},{"$f":"+NH4","v":0},{"$f":"+NI4","v":0},{"$f":"+NJ4","v":0},{"$f":"+NK4","v":0},{"$f":"+NL4","v":0},{"$f":"+NM4","v":0},{"$f":"+NN4","v":0},{"$f":"+NO4","v":0},{"$f":"+NP4","v":0},{"$f":"+NQ4","v":0},{"$f":"+NR4","v":0},{"$f":"+NS4","v":0},{"$f":"+NT4","v":0},{"$f":"+NU4","v":0},{"$f":"+NV4","v":0},{"$f":"+NW4","v":0},{"$f":"+NX4","v":0},{"$f":"+NY4","v":0},{"$f":"+NZ4","v":0},{"$f":"+OA4","v":0},{"$f":"+OB4","v":0},{"$f":"+OC4","v":0},{"$f":"+OD4","v":0},{"$f":"+OE4","v":0},{"$f":"+OF4","v":0},{"$f":"+OG4","v":0},{"$f":"+OH4","v":0},{"$f":"+OI4","v":0},{"$f":"+OJ4","v":0},{"$f":"+OK4","v":0},{"$f":"+OL4","v":0},{"$f":"+OM4","v":0},{"$f":"+ON4","v":0},{"$f":"+OO4","v":0},{"$f":"+OP4","v":0},{"$f":"+OQ4","v":0},{"$f":"+OR4","v":0},{"$f":"+OS4","v":0},{"$f":"+OT4","v":0},{"$f":"+OU4","v":0},{"$f":"+OV4","v":0},{"$f":"+OW4","v":0},{"$f":"+OX4","v":0},{"$f":"+OY4","v":0},{"$f":"+OZ4","v":0},{"$f":"+PA4","v":0},{"$f":"+PB4","v":0},{"$f":"+PC4","v":0},{"$f":"+PD4","v":0},{"$f":"+PE4","v":0},{"$f":"+PF4","v":0},{"$f":"+PG4","v":0},{"$f":"+PH4","v":0},{"$f":"+PI4","v":0},{"$f":"+PJ4","v":0},{"$f":"+PK4","v":0},{"$f":"+PL4","v":0},{"$f":"+PM4","v":0},{"$f":"+PN4","v":0},{"$f":"+PO4","v":0},{"$f":"+PP4","v":0},{"$f":"+PQ4","v":0},{"$f":"+PR4","v":0},{"$f":"+PS4","v":0},{"$f":"+PT4","v":0},{"$f":"+PU4","v":0},{"$f":"+PV4","v":0},{"$f":"+PW4","v":0},{"$f":"+PX4","v":0},{"$f":"+PY4","v":0},{"$f":"+PZ4","v":0},{"$f":"+QA4","v":0},{"$f":"+QB4","v":0},{"$f":"+QC4","v":0},{"$f":"+QD4","v":0},{"$f":"+QE4","v":0},{"$f":"+QF4","v":0},{"$f":"+QG4","v":0},{"$f":"+QH4","v":0},{"$f":"+QI4","v":0},{"$f":"+QJ4","v":0},{"$f":"+QK4","v":0},{"$f":"+QL4","v":0},{"$f":"+QM4","v":0},{"$f":"+QN4","v":0},{"$f":"+QO4","v":0},{"$f":"+QP4","v":0},{"$f":"+QQ4","v":0},null,{"$f":"+SUM(D4:AA4)","v":0},{"$f":"+SUM(AB4:AY4)","v":0},{"$f":"+SUM(AZ4:BW4)","v":0},{"$f":"+SUM(BX4:CU4)","v":0},{"$f":"+SUM(CV4:DS4)","v":0},{"$f":"+SUM(DT4:EQ4)","v":0},{"$f":"+SUM(ER4:FO4)","v":0},{"$f":"+SUM(FP4:GM4)","v":0},{"$f":"+SUM(GN4:HK4)","v":0},{"$f":"+SUM(HL4:II4)","v":0},{"$f":"+SUM(IJ4:JG4)","v":0},{"$f":"+SUM(JH4:KE4)","v":0},{"$f":"+SUM(KF4:LC4)","v":0},{"$f":"+SUM(LD4:MA4)","v":0},{"$f":"+SUM(MB4:MY4)","v":0},{"$f":"+SUM(MZ4:NW4)","v":0},{"$f":"+SUM(NX4:OU4)","v":0},{"$f":"+SUM(OV4:PS4)","v":0},{"$f":"+SUM(PT4:QQ4)","v":0},{"$f":"+SUM(QR4:RO4)","v":0}]
[null,10024,"Benton County PUD #1",254,183,253,221,495,390,347,299,274,203,260,187,338,247,661,568,664,485,414,357,321,231,230,183,245,192,263,211,495,390,347,299,263,198,260,187,325,260,687,542,664,485,414,357,321,231,230,183,245,192,263,211,476,409,361,285,263,198,260,187,325,260,687,542,664,485,414,357,321,231,220,193,254,183,263,211,476,409,361,285,263,198,250,197,338,247,687,542,638,511,431,340,321,231,220,193,254,183,263,211,476,409,361,285,274,203,250,197,338,247,661,568,664,485,431,340,309,243,230,183,254,183,253,221,495,390,347,299,263,198,260,187,338,247,661,568,664,485,431,340,309,243,230,183,245,192,263,211,495,390,347,299,263,198,260,187,338,247,661,568,664,485,414,357,321,231,230,183,245,192,263,211,495,390,347,299,263,198,260,187,325,260,687,542,664,485,414,357,321,231,230,183,245,192,263,211,476,409,361,285,274,203,250,197,338,247,687,542,638,511,431,340,321,231,220,193,254,183,263,211,476,409,361,285,263,198,250,197,338,247,687,542,638,511,431,340,309,243,230,183,254,183,253,221,495,390,361,285,263,198,250,197,338,247,661,568,664,485,431,340,309,243,230,183,254,183,253,221,495,390,347,299,263,198,260,187,338,247,661,568,664,485,431,340,309,243,230,183,245,192,263,211,495,390,347,299,274,203,260,187,325,260,687,542,664,485,414,357,321,231,230,183,{"$f":"+KF5","v":245},192,263,211,495,390,347,299,274,203,260,187,325,260,687,542,664,485,414,357,321,231,230,183,245,192,263,211,495,390,347,299,274,203,260,187,325,260,687,542,664,485,414,357,321,231,230,183,245,192,263,211,495,390,347,299,274,203,260,187,325,260,687,542,664,485,414,357,321,231,230,183,245,192,263,211,495,390,347,299,274,203,260,187,325,260,687,542,664,485,414,357,321,231,230,183,245,192,263,211,495,390,347,299,274,203,260,187,325,260,687,542,664,485,414,357,321,231,230,183,245,192,263,211,495,390,347,299,274,203,260,187,325,260,687,542,664,485,414,357,321,231,230,183,245,192,263,211,495,390,347,299,274,203,260,187,325,260,687,542,664,485,414,357,321,231,230,183,null,8065,8049,8049,8049,8065,8049,8049,8049,8065,8049,8049,8049,8065,8065,8065,8065,8065,8065,8065,8065]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10071,"Drain, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10081,"Milton-Freewater, City of",1119,940,1134,1132,1587,1385,1262,1227,998,864,816,718,506,498,1040,1035,1547,1259,1202,1175,1403,1146,919,865,1079,989,1181,1079,1588,1385,1262,1227,958,840,816,718,488,524,1082,987,1548,1259,1203,1175,1405,1146,920,865,1078,989,1180,1079,1527,1452,1313,1169,956,840,814,718,488,524,1082,987,1548,1259,1203,1175,1405,1146,883,909,1121,940,1181,1079,1528,1452,1313,1169,958,840,786,756,507,498,1082,987,1488,1326,1252,1119,1405,1146,883,909,1123,940,1183,1079,1530,1452,1318,1169,1002,864,790,756,511,498,1045,1035,1552,1259,1256,1119,1358,1204,924,865,1125,940,1138,1132,1590,1385,1266,1227,961,840,819,718,511,498,1045,1035,1552,1259,1256,1119,1358,1204,924,865,1083,989,1185,1079,1590,1385,1266,1227,961,840,819,718,511,498,1045,1035,1552,1259,1207,1175,1409,1146,924,865,1083,989,1185,1079,1590,1385,1266,1227,961,840,819,718,491,524,1086,987,1552,1259,1207,1175,1409,1146,924,865,1082,989,1183,1079,1530,1452,1317,1169,1000,864,786,756,514,498,1090,987,1495,1326,1260,1119,1413,1146,890,909,1129,940,1188,1079,1533,1452,1321,1169,965,840,792,756,511,498,1079,987,1478,1326,1256,1119,1344,1204,924,865,1118,940,1125,1132,1591,1385,1310,1169,955,840,781,756,511,498,1031,1035,1545,1259,1256,1119,1344,1204,924,865,1118,940,1125,1132,1591,1385,1252,1227,955,840,819,718,511,498,1031,1035,1545,1259,1256,1119,1344,1204,924,865,1072,989,1174,1078,1581,1384,1256,1226,990,864,807,718,485,524,1079,987,1545,1259,1200,1175,1402,1146,924,865,1072,989,1174,1078,1581,1384,1256,1226,990,864,807,718,485,524,1079,987,1545,1259,1200,1175,1402,1146,924,865,1072,989,1174,1078,1581,1384,1256,1226,990,864,807,718,485,524,1079,987,1545,1259,1200,1175,1402,1146,924,865,1072,989,1174,1078,1581,1384,1256,1226,990,864,807,718,485,524,1079,987,1545,1259,1200,1175,1402,1146,924,865,1072,989,1174,1078,1581,1384,1256,1226,990,864,807,718,485,524,1079,987,1545,1259,1200,1175,1402,1146,924,865,1072,989,1174,1078,1581,1384,1256,1226,990,864,807,718,485,524,1079,987,1545,1259,1200,1175,1402,1146,924,865,1072,989,1174,1078,1581,1384,1256,1226,990,864,807,718,485,524,1079,987,1545,1259,1200,1175,1402,1146,924,865,1072,989,1174,1078,1581,1384,1256,1226,990,864,807,718,485,524,1079,987,1545,1259,1200,1175,1402,1146,924,865,null,25777,25724,25724,25725,25832,25767,25768,25767,25854,25755,25693,25693,25730,25730,25730,25730,25730,25730,25730,25730]
[null,10111,"Columbia Power Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10236,"Lane County Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10273,"Nespelem Valley Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10333,"Ravalli County Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10502,"Yakama Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",1632,1179,1349,1183,1390,1095,1311,1128,1308,968,1271,914,2175,1589,3617,3112,3852,2815,3158,2714,2347,1694,1248,1001,1572,1239,1405,1127,1390,1095,1311,1128,1255,942,1271,914,2091,1673,3763,2966,3852,2815,3158,2714,2347,1694,1248,1001,1572,1239,1405,1127,1336,1149,1364,1075,1255,942,1271,914,2091,1673,3763,2966,3852,2815,3158,2714,2347,1694,1199,1050,1632,1179,1405,1127,1336,1149,1364,1075,1255,942,1224,961,2175,1589,3763,2966,3704,2963,3284,2588,2347,1694,1199,1050,1661,1183,1418,1129,1344,1151,1373,1077,1332,972,1262,968,2224,1597,3677,3126,3923,2826,3356,2602,2325,1794,1300,1011,1661,1183,1361,1186,1398,1097,1320,1130,1278,946,1310,920,2224,1597,3677,3126,3923,2826,3356,2602,2325,1794,1300,1011,1600,1244,1418,1129,1398,1097,1320,1130,1278,946,1310,920,2224,1597,3677,3126,3923,2826,3227,2731,2415,1704,1300,1011,1600,1244,1418,1129,1398,1097,1320,1130,1278,946,1310,920,2139,1682,3825,2978,3923,2826,3227,2731,2415,1704,1300,1011,1600,1244,1418,1129,1344,1151,1373,1077,1332,972,1262,968,2224,1597,3825,2978,3772,2977,3356,2602,2415,1704,1249,1062,1661,1183,1418,1129,1344,1151,1373,1077,1278,946,1262,968,2224,1597,3825,2978,3772,2977,3356,2602,2325,1794,1300,1011,{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!IJ4:IJ136)","v":4257.2820000000002},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!IK4:IK136)","v":3058.44},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!IL4:IL136)","v":3633.1210000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!IM4:IM136)","v":3179.9719999999998},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!IN4:IN136)","v":3643.68},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!IO4:IO136)","v":2867.9179999999997},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!IP4:IP136)","v":3707.5880000000002},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!IQ4:IQ136)","v":2918.0299999999997},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!IR4:IR136)","v":3455.5889999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!IS4:IS136)","v":2579.3820000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!IT4:IT136)","v":3567.692},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!IU4:IU136)","v":2780.35},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!IV4:IV136)","v":4439.8530000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!IW4:IW136)","v":3216.7929999999997},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!IX4:IX136)","v":5206.951},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!IY4:IY136)","v":4441.9400000000005},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!IZ4:IZ136)","v":6422.3680000000004},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JA4:JA136)","v":4653.0439999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JB4:JB136)","v":5738.107},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JC4:JC136)","v":4480.5029999999997},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JD4:JD136)","v":4811.3440000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JE4:JE136)","v":3754.703},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JF4:JF136)","v":3702.2310000000002},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JG4:JG136)","v":2932.4390000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JH4:JH136)","v":4387.049},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JI4:JI136)","v":3152.1790000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JJ4:JJ136)","v":3746.6869999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JK4:JK136)","v":3279.6350000000002},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JL4:JL136)","v":3755.924},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JM4:JM136)","v":2956.433},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JN4:JN136)","v":3677.0120000000002},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JO4:JO136)","v":3157.3109999999997},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JP4:JP136)","v":3564.4290000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JQ4:JQ136)","v":2661.0219999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JR4:JR136)","v":3824.3310000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JS4:JS136)","v":2729.54},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JT4:JT136)","v":4550.6059999999998},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JU4:JU136)","v":3297.7539999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JV4:JV136)","v":5283.4210000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JW4:JW136)","v":4507.7129999999997},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JX4:JX136)","v":6547.2919999999995},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JY4:JY136)","v":4744.3630000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!JZ4:JZ136)","v":5857.17},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KA4:KA136)","v":4574.3950000000004},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KB4:KB136)","v":4935.616},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KC4:KC136)","v":3852.703},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KD4:KD136)","v":3822.3},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KE4:KE136)","v":3028.4760000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KF4:KF136)","v":4356.3130000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KG4:KG136)","v":3417.598},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KH4:KH136)","v":4027.3429999999998},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KI4:KI136)","v":3222.8710000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KJ4:KJ136)","v":3873.7809999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KK4:KK136)","v":3049.373},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KL4:KL136)","v":3794.8240000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KM4:KM136)","v":3258.643},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KN4:KN136)","v":3831.6959999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KO4:KO136)","v":2821.87},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KP4:KP136)","v":3950.0059999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KQ4:KQ136)","v":2819.9870000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KR4:KR136)","v":4488.0210000000006},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KS4:KS136)","v":3561.6400000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KT4:KT136)","v":5579.1710000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KU4:KU136)","v":4361.32},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KV4:KV136)","v":6678.4619999999995},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KW4:KW136)","v":4840.25},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KX4:KX136)","v":5752.1980000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KY4:KY136)","v":4902.9709999999995},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!KZ4:KZ136)","v":5261.5120000000006},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LA4:LA136)","v":3760.1959999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LB4:LB136)","v":3948.373},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LC4:LC136)","v":3129.317},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LD4:LD136)","v":4356.3130000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LE4:LE136)","v":3417.598},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LF4:LF136)","v":4027.3429999999998},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LG4:LG136)","v":3222.8710000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LH4:LH136)","v":3873.7809999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LI4:LI136)","v":3049.373},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LJ4:LJ136)","v":3794.8240000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LK4:LK136)","v":3258.643},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LL4:LL136)","v":3831.6959999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LM4:LM136)","v":2821.87},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LN4:LN136)","v":3950.0059999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LO4:LO136)","v":2819.9870000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LP4:LP136)","v":4488.0210000000006},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LQ4:LQ136)","v":3561.6400000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LR4:LR136)","v":5579.1710000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LS4:LS136)","v":4361.32},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LT4:LT136)","v":6678.4619999999995},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LU4:LU136)","v":4840.25},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LV4:LV136)","v":5752.1980000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LW4:LW136)","v":4902.9709999999995},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LX4:LX136)","v":5261.5120000000006},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LY4:LY136)","v":3760.1959999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!LZ4:LZ136)","v":3948.373},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MA4:MA136)","v":3129.317},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MB4:MB136)","v":4356.3130000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MC4:MC136)","v":3417.598},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MD4:MD136)","v":4027.3429999999998},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!ME4:ME136)","v":3222.8710000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MF4:MF136)","v":3873.7809999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MG4:MG136)","v":3049.373},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MH4:MH136)","v":3794.8240000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MI4:MI136)","v":3258.643},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MJ4:MJ136)","v":3745.4995862068963},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MK4:MK136)","v":2758.0813793103448},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!ML4:ML136)","v":3950.0059999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MM4:MM136)","v":2819.9870000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MN4:MN136)","v":4488.0210000000006},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MO4:MO136)","v":3561.6400000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MP4:MP136)","v":5579.1710000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MQ4:MQ136)","v":4361.32},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MR4:MR136)","v":6678.4619999999995},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MS4:MS136)","v":4840.25},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MT4:MT136)","v":5752.1980000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MU4:MU136)","v":4902.9709999999995},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MV4:MV136)","v":5261.5120000000006},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MW4:MW136)","v":3760.1959999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MX4:MX136)","v":3948.373},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MY4:MY136)","v":3129.317},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!MZ4:MZ136)","v":4356.3130000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NA4:NA136)","v":3417.598},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NB4:NB136)","v":4027.3429999999998},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NC4:NC136)","v":3222.8710000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!ND4:ND136)","v":3873.7809999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NE4:NE136)","v":3049.373},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NF4:NF136)","v":3794.8240000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NG4:NG136)","v":3258.643},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NH4:NH136)","v":3662.2754625445896},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NI4:NI136)","v":2696.4923662306778},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NJ4:NJ136)","v":3950.0059999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NK4:NK136)","v":2819.9870000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NL4:NL136)","v":4488.0210000000006},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NM4:NM136)","v":3561.6400000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NN4:NN136)","v":5579.1710000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NO4:NO136)","v":4361.32},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NP4:NP136)","v":6678.4619999999995},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NQ4:NQ136)","v":4840.25},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NR4:NR136)","v":5752.1980000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NS4:NS136)","v":4902.9709999999995},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NT4:NT136)","v":5261.5120000000006},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NU4:NU136)","v":3760.1959999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NV4:NV136)","v":3948.373},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NW4:NW136)","v":3129.317},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NX4:NX136)","v":4356.3130000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NY4:NY136)","v":3417.598},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!NZ4:NZ136)","v":4027.3429999999998},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OA4:OA136)","v":3222.8710000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OB4:OB136)","v":3873.7809999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OC4:OC136)","v":3049.373},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OD4:OD136)","v":3794.8240000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OE4:OE136)","v":3258.643},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OF4:OF136)","v":3581.9211362499486},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OG4:OG136)","v":2637.0271122227232},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OH4:OH136)","v":3950.0059999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OI4:OI136)","v":2819.9870000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OJ4:OJ136)","v":4488.0210000000006},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OK4:OK136)","v":3561.6400000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OL4:OL136)","v":5579.1710000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OM4:OM136)","v":4361.32},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!ON4:ON136)","v":6678.4619999999995},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OO4:OO136)","v":4840.25},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OP4:OP136)","v":5752.1980000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OQ4:OQ136)","v":4902.9709999999995},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OR4:OR136)","v":5261.5120000000006},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OS4:OS136)","v":3760.1959999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OT4:OT136)","v":3948.373},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OU4:OU136)","v":3129.317},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OV4:OV136)","v":4356.3130000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OW4:OW136)","v":3417.598},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OX4:OX136)","v":4027.3429999999998},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OY4:OY136)","v":3222.8710000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!OZ4:OZ136)","v":3873.7809999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PA4:PA136)","v":3049.373},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PB4:PB136)","v":3794.8240000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PC4:PC136)","v":3258.643},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PD4:PD136)","v":3581.9211362499486},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PE4:PE136)","v":2637.0271122227232},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PF4:PF136)","v":3950.0059999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PG4:PG136)","v":2819.9870000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PH4:PH136)","v":4488.0210000000006},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PI4:PI136)","v":3561.6400000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PJ4:PJ136)","v":5579.1710000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PK4:PK136)","v":4361.32},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PL4:PL136)","v":6678.4619999999995},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PM4:PM136)","v":4840.25},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PN4:PN136)","v":5752.1980000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PO4:PO136)","v":4902.9709999999995},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PP4:PP136)","v":5261.5120000000006},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PQ4:PQ136)","v":3760.1959999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PR4:PR136)","v":3948.373},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PS4:PS136)","v":3129.317},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PT4:PT136)","v":4356.3130000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PU4:PU136)","v":3417.598},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PV4:PV136)","v":4027.3429999999998},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PW4:PW136)","v":3222.8710000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PX4:PX136)","v":3873.7809999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PY4:PY136)","v":3049.373},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!PZ4:PZ136)","v":3794.8240000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QA4:QA136)","v":3258.643},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QB4:QB136)","v":3504.3376487930541},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QC4:QC136)","v":2579.6123842150432},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QD4:QD136)","v":3950.0059999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QE4:QE136)","v":2819.9870000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QF4:QF136)","v":4488.0210000000006},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QG4:QG136)","v":3561.6400000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QH4:QH136)","v":5579.1710000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QI4:QI136)","v":4361.32},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QJ4:QJ136)","v":6678.4619999999995},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QK4:QK136)","v":4840.25},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QL4:QL136)","v":5752.1980000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QM4:QM136)","v":4902.9709999999995},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QN4:QN136)","v":5261.5120000000006},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QO4:QO136)","v":3760.1959999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QP4:QP136)","v":3948.373},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QQ4:QQ136)","v":3129.317},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QR4:QR136)","v":4356.3130000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QS4:QS136)","v":3417.598},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QT4:QT136)","v":4027.3429999999998},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QU4:QU136)","v":3222.8710000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QV4:QV136)","v":3873.7809999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QW4:QW136)","v":3049.373},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QX4:QX136)","v":3794.8240000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QY4:QY136)","v":3258.643},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!QZ4:QZ136)","v":3429.4294540070869},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!RA4:RA136)","v":2524.1774744145246},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!RB4:RB136)","v":3950.0059999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!RC4:RC136)","v":2819.9870000000001},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!RD4:RD136)","v":4488.0210000000006},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!RE4:RE136)","v":3561.6400000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!RF4:RF136)","v":5579.1710000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!RG4:RG136)","v":4361.32},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!RH4:RH136)","v":6678.4619999999995},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!RI4:RI136)","v":4840.25},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!RJ4:RJ136)","v":5752.1980000000003},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!RK4:RK136)","v":4902.9709999999995},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!RL4:RL136)","v":5261.5120000000006},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!RM4:RM136)","v":3760.1959999999999},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!RN4:RN136)","v":3948.373},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,I_ER!RO4:RO136)","v":3129.317},null,44050,43971,43971,43971,44631,44551,44551,44551,44631,44551,93449.319999999992,95893.36099999999,98687.736000000004,98687.736000000004,98537.750965517247,98392.937828775277,98253.118248472689,98253.118248472689,98118.120033008105,97987.776928421634]

{"sheet":"I_ER_other","index":10,"n_rows":137,"n_cols":504,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Existing Resources - Other (SNEERS, CORs, Green Exception)"]
["TOC",null,null,"2015-10-01","2015-10-01","2015-11-01","2015-11-01","2015-12-01","2015-12-01","2016-01-01","2016-01-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2016-06-01","2016-06-01","2016-07-01","2016-07-01","2016-08-01","2016-08-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-11-01","2016-11-01","2016-12-01","2016-12-01","2017-01-01","2017-01-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01","2017-04-01","2017-04-01","2017-05-01","2017-05-01","2017-06-01","2017-06-01","2017-07-01","2017-07-01","2017-08-01","2017-08-01","2017-09-01","2017-09-01","2017-10-01","2017-10-01","2017-11-01","2017-11-01","2017-12-01","2017-12-01","2018-01-01","2018-01-01","2018-02-01","2018-02-01","2018-03-01","2018-03-01","2018-04-01","2018-04-01","2018-05-01","2018-05-01","2018-06-01","2018-06-01","2018-07-01","2018-07-01","2018-08-01","2018-08-01","2018-09-01","2018-09-01","2018-10-01","2018-10-01","2018-11-01","2018-11-01","2018-12-01","2018-12-01","2019-01-01","2019-01-01","2019-02-01","2019-02-01","2019-03-01","2019-03-01","2019-04-01","2019-04-01","2019-05-01","2019-05-01","2019-06-01","2019-06-01","2019-07-01","2019-07-01","2019-08-01","2019-08-01","2019-09-01","2019-09-01","2019-10-01","2019-10-01","2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","2025-10-01","2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01","2028-10-01","2028-10-01","2028-11-01","2028-11-01","2028-12-01","2028-12-01","2029-01-01","2029-01-01","2029-02-01","2029-02-01","2029-03-01","2029-03-01","2029-04-01","2029-04-01","2029-05-01","2029-05-01","2029-06-01","2029-06-01","2029-07-01","2029-07-01","2029-08-01","2029-08-01","2029-09-01","2029-09-01","2029-10-01","2029-10-01","2029-11-01","2029-11-01","2029-12-01","2029-12-01","2030-01-01","2030-01-01","2030-02-01","2030-02-01","2030-03-01","2030-03-01","2030-04-01","2030-04-01","2030-05-01","2030-05-01","2030-06-01","2030-06-01","2030-07-01","2030-07-01","2030-08-01","2030-08-01","2030-09-01","2030-09-01","2030-10-01","2030-10-01","2030-11-01","2030-11-01","2030-12-01","2030-12-01","2031-01-01","2031-01-01","2031-02-01","2031-02-01","2031-03-01","2031-03-01","2031-04-01","2031-04-01","2031-05-01","2031-05-01","2031-06-01","2031-06-01","2031-07-01","2031-07-01","2031-08-01","2031-08-01","2031-09-01","2031-09-01",{"$f":"DATE(YEAR(NV2),MONTH(NV2)+1,1)","v":"2031-10-01"},"2031-10-01","2031-11-01","2031-11-01","2031-12-01","2031-12-01","2032-01-01","2032-01-01","2032-02-01","2032-02-01","2032-03-01","2032-03-01","2032-04-01","2032-04-01","2032-05-01","2032-05-01","2032-06-01","2032-06-01","2032-07-01","2032-07-01","2032-08-01","2032-08-01","2032-09-01","2032-09-01","2032-10-01","2032-10-01","2032-11-01","2032-11-01","2032-12-01","2032-12-01","2033-01-01","2033-01-01","2033-02-01","2033-02-01","2033-03-01","2033-03-01","2033-04-01","2033-04-01","2033-05-01","2033-05-01","2033-06-01","2033-06-01","2033-07-01","2033-07-01","2033-08-01","2033-08-01","2033-09-01","2033-09-01","2033-10-01","2033-10-01","2033-11-01","2033-11-01","2033-12-01","2033-12-01","2034-01-01","2034-01-01","2034-02-01","2034-02-01","2034-03-01","2034-03-01","2034-04-01","2034-04-01","2034-05-01","2034-05-01","2034-06-01","2034-06-01","2034-07-01","2034-07-01","2034-08-01","2034-08-01","2034-09-01","2034-09-01","2034-10-01","2034-10-01","2034-11-01","2034-11-01","2034-12-01","2034-12-01","2035-01-01","2035-01-01","2035-02-01","2035-02-01","2035-03-01","2035-03-01","2035-04-01","2035-04-01","2035-05-01","2035-05-01","2035-06-01","2035-06-01","2035-07-01","2035-07-01","2035-08-01","2035-08-01","2035-09-01","2035-09-01",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+KF4","v":0},{"$f":"+KG4","v":0},{"$f":"+KH4","v":0},{"$f":"+KI4","v":0},{"$f":"+KJ4","v":0},{"$f":"+KK4","v":0},{"$f":"+KL4","v":0},{"$f":"+KM4","v":0},{"$f":"+KN4","v":0},{"$f":"+KO4","v":0},{"$f":"+KP4","v":0},{"$f":"+KQ4","v":0},{"$f":"+KR4","v":0},{"$f":"+KS4","v":0},{"$f":"+KT4","v":0},{"$f":"+KU4","v":0},{"$f":"+KV4","v":0},{"$f":"+KW4","v":0},{"$f":"+KX4","v":0},{"$f":"+KY4","v":0},{"$f":"+KZ4","v":0},{"$f":"+LA4","v":0},{"$f":"+LB4","v":0},{"$f":"+LC4","v":0},{"$f":"+LD4","v":0},{"$f":"+LE4","v":0},{"$f":"+LF4","v":0},{"$f":"+LG4","v":0},{"$f":"+LH4","v":0},{"$f":"+LI4","v":0},{"$f":"+LJ4","v":0},{"$f":"+LK4","v":0},{"$f":"+LL4","v":0},{"$f":"+LM4","v":0},{"$f":"+LN4","v":0},{"$f":"+LO4","v":0},{"$f":"+LP4","v":0},{"$f":"+LQ4","v":0},{"$f":"+LR4","v":0},{"$f":"+LS4","v":0},{"$f":"+LT4","v":0},{"$f":"+LU4","v":0},{"$f":"+LV4","v":0},{"$f":"+LW4","v":0},{"$f":"+LX4","v":0},{"$f":"+LY4","v":0},{"$f":"+LZ4","v":0},{"$f":"+MA4","v":0},{"$f":"+MB4","v":0},{"$f":"+MC4","v":0},{"$f":"+MD4","v":0},{"$f":"+ME4","v":0},{"$f":"+MF4","v":0},{"$f":"+MG4","v":0},{"$f":"+MH4","v":0},{"$f":"+MI4","v":0},{"$f":"+MJ4","v":0},{"$f":"+MK4","v":0},{"$f":"+ML4","v":0},{"$f":"+MM4","v":0},{"$f":"+MN4","v":0},{"$f":"+MO4","v":0},{"$f":"+MP4","v":0},{"$f":"+MQ4","v":0},{"$f":"+MR4","v":0},{"$f":"+MS4","v":0},{"$f":"+MT4","v":0},{"$f":"+MU4","v":0},{"$f":"+MV4","v":0},{"$f":"+MW4","v":0},{"$f":"+MX4","v":0},{"$f":"+MY4","v":0},{"$f":"+MZ4","v":0},{"$f":"+NA4","v":0},{"$f":"+NB4","v":0},{"$f":"+NC4","v":0},{"$f":"+ND4","v":0},{"$f":"+NE4","v":0},{"$f":"+NF4","v":0},{"$f":"+NG4","v":0},{"$f":"+NH4","v":0},{"$f":"+NI4","v":0},{"$f":"+NJ4","v":0},{"$f":"+NK4","v":0},{"$f":"+NL4","v":0},{"$f":"+NM4","v":0},{"$f":"+NN4","v":0},{"$f":"+NO4","v":0},{"$f":"+NP4","v":0},{"$f":"+NQ4","v":0},{"$f":"+NR4","v":0},{"$f":"+NS4","v":0},{"$f":"+NT4","v":0},{"$f":"+NU4","v":0},{"$f":"+NV4","v":0},{"$f":"+NW4","v":0},{"$f":"+NX4","v":0},{"$f":"+NY4","v":0},{"$f":"+NZ4","v":0},{"$f":"+OA4","v":0},{"$f":"+OB4","v":0},{"$f":"+OC4","v":0},{"$f":"+OD4","v":0},{"$f":"+OE4","v":0},{"$f":"+OF4","v":0},{"$f":"+OG4","v":0},{"$f":"+OH4","v":0},{"$f":"+OI4","v":0},{"$f":"+OJ4","v":0},{"$f":"+OK4","v":0},{"$f":"+OL4","v":0},{"$f":"+OM4","v":0},{"$f":"+ON4","v":0},{"$f":"+OO4","v":0},{"$f":"+OP4","v":0},{"$f":"+OQ4","v":0},{"$f":"+OR4","v":0},{"$f":"+OS4","v":0},{"$f":"+OT4","v":0},{"$f":"+OU4","v":0},{"$f":"+OV4","v":0},{"$f":"+OW4","v":0},{"$f":"+OX4","v":0},{"$f":"+OY4","v":0},{"$f":"+OZ4","v":0},{"$f":"+PA4","v":0},{"$f":"+PB4","v":0},{"$f":"+PC4","v":0},{"$f":"+PD4","v":0},{"$f":"+PE4","v":0},{"$f":"+PF4","v":0},{"$f":"+PG4","v":0},{"$f":"+PH4","v":0},{"$f":"+PI4","v":0},{"$f":"+PJ4","v":0},{"$f":"+PK4","v":0},{"$f":"+PL4","v":0},{"$f":"+PM4","v":0},{"$f":"+PN4","v":0},{"$f":"+PO4","v":0},{"$f":"+PP4","v":0},{"$f":"+PQ4","v":0},{"$f":"+PR4","v":0},{"$f":"+PS4","v":0},{"$f":"+PT4","v":0},{"$f":"+PU4","v":0},{"$f":"+PV4","v":0},{"$f":"+PW4","v":0},{"$f":"+PX4","v":0},{"$f":"+PY4","v":0},{"$f":"+PZ4","v":0},{"$f":"+QA4","v":0},{"$f":"+QB4","v":0},{"$f":"+QC4","v":0},{"$f":"+QD4","v":0},{"$f":"+QE4","v":0},{"$f":"+QF4","v":0},{"$f":"+QG4","v":0},{"$f":"+QH4","v":0},{"$f":"+QI4","v":0},{"$f":"+QJ4","v":0},{"$f":"+QK4","v":0},{"$f":"+QL4","v":0},{"$f":"+QM4","v":0},{"$f":"+QN4","v":0},{"$f":"+QO4","v":0},{"$f":"+QP4","v":0},{"$f":"+QQ4","v":0},null,{"$f":"+SUM(D4:AA4)","v":0},{"$f":"+SUM(AB4:AY4)","v":0},{"$f":"+SUM(AZ4:BW4)","v":0},{"$f":"+SUM(BX4:CU4)","v":0},{"$f":"+SUM(CV4:DS4)","v":0},{"$f":"+SUM(DT4:EQ4)","v":0},{"$f":"+SUM(ER4:FO4)","v":0},{"$f":"+SUM(FP4:GM4)","v":0},{"$f":"+SUM(GN4:HK4)","v":0},{"$f":"+SUM(HL4:II4)","v":0},{"$f":"+SUM(IJ4:JG4)","v":0},{"$f":"+SUM(JH4:KE4)","v":0},{"$f":"+SUM(KF4:LC4)","v":0},{"$f":"+SUM(LD4:MA4)","v":0},{"$f":"+SUM(MB4:MY4)","v":0},{"$f":"+SUM(MZ4:NW4)","v":0},{"$f":"+SUM(NX4:OU4)","v":0},{"$f":"+SUM(OV4:PS4)","v":0},{"$f":"+SUM(PT4:QQ4)","v":0},{"$f":"+SUM(QR4:RO4)","v":0}]
[null,10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+KF5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10071,"Drain, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10081,"Milton-Freewater, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10111,"Columbia Power Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10236,"Lane County Elec Coop",74,12,34,7,30,3,34,8,48,7,82,10,94,15,113,25,123,15,130,28,129,21,108,12,72,14,35,6,30,3,34,8,46,7,82,10,90,19,118,20,123,15,130,28,129,21,108,12,72,14,35,6,29,4,35,7,46,7,82,10,90,19,118,20,123,15,130,28,129,21,103,17,74,12,35,6,29,4,35,7,46,7,79,13,94,15,118,20,118,20,135,23,129,21,103,17,74,12,35,6,29,4,35,7,48,7,79,13,94,15,113,25,123,15,135,23,124,26,108,12,74,12,34,7,30,3,34,8,46,7,82,10,94,15,113,25,123,15,135,23,124,26,108,12,72,14,35,6,30,3,34,8,46,7,82,10,94,15,113,25,123,15,130,28,129,21,108,12,72,14,35,6,30,3,34,8,46,7,82,10,90,19,118,20,123,15,130,28,129,21,108,12,72,14,35,6,29,4,35,7,48,7,79,13,94,15,118,20,118,20,135,23,129,21,103,17,74,12,35,6,29,4,35,7,46,7,79,13,94,15,118,20,118,20,135,23,124,26,108,12,74,12,34,7,30,3,35,7,46,7,79,13,94,15,113,25,123,15,135,23,124,26,108,12,74,12,34,7,30,3,34,8,46,7,82,10,94,15,113,25,123,15,135,23,124,26,108,12,72,14,35,6,30,3,34,8,48,7,82,10,90,19,118,20,123,15,130,28,129,21,108,12,72,14,35,6,30,3,34,8,48,7,82,10,90,19,118,20,123,15,130,28,129,21,108,12,72,14,35,6,30,3,34,8,48,7,82,10,90,19,118,20,123,15,130,28,129,21,108,12,72,14,35,6,30,3,34,8,48,7,82,10,90,19,118,20,123,15,130,28,129,21,108,12,72,14,35,6,30,3,34,8,48,7,82,10,90,19,118,20,123,15,130,28,129,21,108,12,72,14,35,6,30,3,34,8,48,7,82,10,90,19,118,20,123,15,130,28,129,21,108,12,72,14,35,6,30,3,34,8,48,7,82,10,90,19,118,20,123,15,130,28,129,21,108,12,72,14,35,6,30,3,34,8,48,7,82,10,90,19,118,20,123,15,130,28,129,21,108,12,null,1162,1160,1160,1160,1162,1160,1160,1160,1162,1160,1160,1160,1162,1162,1162,1162,1162,1162,1162,1162]
[null,10273,"Nespelem Valley Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10333,"Ravalli County Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10502,"Yakama Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",375,230,310,249,323,235,306,242,318,207,380,224,535,337,941,737,849,546,523,366,494,284,394,240,485,267,394,251,346,240,363,256,397,216,528,246,686,392,1156,733,1096,584,737,418,715,317,564,274,485,267,394,251,333,253,377,242,397,216,528,246,686,392,1156,733,1096,584,737,418,715,317,540,298,503,249,394,251,333,253,377,242,397,216,509,265,714,364,1156,733,1054,626,767,388,715,317,540,298,503,249,394,251,333,253,377,242,413,222,509,265,714,364,1111,778,1096,584,767,388,688,344,564,274,503,249,379,266,346,240,363,256,397,216,528,246,714,364,1111,778,1096,584,767,388,688,344,564,274,362,243,322,237,323,235,306,242,306,201,380,224,535,337,941,737,849,546,523,366,494,284,394,240,362,243,322,237,323,235,306,242,306,201,380,224,514,358,979,699,849,546,523,366,494,284,394,240,3274,2539,3122,2484,3111,2655,3230,2526,3118,2279,3278,2527,3447,2465,3891,2995,3616,2819,3456,2641,3518,2468,3065,2609,3399,2414,3122,2484,3111,2655,3230,2526,2994,2217,3278,2527,3447,2465,3891,2995,3616,2819,3456,2641,3387,2599,3194,2480,{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,IJ4:IJ136)","v":375},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,IK4:IK136)","v":230},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,IL4:IL136)","v":310},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,IM4:IM136)","v":249},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,IN4:IN136)","v":323},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,IO4:IO136)","v":235},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,IP4:IP136)","v":318},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,IQ4:IQ136)","v":230},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,IR4:IR136)","v":306},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,IS4:IS136)","v":201},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,IT4:IT136)","v":366},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,IU4:IU136)","v":238},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,IV4:IV136)","v":535},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,IW4:IW136)","v":337},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,IX4:IX136)","v":941},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,IY4:IY136)","v":737},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,IZ4:IZ136)","v":849},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JA4:JA136)","v":546},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JB4:JB136)","v":544},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JC4:JC136)","v":345},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JD4:JD136)","v":475},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JE4:JE136)","v":303},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JF4:JF136)","v":394},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JG4:JG136)","v":240},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JH4:JH136)","v":375},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JI4:JI136)","v":230},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JJ4:JJ136)","v":310},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JK4:JK136)","v":249},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JL4:JL136)","v":323},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JM4:JM136)","v":235},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JN4:JN136)","v":306},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JO4:JO136)","v":242},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JP4:JP136)","v":306},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JQ4:JQ136)","v":201},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JR4:JR136)","v":380},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JS4:JS136)","v":224},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JT4:JT136)","v":535},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JU4:JU136)","v":337},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JV4:JV136)","v":941},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JW4:JW136)","v":737},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JX4:JX136)","v":849},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JY4:JY136)","v":546},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,JZ4:JZ136)","v":544},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KA4:KA136)","v":345},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KB4:KB136)","v":475},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KC4:KC136)","v":303},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KD4:KD136)","v":394},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KE4:KE136)","v":240},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KF4:KF136)","v":362},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KG4:KG136)","v":243},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KH4:KH136)","v":322},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KI4:KI136)","v":237},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KJ4:KJ136)","v":323},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KK4:KK136)","v":235},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KL4:KL136)","v":306},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KM4:KM136)","v":242},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KN4:KN136)","v":318},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KO4:KO136)","v":207},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KP4:KP136)","v":380},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KQ4:KQ136)","v":224},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KR4:KR136)","v":514},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KS4:KS136)","v":358},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KT4:KT136)","v":979},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KU4:KU136)","v":699},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KV4:KV136)","v":849},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KW4:KW136)","v":546},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KX4:KX136)","v":523},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KY4:KY136)","v":366},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,KZ4:KZ136)","v":494},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LA4:LA136)","v":284},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LB4:LB136)","v":394},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LC4:LC136)","v":240},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LD4:LD136)","v":362},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LE4:LE136)","v":243},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LF4:LF136)","v":322},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LG4:LG136)","v":237},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LH4:LH136)","v":323},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LI4:LI136)","v":235},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LJ4:LJ136)","v":306},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LK4:LK136)","v":242},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LL4:LL136)","v":318},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LM4:LM136)","v":207},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LN4:LN136)","v":380},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LO4:LO136)","v":224},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LP4:LP136)","v":514},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LQ4:LQ136)","v":358},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LR4:LR136)","v":979},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LS4:LS136)","v":699},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LT4:LT136)","v":849},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LU4:LU136)","v":546},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LV4:LV136)","v":523},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LW4:LW136)","v":366},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LX4:LX136)","v":494},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LY4:LY136)","v":284},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,LZ4:LZ136)","v":394},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MA4:MA136)","v":240},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MB4:MB136)","v":362},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MC4:MC136)","v":243},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MD4:MD136)","v":322},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,ME4:ME136)","v":237},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MF4:MF136)","v":323},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MG4:MG136)","v":235},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MH4:MH136)","v":306},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MI4:MI136)","v":242},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MJ4:MJ136)","v":318},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MK4:MK136)","v":207},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,ML4:ML136)","v":380},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MM4:MM136)","v":224},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MN4:MN136)","v":514},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MO4:MO136)","v":358},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MP4:MP136)","v":979},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MQ4:MQ136)","v":699},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MR4:MR136)","v":849},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MS4:MS136)","v":546},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MT4:MT136)","v":523},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MU4:MU136)","v":366},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MV4:MV136)","v":494},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MW4:MW136)","v":284},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MX4:MX136)","v":394},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MY4:MY136)","v":240},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,MZ4:MZ136)","v":362},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NA4:NA136)","v":243},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NB4:NB136)","v":322},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NC4:NC136)","v":237},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,ND4:ND136)","v":323},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NE4:NE136)","v":235},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NF4:NF136)","v":306},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NG4:NG136)","v":242},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NH4:NH136)","v":318},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NI4:NI136)","v":207},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NJ4:NJ136)","v":380},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NK4:NK136)","v":224},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NL4:NL136)","v":514},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NM4:NM136)","v":358},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NN4:NN136)","v":979},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NO4:NO136)","v":699},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NP4:NP136)","v":849},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NQ4:NQ136)","v":546},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NR4:NR136)","v":523},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NS4:NS136)","v":366},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NT4:NT136)","v":494},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NU4:NU136)","v":284},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NV4:NV136)","v":394},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NW4:NW136)","v":240},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NX4:NX136)","v":362},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NY4:NY136)","v":243},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,NZ4:NZ136)","v":322},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OA4:OA136)","v":237},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OB4:OB136)","v":323},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OC4:OC136)","v":235},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OD4:OD136)","v":306},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OE4:OE136)","v":242},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OF4:OF136)","v":318},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OG4:OG136)","v":207},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OH4:OH136)","v":380},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OI4:OI136)","v":224},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OJ4:OJ136)","v":514},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OK4:OK136)","v":358},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OL4:OL136)","v":979},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OM4:OM136)","v":699},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,ON4:ON136)","v":849},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OO4:OO136)","v":546},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OP4:OP136)","v":523},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OQ4:OQ136)","v":366},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OR4:OR136)","v":494},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OS4:OS136)","v":284},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OT4:OT136)","v":394},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OU4:OU136)","v":240},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OV4:OV136)","v":362},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OW4:OW136)","v":243},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OX4:OX136)","v":322},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OY4:OY136)","v":237},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,OZ4:OZ136)","v":323},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PA4:PA136)","v":235},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PB4:PB136)","v":306},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PC4:PC136)","v":242},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PD4:PD136)","v":318},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PE4:PE136)","v":207},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PF4:PF136)","v":380},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PG4:PG136)","v":224},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PH4:PH136)","v":514},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PI4:PI136)","v":358},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PJ4:PJ136)","v":979},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PK4:PK136)","v":699},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PL4:PL136)","v":849},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PM4:PM136)","v":546},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PN4:PN136)","v":523},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PO4:PO136)","v":366},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PP4:PP136)","v":494},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PQ4:PQ136)","v":284},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PR4:PR136)","v":394},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PS4:PS136)","v":240},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PT4:PT136)","v":362},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PU4:PU136)","v":243},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PV4:PV136)","v":322},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PW4:PW136)","v":237},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PX4:PX136)","v":323},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PY4:PY136)","v":235},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,PZ4:PZ136)","v":306},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QA4:QA136)","v":242},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QB4:QB136)","v":318},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QC4:QC136)","v":207},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QD4:QD136)","v":380},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QE4:QE136)","v":224},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QF4:QF136)","v":514},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QG4:QG136)","v":358},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QH4:QH136)","v":979},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QI4:QI136)","v":699},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QJ4:QJ136)","v":849},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QK4:QK136)","v":546},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QL4:QL136)","v":523},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QM4:QM136)","v":366},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QN4:QN136)","v":494},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QO4:QO136)","v":284},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QP4:QP136)","v":394},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QQ4:QQ136)","v":240},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QR4:QR136)","v":362},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QS4:QS136)","v":243},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QT4:QT136)","v":322},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QU4:QU136)","v":237},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QV4:QV136)","v":323},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QW4:QW136)","v":235},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QX4:QX136)","v":306},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QY4:QY136)","v":242},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,QZ4:QZ136)","v":318},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,RA4:RA136)","v":207},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,RB4:RB136)","v":380},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,RC4:RC136)","v":224},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,RD4:RD136)","v":514},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,RE4:RE136)","v":358},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,RF4:RF136)","v":979},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,RG4:RG136)","v":699},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,RH4:RH136)","v":849},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,RI4:RI136)","v":546},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,RJ4:RJ136)","v":523},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,RK4:RK136)","v":366},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,RL4:RL136)","v":494},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,RM4:RM136)","v":284},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,RN4:RN136)","v":394},{"$f":"+SUMPRODUCT(TOCA!$E$4:$E$136,RO4:RO136)","v":240},null,9645,11661,11661,11661,11683,11661,9627,9627,71133,70947,9627,9627,9645,9645,9645,9645,9645,9645,9645,9645]

{"sheet":"I_NR","index":11,"n_rows":137,"n_cols":504,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"New Resources - Specified"]
["TOC",null,null,"2015-10-01","2015-10-01","2015-11-01","2015-11-01","2015-12-01","2015-12-01","2016-01-01","2016-01-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2016-06-01","2016-06-01","2016-07-01","2016-07-01","2016-08-01","2016-08-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-11-01","2016-11-01","2016-12-01","2016-12-01","2017-01-01","2017-01-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01","2017-04-01","2017-04-01","2017-05-01","2017-05-01","2017-06-01","2017-06-01","2017-07-01","2017-07-01","2017-08-01","2017-08-01","2017-09-01","2017-09-01","2017-10-01","2017-10-01","2017-11-01","2017-11-01","2017-12-01","2017-12-01","2018-01-01","2018-01-01","2018-02-01","2018-02-01","2018-03-01","2018-03-01","2018-04-01","2018-04-01","2018-05-01","2018-05-01","2018-06-01","2018-06-01","2018-07-01","2018-07-01","2018-08-01","2018-08-01","2018-09-01","2018-09-01","2018-10-01","2018-10-01","2018-11-01","2018-11-01","2018-12-01","2018-12-01","2019-01-01","2019-01-01","2019-02-01","2019-02-01","2019-03-01","2019-03-01","2019-04-01","2019-04-01","2019-05-01","2019-05-01","2019-06-01","2019-06-01","2019-07-01","2019-07-01","2019-08-01","2019-08-01","2019-09-01","2019-09-01","2019-10-01","2019-10-01","2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","2025-10-01","2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01","2028-10-01","2028-10-01","2028-11-01","2028-11-01","2028-12-01","2028-12-01","2029-01-01","2029-01-01","2029-02-01","2029-02-01","2029-03-01","2029-03-01","2029-04-01","2029-04-01","2029-05-01","2029-05-01","2029-06-01","2029-06-01","2029-07-01","2029-07-01","2029-08-01","2029-08-01","2029-09-01","2029-09-01","2029-10-01","2029-10-01","2029-11-01","2029-11-01","2029-12-01","2029-12-01","2030-01-01","2030-01-01","2030-02-01","2030-02-01","2030-03-01","2030-03-01","2030-04-01","2030-04-01","2030-05-01","2030-05-01","2030-06-01","2030-06-01","2030-07-01","2030-07-01","2030-08-01","2030-08-01","2030-09-01","2030-09-01","2030-10-01","2030-10-01","2030-11-01","2030-11-01","2030-12-01","2030-12-01","2031-01-01","2031-01-01","2031-02-01","2031-02-01","2031-03-01","2031-03-01","2031-04-01","2031-04-01","2031-05-01","2031-05-01","2031-06-01","2031-06-01","2031-07-01","2031-07-01","2031-08-01","2031-08-01","2031-09-01","2031-09-01",{"$f":"DATE(YEAR(NV2),MONTH(NV2)+1,1)","v":"2031-10-01"},"2031-10-01","2031-11-01","2031-11-01","2031-12-01","2031-12-01","2032-01-01","2032-01-01","2032-02-01","2032-02-01","2032-03-01","2032-03-01","2032-04-01","2032-04-01","2032-05-01","2032-05-01","2032-06-01","2032-06-01","2032-07-01","2032-07-01","2032-08-01","2032-08-01","2032-09-01","2032-09-01","2032-10-01","2032-10-01","2032-11-01","2032-11-01","2032-12-01","2032-12-01","2033-01-01","2033-01-01","2033-02-01","2033-02-01","2033-03-01","2033-03-01","2033-04-01","2033-04-01","2033-05-01","2033-05-01","2033-06-01","2033-06-01","2033-07-01","2033-07-01","2033-08-01","2033-08-01","2033-09-01","2033-09-01","2033-10-01","2033-10-01","2033-11-01","2033-11-01","2033-12-01","2033-12-01","2034-01-01","2034-01-01","2034-02-01","2034-02-01","2034-03-01","2034-03-01","2034-04-01","2034-04-01","2034-05-01","2034-05-01","2034-06-01","2034-06-01","2034-07-01","2034-07-01","2034-08-01","2034-08-01","2034-09-01","2034-09-01","2034-10-01","2034-10-01","2034-11-01","2034-11-01","2034-12-01","2034-12-01","2035-01-01","2035-01-01","2035-02-01","2035-02-01","2035-03-01","2035-03-01","2035-04-01","2035-04-01","2035-05-01","2035-05-01","2035-06-01","2035-06-01","2035-07-01","2035-07-01","2035-08-01","2035-08-01","2035-09-01","2035-09-01",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D4:AA4)","v":0},{"$f":"+SUM(AB4:AY4)","v":0},{"$f":"+SUM(AZ4:BW4)","v":0},{"$f":"+SUM(BX4:CU4)","v":0},{"$f":"+SUM(CV4:DS4)","v":0},{"$f":"+SUM(DT4:EQ4)","v":0},{"$f":"+SUM(ER4:FO4)","v":0},{"$f":"+SUM(FP4:GM4)","v":0},{"$f":"+SUM(GN4:HK4)","v":0},{"$f":"+SUM(HL4:II4)","v":0},{"$f":"+SUM(IJ4:JG4)","v":0},{"$f":"+SUM(JH4:KE4)","v":0},{"$f":"+SUM(KF4:LC4)","v":0},{"$f":"+SUM(LD4:MA4)","v":0},{"$f":"+SUM(MB4:MY4)","v":0},{"$f":"+SUM(MZ4:NW4)","v":0},{"$f":"+SUM(OV4:PS4)","v":0},{"$f":"+SUM(NB4:NY4)","v":0},{"$f":"+SUM(PT4:QQ4)","v":0},{"$f":"+SUM(QR4:RO4)","v":0}]
[null,10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10071,"Drain, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10081,"Milton-Freewater, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10111,"Columbia Power Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10236,"Lane County Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10273,"Nespelem Valley Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10333,"Ravalli County Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10502,"Yakama Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1571,1239,1311,1052,1311,1127,1363,1075,1311,970,1363,1072,1405,1026,1611,1269,1549,1238,1611,1269,1672,1208,1487,1300,1632,1178,1311,1052,1311,1127,1363,1075,1259,943,1363,1072,1405,1026,1611,1269,1549,1238,1611,1269,1611,1269,1549,1238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,31410,31331,0,0,0,0,0,0,0,0,0,0]

{"sheet":"I_SuperPeak","index":12,"n_rows":137,"n_cols":243,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Superpeak Quantities (MW)"]
["TOC"]
[null,"BESID","AccountName","2015-10-01",{"$f":"+EOMONTH(D3,0)+1","v":"2015-11-01"},{"$f":"+EOMONTH(E3,0)+1","v":"2015-12-01"},"2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01",{"$f":"+EOMONTH(BQ3,0)+1","v":"2021-04-01"},"2021-05-01",{"$f":"+EOMONTH(BS3,0)+1","v":"2021-06-01"},"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01",{"$f":"+EOMONTH(EE3,0)+1","v":"2026-10-01"},{"$f":"+EOMONTH(EF3,0)+1","v":"2026-11-01"},"2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01",{"$f":"+EOMONTH(EU3,0)+1","v":"2028-02-01"},{"$f":"+EOMONTH(EV3,0)+1","v":"2028-03-01"},"2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01",{"$f":"DATE(YEAR(FO3),MONTH(FO3)+1,1)","v":"2029-10-01"},{"$f":"DATE(YEAR(FP3),MONTH(FP3)+1,1)","v":"2029-11-01"},"2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01",{"$f":"DATE(YEAR(GM3),MONTH(GM3)+1,1)","v":"2031-10-01"},"2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01",{"$f":"DATE(YEAR(HK3),MONTH(HK3)+1,1)","v":"2033-10-01"},{"$f":"DATE(YEAR(HL3),MONTH(HL3)+1,1)","v":"2033-11-01"},{"$f":"DATE(YEAR(HM3),MONTH(HM3)+1,1)","v":"2033-12-01"},{"$f":"DATE(YEAR(HN3),MONTH(HN3)+1,1)","v":"2034-01-01"},{"$f":"DATE(YEAR(HO3),MONTH(HO3)+1,1)","v":"2034-02-01"},{"$f":"DATE(YEAR(HP3),MONTH(HP3)+1,1)","v":"2034-03-01"},{"$f":"DATE(YEAR(HQ3),MONTH(HQ3)+1,1)","v":"2034-04-01"},{"$f":"DATE(YEAR(HR3),MONTH(HR3)+1,1)","v":"2034-05-01"},{"$f":"DATE(YEAR(HS3),MONTH(HS3)+1,1)","v":"2034-06-01"},{"$f":"DATE(YEAR(HT3),MONTH(HT3)+1,1)","v":"2034-07-01"},{"$f":"DATE(YEAR(HU3),MONTH(HU3)+1,1)","v":"2034-08-01"},{"$f":"DATE(YEAR(HV3),MONTH(HV3)+1,1)","v":"2034-09-01"},{"$f":"DATE(YEAR(HW3),MONTH(HW3)+1,1)","v":"2034-10-01"},{"$f":"DATE(YEAR(HX3),MONTH(HX3)+1,1)","v":"2034-11-01"},{"$f":"DATE(YEAR(HY3),MONTH(HY3)+1,1)","v":"2034-12-01"},{"$f":"DATE(YEAR(HZ3),MONTH(HZ3)+1,1)","v":"2035-01-01"},{"$f":"DATE(YEAR(IA3),MONTH(IA3)+1,1)","v":"2035-02-01"},{"$f":"DATE(YEAR(IB3),MONTH(IB3)+1,1)","v":"2035-03-01"},{"$f":"DATE(YEAR(IC3),MONTH(IC3)+1,1)","v":"2035-04-01"},{"$f":"DATE(YEAR(ID3),MONTH(ID3)+1,1)","v":"2035-05-01"},{"$f":"DATE(YEAR(IE3),MONTH(IE3)+1,1)","v":"2035-06-01"},{"$f":"DATE(YEAR(IF3),MONTH(IF3)+1,1)","v":"2035-07-01"},{"$f":"DATE(YEAR(IG3),MONTH(IG3)+1,1)","v":"2035-08-01"},{"$f":"DATE(YEAR(IH3),MONTH(IH3)+1,1)","v":"2035-09-01"}]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.357,1.357,1.357,1.357,1.357,1.357,1.357,1.357,1.357,1.357,1.357,1.357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10071,"Drain, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10081,"Milton-Freewater, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10111,"Columbia Power Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10236,"Lane County Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10273,"Nespelem Valley Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10333,"Ravalli County Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10502,"Yakama Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"T1SFCO","index":13,"n_rows":243,"n_cols":10,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Locked RHWM Tier 1 System Firm Critical Output",null,null,null,null,"Unlocked RHWM Tier 1 System Firm Critical Output"]
["TOC",null,null,"T1SFCO",null,null,null,null,"T1SFCO"]
[null,null,null,"HLH","LLH",null,null,null,"HLH","LLH"]
[null,"2015-10-01",{"$f":"+IF(MONTH(B4)>9,YEAR(B4)+1,YEAR(B4))","v":2016},3005206.1166364355,1707066.1522678721,null,"2015-10-01",{"$f":"+IF(MONTH(G4)>9,YEAR(G4)+1,YEAR(G4))","v":2016},3005206.1166364355,1707066.1522678721]
[null,"2015-11-01",{"$f":"+IF(MONTH(B5)>9,YEAR(B5)+1,YEAR(B5))","v":2016},3564633.7048831815,2149235.010652422,null,"2015-11-01",{"$f":"+IF(MONTH(G5)>9,YEAR(G5)+1,YEAR(G5))","v":2016},3564633.7048831815,2149235.010652422]
[null,"2015-12-01",2016,3432613.0113362977,2118518.9859713502,null,"2015-12-01",2016,3432613.0113362977,2118518.9859713502]
[null,"2016-01-01",2016,3031081.1134259398,1810907.1483933497,null,"2016-01-01",2016,3031081.1134259398,1810907.1483933497]
[null,"2016-05-01",2016,4355742.6529346593,2395353.5248035886,null,"2016-05-01",2016,4355742.6529346593,2395353.5248035886]
[null,"2019-03-01",2019,2979135.3254869999,1720132.609957,null,"2019-03-01",2019,2979135.3254869999,1720132.609957]
[null,"2023-04-01",2023,2267281.2872739998,1415553.6858000001,null,"2023-04-01",2023,2267281.2872739998,1415553.6858000001]
[null,"2026-04-01",2026,2625746.7596002002,1552343.9684959981,null,"2026-04-01",2026,2625746.7596002002,1552343.9684959981]
[null,"2027-06-01",2027,3576159.9587399401,1871542.92958063,null,"2027-06-01",2027,3576159.9587399401,1871542.92958063]
[null,"2031-11-01",2032,3272590.15093691,2015144.55032306,null,{"$f":"+EOMONTH(G196,0)+1","v":"2031-11-01"},{"$f":"+IF(MONTH(G197)>9,YEAR(G197)+1,YEAR(G197))","v":2032},3272590.15093691,2015144.55032306]
[null,"2034-10-01",2035,2597431.4989960701,1515098.0083568201,null,"2034-10-01",2035,2597431.4989960701,1515098.0083568201]
[null,"2035-09-01",2035,2481639.7852559499,1509332.16217506,null,"2035-09-01",2035,2481639.7852559499,1509332.16217506]

{"sheet":"RT1SC","index":14,"n_rows":243,"n_cols":14,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Tier 1 System Capability"]
["TOC",null,null,"RHWM Aug",null,"T1SFCO",null,null,null,null,null,null,"Seasonal Average"]
[null,null,null,"HLH","LLH","HLH","LLH",null,"RHWM Tier 1 System Capability",null,null,null,"HLH","LLH"]
[null,"2015-10-01",{"$f":"+IF(MONTH(B4)>9,YEAR(B4)+1,YEAR(B4))","v":2016},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C4-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26069.904000000002},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C4-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18828.263999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B4,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B4,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3005206.1166364355},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B4,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B4,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1707066.1522678721},null,null,null,null,{"$f":"+DATE(I5-1,10,1)","v":"2025-10-01"},{"$f":"+VLOOKUP($L4,$B:$G,3,FALSE)+VLOOKUP($L4,$B:$G,5,FALSE)","v":2622216.7956040199},{"$f":"+VLOOKUP($L4,$B:$G,4,FALSE)+VLOOKUP($L4,$B:$G,6,FALSE)","v":1529847.0630856098}]
[null,"2015-11-01",{"$f":"+IF(MONTH(B5)>9,YEAR(B5)+1,YEAR(B5))","v":2016},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C5-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":23173.248},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C5-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20336.939000000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B5,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B5,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3564633.7048831815},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B5,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B5,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2149235.010652422},null,{"$f":"+Init!C9","v":2026},{"$f":"ROUND(SUM(OFFSET($F$4:$G$15,MATCH($I5,$C$4:$C$243,0)-1,0))/VLOOKUP($I5,Init!$M:$O,3,FALSE),3)","v":7075.4539999999997},null,{"$f":"+EOMONTH(L4,0)+1","v":"2025-11-01"},3155068.8925438002,2150114.9174736701]
[null,"2015-12-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C6-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C6-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19793.815999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B6,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B6,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3432613.0113362977},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B6,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B6,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2118518.9859713502},null,{"$f":"+I5+1","v":2027},{"$f":"ROUND(SUM(OFFSET($F$4:$G$15,MATCH($I6,$C$4:$C$243,0)-1,0))/VLOOKUP($I6,Init!$M:$O,3,FALSE),3)","v":6955.1490000000003},null,{"$f":"+EOMONTH(L5,0)+1","v":"2025-12-01"},3853245.90035119,2117649.4500890202]
[null,"2016-01-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C7-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C7-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B7,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B7,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3031081.1134259398},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B7,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B7,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1810907.1483933497},null,{"$f":"+I6+1","v":2028},{"$f":"ROUND(SUM(OFFSET($F$4:$G$15,MATCH($I7,$C$4:$C$243,0)-1,0))/VLOOKUP($I7,Init!$M:$O,3,FALSE),3)","v":7069.1319999999996},null,"2026-01-01",4120159.1162236002,2247169.8800522201]
[null,"2016-05-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C11-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C11-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B11,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B11,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":4355742.6529346593},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B11,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B11,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2395353.5248035886},null,"RT1SC",{"$f":"+J8+J9","v":7109.5520000000006},null,"2026-05-01",3509052.0317444899,2353921.5794740003]
[null,"2019-03-01",2019,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C45,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C45-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C45,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27217.631999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C45,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C45-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C45,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21394.628999999997},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B45,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B45,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2979135.3254869999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B45,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B45,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1720132.609957},null,null,null,null,"Jan",{"$f":"+AVERAGE(M7,M19,M31)","v":4011749.2888920135},2352993.4570625699]
[null,"2023-04-01",2023,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C94,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B94,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C94-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B94,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C94,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B94,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27703.599999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C94,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B94,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C94-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B94,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C94,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B94,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22162.880000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B94,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B94,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2267281.2872739998},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B94,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B94,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1415553.6858000001}]
[null,"2026-04-01",2026,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C130,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B130,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C130-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B130,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C130,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B130,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":31729.984},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C130,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B130,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C130-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B130,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C130,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B130,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23187.296000000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B130,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B130,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2625746.7596002002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B130,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B130,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1552343.9684959981}]
[null,"2027-06-01",2027,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C144,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C144-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C144,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":31729.984},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C144,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C144-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C144,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23187.296000000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B144,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B144,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3576159.9587399401},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B144,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B144,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1871542.92958063}]
[null,"2031-11-01",2032,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C197,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B197,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C197-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B197,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C197,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B197,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29289.216},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C197,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B197,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C197-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B197,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C197,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B197,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":25704.338},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B197,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B197,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3272590.15093691},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B197,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B197,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2015144.55032306}]
[null,"2034-10-01",2035,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C232,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C232-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C232,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":31729.984},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C232,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C232-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C232,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":25017.871999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B232,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B232,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2597431.4989960701},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B232,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B232,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1515098.0083568201}]
[null,"2035-09-01",2035,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C243,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C243-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C243,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29289.216},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C243,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C243-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C243,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":25628.063999999998},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B243,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B243,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2481639.7852559499},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B243,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B243,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1509332.16217506}]

{"sheet":"AART1SC","index":15,"n_rows":243,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Annual Average Tier 1 System Capability"]
["TOC",null,null,"RHWM Aug",null,"T1SFCO",null,null,null,"Seasonal Average"]
[null,null,null,"HLH","LLH","HLH","LLH",null,null,"HLH","LLH"]
[null,"2015-10-01",{"$f":"+IF(MONTH(B4)>9,YEAR(B4)+1,YEAR(B4))","v":2016},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C4-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26069.904000000002},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C4-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18828.263999999999},{"$f":"VLOOKUP($B4,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3005206.1166364355},{"$f":"VLOOKUP($B4,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1707066.1522678721},null,{"$f":"+Init!C12","v":"2025-10-01"},{"$f":"+VLOOKUP($I4,$B:$G,3,FALSE)+VLOOKUP($I4,$B:$G,5,FALSE)","v":2622216.7956040199},{"$f":"+VLOOKUP($I4,$B:$G,4,FALSE)+VLOOKUP($I4,$B:$G,6,FALSE)","v":1529847.0630856098}]
[null,"2015-11-01",{"$f":"+IF(MONTH(B5)>9,YEAR(B5)+1,YEAR(B5))","v":2016},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C5-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":23173.248},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C5-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20336.939000000002},{"$f":"VLOOKUP($B5,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3564633.7048831815},{"$f":"VLOOKUP($B5,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2149235.010652422},null,{"$f":"+EOMONTH(I4,0)+1","v":"2025-11-01"},{"$f":"+VLOOKUP($I5,$B:$G,3,FALSE)+VLOOKUP($I5,$B:$G,5,FALSE)","v":3155068.8925438002},2150114.9174736701]
[null,"2015-12-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C6-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C6-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19793.815999999999},{"$f":"VLOOKUP($B6,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3432613.0113362977},{"$f":"VLOOKUP($B6,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2118518.9859713502},null,{"$f":"+EOMONTH(I5,0)+1","v":"2025-12-01"},3853245.90035119,2117649.4500890202]
[null,"2016-01-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C7-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C7-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"VLOOKUP($B7,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3031081.1134259398},{"$f":"VLOOKUP($B7,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1810907.1483933497},null,"2026-01-01",4120159.1162236002,2247169.8800522201]
[null,"2016-05-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C11-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C11-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"VLOOKUP($B11,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":4355742.6529346593},{"$f":"VLOOKUP($B11,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2395353.5248035886},null,"2026-05-01",3509052.0317444899,2353921.5794740003]
[null,"2019-03-01",2019,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C45,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C45-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C45,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27217.631999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C45,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C45-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C45,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21394.628999999997},{"$f":"VLOOKUP($B45,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2979135.3254869999},{"$f":"VLOOKUP($B45,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1720132.609957}]
[null,"2023-04-01",2023,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C94,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B94,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C94-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B94,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C94,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B94,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27703.599999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C94,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B94,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C94-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B94,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C94,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B94,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22162.880000000001},{"$f":"VLOOKUP($B94,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2267281.2872739998},{"$f":"VLOOKUP($B94,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1415553.6858000001}]
[null,"2026-04-01",2026,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C130,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B130,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C130-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B130,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C130,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B130,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":31729.984},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C130,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B130,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C130-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B130,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C130,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B130,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23187.296000000002},{"$f":"VLOOKUP($B130,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2625746.7596002002},{"$f":"VLOOKUP($B130,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1552343.9684959981}]
[null,"2027-06-01",2027,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C144,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C144-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C144,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":31729.984},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C144,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C144-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C144,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23187.296000000002},{"$f":"VLOOKUP($B144,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3576159.9587399401},{"$f":"VLOOKUP($B144,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1871542.92958063}]
[null,"2031-11-01",2032,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C197,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B197,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C197-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B197,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C197,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B197,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29289.216},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C197,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B197,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C197-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B197,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C197,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B197,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":25704.338},{"$f":"VLOOKUP($B197,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3272590.15093691},{"$f":"VLOOKUP($B197,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2015144.55032306}]
[null,"2034-10-01",2035,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C232,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C232-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C232,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":31729.984},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C232,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C232-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C232,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":25017.871999999999},{"$f":"VLOOKUP($B232,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2597431.4989960701},{"$f":"VLOOKUP($B232,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1515098.0083568201}]
[null,"2035-09-01",2035,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C243,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C243-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C243,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29289.216},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C243,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C243-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$152,0,MATCH(\"RHWM Aug \"&$C243,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":25628.063999999998},{"$f":"VLOOKUP($B243,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2481639.7852559499},{"$f":"VLOOKUP($B243,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1509332.16217506}]

{"sheet":"TOCA","index":16,"n_rows":137,"n_cols":86,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"TOCA Computations, RHWMs and Net Requirements"]
["TOC"]
[null,"BESID","Preference Customer","NOTJOE","JOE","Initial CHWM",{"$f":"\"CHWM \"&Init!$C$9","v":"CHWM 2026"},{"$f":"\"TRL \"&Init!$C$9","v":"TRL 2026"},{"$f":"\"TRL \"&Init!$C$9+1","v":"TRL 2027"},{"$f":"\"TRL \"&Init!$C$9+2","v":"TRL 2028"},{"$f":"\"NLSL \"&Init!$C$9","v":"NLSL 2026"},{"$f":"\"NLSL \"&Init!$C$9+1","v":"NLSL 2027"},{"$f":"\"NLSL \"&Init!$C$9+2","v":"NLSL 2028"},{"$f":"\"Existing/Other Resource aMW \"&Init!$C$9","v":"Existing/Other Resource aMW 2026"},{"$f":"\"Existing/Other Resource aMW \"&Init!$C$9+1","v":"Existing/Other Resource aMW 2027"},{"$f":"\"Existing/Other Resource aMW \"&Init!$C$9+2","v":"Existing/Other Resource aMW 2028"},{"$f":"\"Existing/Other Resource MWh \"&Init!$C$9","v":"Existing/Other Resource MWh 2026"},{"$f":"\"Existing/Other Resource MWh \"&Init!$C$9+1","v":"Existing/Other Resource MWh 2027"},{"$f":"\"Existing/Other Resource MWh \"&Init!$C$9+2","v":"Existing/Other Resource MWh 2028"},{"$f":"\"TRL - NLSL - Existing Resource \"&Init!$C$9","v":"TRL - NLSL - Existing Resource 2026"},{"$f":"\"TRL - NLSL - Existing Resource \"&Init!$C$9+1","v":"TRL - NLSL - Existing Resource 2027"},{"$f":"\"TRL - NLSL - Existing Resource \"&Init!$C$9+2","v":"TRL - NLSL - Existing Resource 2028"},{"$f":"\"TRL - NLSL - Existing Resource MWh \"&Init!$C$9","v":"TRL - NLSL - Existing Resource MWh 2026"},{"$f":"\"TRL - NLSL - Existing Resource MWh \"&Init!$C$9+1","v":"TRL - NLSL - Existing Resource MWh 2027"},{"$f":"\"TRL - NLSL - Existing Resource MWh \"&Init!$C$9+2","v":"TRL - NLSL - Existing Resource MWh 2028"},{"$f":"\"RHWM \"&Init!$C$9","v":"RHWM 2026"},{"$f":"\"RHWM MWh \"&Init!$C$9","v":"RHWM MWh 2026"},{"$f":"\"RHWM MWh \"&Init!$C$9+1","v":"RHWM MWh 2027"},{"$f":"\"RHWM MWh \"&Init!$C$9+2","v":"RHWM MWh 2028"},{"$f":"\"Above RHWM \"&Init!$C$9","v":"Above RHWM 2026"},{"$f":"\"Above RHWM \"&Init!$C$9+1","v":"Above RHWM 2027"},{"$f":"\"Above RHWM \"&Init!$C$9+2","v":"Above RHWM 2028"},{"$f":"\"Above RHWM Not Served with LS \"&Init!$C$9","v":"Above RHWM Not Served with LS 2026"},{"$f":"\"Above RHWM Not Served with LS \"&Init!$C$9+1","v":"Above RHWM Not Served with LS 2027"},{"$f":"\"Above RHWM Not Served with LS \"&Init!$C$9+2","v":"Above RHWM Not Served with LS 2028"},{"$f":"\"Above RHWM Load Served at the LS rate \"&Init!$C$9","v":"Above RHWM Load Served at the LS rate 2026"},{"$f":"\"Above RHWM Load Served at the LS rate \"&Init!$C$9+1","v":"Above RHWM Load Served at the LS rate 2027"},{"$f":"\"Above RHWM Load Served at the LS rate \"&Init!$C$9+2","v":"Above RHWM Load Served at the LS rate 2028"},{"$f":"\"Total Vintage \"&Init!$C$9","v":"Total Vintage 2026"},{"$f":"\"Total Vintage \"&Init!$C$9+1","v":"Total Vintage 2027"},{"$f":"\"Total Vintage \"&Init!$C$9+2","v":"Total Vintage 2028"},{"$f":"\"Remaining Above RHWM \"&Init!$C$9","v":"Remaining Above RHWM 2026"},{"$f":"\"Remaining Above RHWM \"&Init!$C$9+1","v":"Remaining Above RHWM 2027"},{"$f":"\"Remaining Above RHWM \"&Init!$C$9+2","v":"Remaining Above RHWM 2028"},{"$f":"\"TOCA \"&Init!$C$9","v":"TOCA 2026"},{"$f":"\"TOCA \"&Init!$C$9+1","v":"TOCA 2027"},{"$f":"\"TOCA \"&Init!$C$9+2","v":"TOCA 2028"},{"$f":"\"Slice% \"&Init!$C$9","v":"Slice% 2026"},{"$f":"\"Non-slice TOCA \"&Init!$C$9","v":"Non-slice TOCA 2026"},{"$f":"\"Non-slice TOCA \"&Init!$C$9+1","v":"Non-slice TOCA 2027"},{"$f":"\"Non-slice TOCA \"&Init!$C$9+2","v":"Non-slice TOCA 2028"},"Avg Non-Slice\nTOCA",{"$f":"\"T1 Percentage \"&Init!$C$9","v":"T1 Percentage 2026"},{"$f":"\"T1 Percentage \"&Init!$C$9+1","v":"T1 Percentage 2027"},{"$f":"\"T1 Percentage \"&Init!$C$9+2","v":"T1 Percentage 2028"},{"$f":"\"LDD adjTRL/RHWM \"&Init!$C$9","v":"LDD adjTRL/RHWM 2026"},{"$f":"\"LDD adjTRL/RHWM \"&Init!$C$9+1","v":"LDD adjTRL/RHWM 2027"},{"$f":"\"LDD adjTRL/RHWM \"&Init!$C$9+2","v":"LDD adjTRL/RHWM 2028"},{"$f":"\"Applicable LDD \"&Init!$C$9","v":"Applicable LDD 2026"},{"$f":"\"Applicable LDD \"&Init!$C$9+1","v":"Applicable LDD 2027"},{"$f":"\"Applicable LDD \"&Init!$C$9+2","v":"Applicable LDD 2028"},{"$f":"\"Election \"&Init!$C$9","v":"Election 2026"},{"$f":"\"Election \"&Init!$C$9+1","v":"Election 2027"},{"$f":"\"Election \"&Init!$C$9+2","v":"Election 2028"},{"$f":"\"Amount \"&Init!$C$9","v":"Amount 2026"},{"$f":"\"Amount \"&Init!$C$9+1","v":"Amount 2027"},{"$f":"\"Amount \"&Init!$C$9+2","v":"Amount 2028"},{"$f":"\"Tier 2 Amounts \"&Init!$C$9","v":"Tier 2 Amounts 2026"},{"$f":"\"Tier 2 Amounts \"&Init!$C$9+1","v":"Tier 2 Amounts 2027"},{"$f":"\"Tier 2 Amounts \"&Init!$C$9+2","v":"Tier 2 Amounts 2028"},{"$f":"\"New Resource aMW \"&Init!$C$9","v":"New Resource aMW 2026"},{"$f":"\"New Resource aMW \"&Init!$C$9+1","v":"New Resource aMW 2027"},{"$f":"\"New Resource aMW \"&Init!$C$9+2","v":"New Resource aMW 2028"},{"$f":"\"Remarketing \"&Init!$C$9","v":"Remarketing 2026"},{"$f":"\"Remarketing \"&Init!$C$9+1","v":"Remarketing 2027"},{"$f":"\"Remarketing \"&Init!$C$9+2","v":"Remarketing 2028"},{"$f":"\"T2 Remarketing \"&Init!$C$9","v":"T2 Remarketing 2026"},{"$f":"\"T2 Remarketing \"&Init!$C$9+1","v":"T2 Remarketing 2027"},{"$f":"\"T2 Remarketing \"&Init!$C$9+2","v":"T2 Remarketing 2028"},{"$f":"\"NR Remarketing \"&Init!$C$9","v":"NR Remarketing 2026"},{"$f":"\"NR Remarketing \"&Init!$C$9+1","v":"NR Remarketing 2027"},{"$f":"\"NR Remarketing \"&Init!$C$9+2","v":"NR Remarketing 2028"},{"$f":"\"Forecast Net Requirement \"&Init!C9","v":"Forecast Net Requirement 2026"},{"$f":"\"Forecast Net Requirement \"&Init!$C$9+1","v":"Forecast Net Requirement 2027"},{"$f":"\"Forecast Net Requirement \"&Init!$C$9+2","v":"Forecast Net Requirement 2028"},"Rounddown"]
[null,10015,"Asotin County PUD #1",{"$f":"+IF(E4=0,1,0)","v":1},{"$f":"+VLOOKUP($B4,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":0.58199999999999996},{"$f":"+$F4+VLOOKUP($B4,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":0.58199999999999996},{"$f":"ROUND(VLOOKUP($B4,I_TRL!$B$2:$VK$137,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":0.76100000000000001},{"$f":"ROUND(VLOOKUP($B4,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":0.76100000000000001},{"$f":"ROUND(VLOOKUP($B4,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0.76},{"$f":"ROUND(VLOOKUP($B4,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B4,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B4,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B4,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B4,I_ER!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B4,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B4,I_ER!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B4,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B4,I_ER!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(P$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+N4*VLOOKUP(VALUE(RIGHT(Q$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+O4*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+P4*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S5=0),ROUND(VLOOKUP($B4,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B4=10298,SUMPRODUCT(#REF!,#REF!),ROUND(H4-N4-K4,3))),0)","v":0.76100000000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S5=0),ROUND(VLOOKUP($B4,Init!$Q:$GE,MATCH(U$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B4=10298,SUMPRODUCT(#REF!,#REF!),ROUND(I4-O4-L4,3))),0)","v":0.76100000000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S5=0),ROUND(VLOOKUP($B4,Init!$Q:$GE,MATCH(V$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B4=10298,SUMPRODUCT(#REF!,#REF!),ROUND(J4-P4-M4,3))),0)","v":0.76},{"$f":"+T4*VLOOKUP(VALUE(RIGHT(W$3,4)),Init!$M:$O,3,FALSE)","v":6666.36},{"$f":"+U4*VLOOKUP(VALUE(RIGHT(X$3,4)),Init!$M:$O,3,FALSE)","v":6666.36},{"$f":"+V4*VLOOKUP(VALUE(RIGHT(Y$3,4)),Init!$M:$O,3,FALSE)","v":6675.84},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Z$3,Init!$Q$4:$GE$4,0),FALSE),IF($B4=10298,SUMPRODUCT(#REF!,#REF!),ROUND(RT1SC!$J$11*(G4/SUMPRODUCT($D$4:$D$170,$G$4:$G$170)),3)))","v":0.57699999999999996},{"$f":"$Z4*VLOOKUP(VALUE(RIGHT(AA$3,4)),Init!$M:$O,3,FALSE)","v":5054.5199999999995},{"$f":"$Z4*VLOOKUP(VALUE(RIGHT(AB$3,4)),Init!$M:$O,3,FALSE)","v":5054.5199999999995},{"$f":"$Z4*VLOOKUP(VALUE(RIGHT(AC$3,4)),Init!$M:$O,3,FALSE)","v":5068.3679999999995},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE),IF($B4=10298,SUMPRODUCT(#REF!,#REF!),ROUND(MAX(T4-$Z4,0),3)))","v":0.184},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$GE,MATCH(AE$3,Init!$Q$4:$GE$4,0),FALSE),IF($B4=10298,SUMPRODUCT(#REF!,#REF!),ROUND(MAX(U4-$Z4,0),3)))","v":0.184},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$GE,MATCH(AF$3,Init!$Q$4:$GE$4,0),FALSE),IF($B4=10298,SUMPRODUCT(#REF!,#REF!),ROUND(MAX(V4-$Z4,0),3)))","v":0.183},{"$f":"IF($E4=1,AD4,IF(AND((AM4+BS4)=0,AD4<1),0,IF(AND((AM4+BS4)>0,AD4<1),MIN(AM4+BS4,AD4),IF(AD4<1,0,AD4))))","v":0},{"$f":"IF($E4=1,AE4,IF(AND((AN4+BT4)=0,AE4<1),0,IF(AND((AN4+BT4)>0,AE4<1),MIN(AN4+BT4,AE4),IF(AE4<1,0,AE4))))","v":0},{"$f":"IF($E4=1,AF4,IF(AND((AO4+BU4)=0,AF4<1),0,IF(AND((AO4+BU4)>0,AF4<1),MIN(AO4+BU4,AF4),IF(AF4<1,0,AF4))))","v":0},{"$f":"+IF(AND(AD4<1,AG4=0),AD4,0)","v":0.184},{"$f":"+IF(AND(AE4<1,AH4=0),AE4,0)","v":0.184},{"$f":"+IF(AND(AF4<1,AI4=0),AF4,0)","v":0.183},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(AO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"MAX(AG4-AM4,0)","v":0},{"$f":"MAX(AH4-AN4,0)","v":0},{"$f":"MAX(AI4-AO4,0)","v":0},{"$f":"IF($B4=10298,ROUND(SUMPRODUCT(#REF!,#REF!),7),ROUND(MIN(T4,$Z4)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":8.1199999999999995E-5},{"$f":"IF($B4=10298,ROUND(SUMPRODUCT(#REF!,#REF!),7),ROUND(MIN(U4,$Z4)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":8.1199999999999995E-5},{"$f":"IF($B4=10298,ROUND(SUMPRODUCT(#REF!,#REF!),7),ROUND(MIN(V4,$Z4)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":8.1199999999999995E-5},{"$f":"ROUND(VLOOKUP($B4,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$137,$F$4:$F$137)/SUMPRODUCT($D$4:$D$137,$G$4:$G$137)),5)),7)","v":0},{"$f":"+AS4-$AV4","v":8.1199999999999995E-5},{"$f":"+AT4-$AV4","v":8.1199999999999995E-5},8.1199999999999995E-5,{"$f":"+AVERAGE(AW4:AY4)","v":8.1199999999999995E-5},{"$f":"+IF($B4=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$GE,MATCH(BA$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AS4*RT1SC!$J$11+N4)/(H4-K4))))","v":0.75860134349540076},{"$f":"+IF($B4=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$GE,MATCH(BB$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AT4*RT1SC!$J$11+O4)/(I4-L4))))","v":0.75860134349540076},{"$f":"+IF($B4=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$GE,MATCH(BC$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AU4*RT1SC!$J$11+P4)/(J4-M4))))","v":0.75959950315789471},{"$f":"MAX(T4/$Z4,1)","v":1.3188908145580591},{"$f":"MAX(U4/$Z4,1)","v":1.3188908145580591},1.3171577123050262,{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BD4","v":0},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BE4","v":0},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BF4","v":0},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(BJ$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(BK$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(BL$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(BM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(BN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(BO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"IF($E4=1,0,ROUND(AM4+IF(BJ4=1,MAX(0,AG4-AM4),IF(BJ4=4,0,IF(BJ4=2,MIN(BM4,MAX(AG4-AM4,0)),IF(AND(BJ4=3,$CH4=0),MAX((AG4-AM4-BM4),0),IF(AND(BJ4=3,$CH4=1),MAX(MAX(TRUNC(AG4-AM4-BS4),0)-TRUNC((BM4-BS4)),0)+MAX(MAX(AG4-AM4-BS4,0)-MAX(TRUNC(AG4-AM4-BS4),0),0)))))),3))","v":0},{"$f":"IF($E4=1,0,ROUND(AN4+IF(BK4=1,MAX(0,AH4-AN4),IF(BK4=4,0,IF(BK4=2,MIN(BN4,MAX(AH4-AN4,0)),IF(AND(BK4=3,$CH4=0),MAX((AH4-AN4-BN4),0),IF(AND(BK4=3,$CH4=1),MAX(MAX(TRUNC(AH4-AN4-BT4),0)-TRUNC((BN4-BT4)),0)+MAX(MAX(AH4-AN4-BT4,0)-MAX(TRUNC(AH4-AN4-BT4),0),0)))))),3))","v":0},{"$f":"IF($E4=1,0,ROUND(AO4+IF(BL4=1,MAX(0,AI4-AO4),IF(BL4=4,0,IF(BL4=2,MIN(BO4,MAX(AI4-AO4,0)),IF(AND(BL4=3,$CH4=0),MAX((AI4-AO4-BO4),0),IF(AND(BL4=3,$CH4=1),MAX(MAX(TRUNC(AI4-AO4-BU4),0)-TRUNC((BO4-BU4)),0)+MAX(MAX(AI4-AO4-BU4,0)-MAX(TRUNC(AI4-AO4-BU4),0),0)))))),3))","v":0},{"$f":"ROUND((VLOOKUP($B4,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BS$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BS$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B4,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BT$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BT$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B4,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BU$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BU$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"MIN(AD4-BP4-BS4,0)","v":0},{"$f":"MIN(AE4-BQ4-BT4,0)","v":0},{"$f":"MIN(AF4-BR4-BU4,0)","v":0},{"$f":"BV4-CB4","v":0},{"$f":"BW4-CC4","v":0},0,{"$f":"IF(VLOOKUP($B4,Init!$Q:$S,3,FALSE)=0,MIN(BV4+BP4,0),0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$S,3,FALSE)=0,MIN(BW4+BQ4,0),0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$S,3,FALSE)=0,MIN(BX4+BR4,0),0)","v":0},{"$f":"ROUND(AS4*RT1SC!$J$11+BP4+AJ4+BY4,3)","v":0.76100000000000001},{"$f":"ROUND(AT4*RT1SC!$J$11+BQ4+AK4+BZ4,3)","v":0.76100000000000001},{"$f":"ROUND(AU4*RT1SC!$J$11+BR4+AL4+CA4,3)","v":0.76},{"$f":"+VLOOKUP($B4,Init!$Q:$GF,MATCH(CH$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",1,{"$f":"+VLOOKUP($B5,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":203.92},{"$f":"+$F5+VLOOKUP($B5,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":203.92},{"$f":"ROUND(VLOOKUP($B5,I_TRL!$B$2:$VK$137,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":213.666},{"$f":"ROUND(VLOOKUP($B5,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":214.56399999999999},{"$f":"ROUND(VLOOKUP($B5,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":214.739},{"$f":"ROUND(VLOOKUP($B5,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B5,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B5,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B5,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B5,I_ER!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE),3)","v":0.91900000000000004},{"$f":"ROUND((VLOOKUP($B5,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B5,I_ER!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE),3)","v":0.91900000000000004},{"$f":"ROUND((VLOOKUP($B5,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B5,I_ER!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(P$3,4)),Init!$M:$O,3,FALSE),3)","v":0.91800000000000004},{"$f":"+N5*VLOOKUP(VALUE(RIGHT(Q$3,4)),Init!$M:$O,3,FALSE)","v":8050.4400000000005},{"$f":"+O5*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":8050.4400000000005},{"$f":"+P5*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":8063.7120000000004},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S6=0),ROUND(VLOOKUP($B5,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B5=10298,SUMPRODUCT(T$4:T4,$E$4:$E4),ROUND(H5-N5-K5,3))),0)","v":212.74700000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S6=0),ROUND(VLOOKUP($B5,Init!$Q:$GE,MATCH(U$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B5=10298,SUMPRODUCT(U$4:U4,$E$4:$E4),ROUND(I5-O5-L5,3))),0)","v":213.64500000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S6=0),ROUND(VLOOKUP($B5,Init!$Q:$GE,MATCH(V$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B5=10298,SUMPRODUCT(V$4:V4,$E$4:$E4),ROUND(J5-P5-M5,3))),0)","v":213.821},{"$f":"+T5*VLOOKUP(VALUE(RIGHT(W$3,4)),Init!$M:$O,3,FALSE)","v":1863663.7200000002},{"$f":"+U5*VLOOKUP(VALUE(RIGHT(X$3,4)),Init!$M:$O,3,FALSE)","v":1871530.2000000002},{"$f":"+V5*VLOOKUP(VALUE(RIGHT(Y$3,4)),Init!$M:$O,3,FALSE)","v":1878203.6639999999},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Z$3,Init!$Q$4:$GE$4,0),FALSE),IF($B5=10298,SUMPRODUCT($E$4:$E4,Z$4:Z4),ROUND(RT1SC!$J$11*(G5/SUMPRODUCT($D$4:$D$170,$G$4:$G$170)),3)))","v":202.08099999999999},{"$f":"$Z5*VLOOKUP(VALUE(RIGHT(AA$3,4)),Init!$M:$O,3,FALSE)","v":1770229.5599999998},{"$f":"$Z5*VLOOKUP(VALUE(RIGHT(AB$3,4)),Init!$M:$O,3,FALSE)","v":1770229.5599999998},{"$f":"$Z5*VLOOKUP(VALUE(RIGHT(AC$3,4)),Init!$M:$O,3,FALSE)","v":1775079.504},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE),IF($B5=10298,SUMPRODUCT(AD$4:AD4,$E$4:$E4),ROUND(MAX(T5-$Z5,0),3)))","v":10.666},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$GE,MATCH(AE$3,Init!$Q$4:$GE$4,0),FALSE),IF($B5=10298,SUMPRODUCT(AE$4:AE4,$E$4:$E4),ROUND(MAX(U5-$Z5,0),3)))","v":11.564},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$GE,MATCH(AF$3,Init!$Q$4:$GE$4,0),FALSE),IF($B5=10298,SUMPRODUCT(AF$4:AF4,$E$4:$E4),ROUND(MAX(V5-$Z5,0),3)))","v":11.74},10.666,11.564,11.74,0,0,0,{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(AO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"MAX(AG5-AM5,0)","v":10.666},11.564,11.74,{"$f":"IF($B5=10298,ROUND(SUMPRODUCT($E$4:$E4,AS$4:AS4),7),ROUND(MIN(T5,$Z5)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":2.8423899999999998E-2},{"$f":"IF($B5=10298,ROUND(SUMPRODUCT($E$4:$E4,AT$4:AT4),7),ROUND(MIN(U5,$Z5)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":2.8423899999999998E-2},{"$f":"IF($B5=10298,ROUND(SUMPRODUCT($E$4:$E4,AU$4:AU4),7),ROUND(MIN(V5,$Z5)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":2.8423899999999998E-2},{"$f":"ROUND(VLOOKUP($B5,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$137,$F$4:$F$137)/SUMPRODUCT($D$4:$D$137,$G$4:$G$137)),5)),7)","v":0},{"$f":"+AS5-$AV5","v":2.8423899999999998E-2},2.8423899999999998E-2,2.8423899999999998E-2,2.8423899999999998E-2,{"$f":"+IF($B5=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$GE,MATCH(BA$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AS5*RT1SC!$J$11+N5)/(H5-K5))))","v":0.9500818805649941},{"$f":"+IF($B5=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$GE,MATCH(BB$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AT5*RT1SC!$J$11+O5)/(I5-L5))))","v":0.94610556800208812},{"$f":"+IF($B5=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$GE,MATCH(BC$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AU5*RT1SC!$J$11+P5)/(J5-M5))))","v":0.94532988927395589},1.0527808156135412,1.0572245782631717,1.0580955161544134,{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BD5","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BE5","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BF5","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(BJ$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(BK$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(BL$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(BM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(BN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(BO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},10.666,11.564,11.74,{"$f":"ROUND((VLOOKUP($B5,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BS$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BS$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B5,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BT$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BT$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B5,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BU$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BU$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,0,{"$f":"BV5-CB5","v":0},{"$f":"BW5-CC5","v":0},{"$f":"BX5-CD5","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$S,3,FALSE)=0,MIN(BV5+BP5,0),0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$S,3,FALSE)=0,MIN(BW5+BQ5,0),0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$S,3,FALSE)=0,MIN(BX5+BR5,0),0)","v":0},{"$f":"ROUND(AS5*RT1SC!$J$11+BP5+AJ5+BY5,3)","v":212.74700000000001},{"$f":"ROUND(AT5*RT1SC!$J$11+BQ5+AK5+BZ5,3)","v":213.64500000000001},{"$f":"ROUND(AU5*RT1SC!$J$11+BR5+AL5+CA5,3)","v":213.821},{"$f":"+VLOOKUP($B5,Init!$Q:$GF,MATCH(CH$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10025,"Benton REA",1,{"$f":"+VLOOKUP($B6,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":60.548999999999999},{"$f":"+$F6+VLOOKUP($B6,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":60.548999999999999},{"$f":"ROUND(VLOOKUP($B6,I_TRL!$B$2:$VK$137,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":74.805000000000007},{"$f":"ROUND(VLOOKUP($B6,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":75.47},{"$f":"ROUND(VLOOKUP($B6,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":75.930999999999997},{"$f":"ROUND(VLOOKUP($B6,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B6,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B6,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B6,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B6,I_ER!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B6,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B6,I_ER!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B6,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B6,I_ER!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(P$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+N6*VLOOKUP(VALUE(RIGHT(Q$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+O6*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+P6*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S7=0),ROUND(VLOOKUP($B6,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B6=10298,SUMPRODUCT(T$4:T5,$E$4:$E5),ROUND(H6-N6-K6,3))),0)","v":74.805000000000007},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S7=0),ROUND(VLOOKUP($B6,Init!$Q:$GE,MATCH(U$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B6=10298,SUMPRODUCT(U$4:U5,$E$4:$E5),ROUND(I6-O6-L6,3))),0)","v":75.47},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S7=0),ROUND(VLOOKUP($B6,Init!$Q:$GE,MATCH(V$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B6=10298,SUMPRODUCT(V$4:V5,$E$4:$E5),ROUND(J6-P6-M6,3))),0)","v":75.930999999999997},{"$f":"+T6*VLOOKUP(VALUE(RIGHT(W$3,4)),Init!$M:$O,3,FALSE)","v":655291.80000000005},{"$f":"+U6*VLOOKUP(VALUE(RIGHT(X$3,4)),Init!$M:$O,3,FALSE)","v":661117.19999999995},{"$f":"+V6*VLOOKUP(VALUE(RIGHT(Y$3,4)),Init!$M:$O,3,FALSE)","v":666977.90399999998},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Z$3,Init!$Q$4:$GE$4,0),FALSE),IF($B6=10298,SUMPRODUCT($E$4:$E5,Z$4:Z5),ROUND(RT1SC!$J$11*(G6/SUMPRODUCT($D$4:$D$170,$G$4:$G$170)),3)))","v":60.003},{"$f":"$Z6*VLOOKUP(VALUE(RIGHT(AA$3,4)),Init!$M:$O,3,FALSE)","v":525626.28},{"$f":"$Z6*VLOOKUP(VALUE(RIGHT(AB$3,4)),Init!$M:$O,3,FALSE)","v":525626.28},{"$f":"$Z6*VLOOKUP(VALUE(RIGHT(AC$3,4)),Init!$M:$O,3,FALSE)","v":527066.35199999996},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE),IF($B6=10298,SUMPRODUCT(AD$4:AD5,$E$4:$E5),ROUND(MAX(T6-$Z6,0),3)))","v":14.802},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$GE,MATCH(AE$3,Init!$Q$4:$GE$4,0),FALSE),IF($B6=10298,SUMPRODUCT(AE$4:AE5,$E$4:$E5),ROUND(MAX(U6-$Z6,0),3)))","v":15.467000000000001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$GE,MATCH(AF$3,Init!$Q$4:$GE$4,0),FALSE),IF($B6=10298,SUMPRODUCT(AF$4:AF5,$E$4:$E5),ROUND(MAX(V6-$Z6,0),3)))","v":15.928000000000001},14.802,15.467000000000001,15.928000000000001,0,0,0,{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(AO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},14.802,15.467000000000001,15.928000000000001,{"$f":"IF($B6=10298,ROUND(SUMPRODUCT($E$4:$E5,AS$4:AS5),7),ROUND(MIN(T6,$Z6)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":8.4398000000000008E-3},{"$f":"IF($B6=10298,ROUND(SUMPRODUCT($E$4:$E5,AT$4:AT5),7),ROUND(MIN(U6,$Z6)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":8.4398000000000008E-3},{"$f":"IF($B6=10298,ROUND(SUMPRODUCT($E$4:$E5,AU$4:AU5),7),ROUND(MIN(V6,$Z6)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":8.4398000000000008E-3},{"$f":"ROUND(VLOOKUP($B6,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$137,$F$4:$F$137)/SUMPRODUCT($D$4:$D$137,$G$4:$G$137)),5)),7)","v":0},8.4398000000000008E-3,8.4398000000000008E-3,8.4398000000000008E-3,8.4398000000000008E-3,{"$f":"+IF($B6=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$GE,MATCH(BA$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AS6*RT1SC!$J$11+N6)/(H6-K6))))","v":0.80212815947597094},{"$f":"+IF($B6=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$GE,MATCH(BB$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AT6*RT1SC!$J$11+O6)/(I6-L6))))","v":0.79506024870279601},{"$f":"+IF($B6=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$GE,MATCH(BC$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AU6*RT1SC!$J$11+P6)/(J6-M6))))","v":0.79023319816148885},1.2466876656167192,1.2577704448110927,1.2654533939969668,{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BD6","v":6.8567821608919569E-2},{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BE6","v":6.91773744646101E-2},{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BF6","v":6.9599936669833176E-2},{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(BJ$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(BK$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(BL$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(BM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(BN$3,Init!$Q$4:$GE$4,0),FALSE)","v":13.808999999999999},{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(BO$3,Init!$Q$4:$GE$4,0),FALSE)","v":13.808999999999999},14.802,1.6579999999999999,2.1190000000000002,{"$f":"ROUND((VLOOKUP($B6,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BS$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BS$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B6,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BT$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BT$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B6,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BU$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BU$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,0,0,0,0,{"$f":"IF(VLOOKUP($B6,Init!$Q:$S,3,FALSE)=0,MIN(BV6+BP6,0),0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$S,3,FALSE)=0,MIN(BW6+BQ6,0),0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$S,3,FALSE)=0,MIN(BX6+BR6,0),0)","v":0},{"$f":"ROUND(AS6*RT1SC!$J$11+BP6+AJ6+BY6,3)","v":74.805000000000007},{"$f":"ROUND(AT6*RT1SC!$J$11+BQ6+AK6+BZ6,3)","v":61.661000000000001},{"$f":"ROUND(AU6*RT1SC!$J$11+BR6+AL6+CA6,3)","v":62.122},{"$f":"+VLOOKUP($B6,Init!$Q:$GF,MATCH(CH$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",1,{"$f":"+VLOOKUP($B7,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":62.106999999999999},{"$f":"+$F7+VLOOKUP($B7,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":62.106999999999999},{"$f":"ROUND(VLOOKUP($B7,I_TRL!$B$2:$VK$137,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":72.558000000000007},{"$f":"ROUND(VLOOKUP($B7,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":73.884},{"$f":"ROUND(VLOOKUP($B7,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":75.004999999999995},{"$f":"ROUND(VLOOKUP($B7,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B7,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B7,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B7,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B7,I_ER!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B7,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B7,I_ER!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B7,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B7,I_ER!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(P$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+N7*VLOOKUP(VALUE(RIGHT(Q$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+O7*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+P7*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S8=0),ROUND(VLOOKUP($B7,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B7=10298,SUMPRODUCT(T$4:T6,$E$4:$E6),ROUND(H7-N7-K7,3))),0)","v":72.558000000000007},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S8=0),ROUND(VLOOKUP($B7,Init!$Q:$GE,MATCH(U$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B7=10298,SUMPRODUCT(U$4:U6,$E$4:$E6),ROUND(I7-O7-L7,3))),0)","v":73.884},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S8=0),ROUND(VLOOKUP($B7,Init!$Q:$GE,MATCH(V$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B7=10298,SUMPRODUCT(V$4:V6,$E$4:$E6),ROUND(J7-P7-M7,3))),0)","v":75.004999999999995},{"$f":"+T7*VLOOKUP(VALUE(RIGHT(W$3,4)),Init!$M:$O,3,FALSE)","v":635608.08000000007},{"$f":"+U7*VLOOKUP(VALUE(RIGHT(X$3,4)),Init!$M:$O,3,FALSE)","v":647223.84},{"$f":"+V7*VLOOKUP(VALUE(RIGHT(Y$3,4)),Init!$M:$O,3,FALSE)","v":658843.91999999993},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Z$3,Init!$Q$4:$GE$4,0),FALSE),IF($B7=10298,SUMPRODUCT($E$4:$E6,Z$4:Z6),ROUND(RT1SC!$J$11*(G7/SUMPRODUCT($D$4:$D$170,$G$4:$G$170)),3)))","v":61.546999999999997},{"$f":"$Z7*VLOOKUP(VALUE(RIGHT(AA$3,4)),Init!$M:$O,3,FALSE)","v":539151.72},{"$f":"$Z7*VLOOKUP(VALUE(RIGHT(AB$3,4)),Init!$M:$O,3,FALSE)","v":539151.72},{"$f":"$Z7*VLOOKUP(VALUE(RIGHT(AC$3,4)),Init!$M:$O,3,FALSE)","v":540628.848},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE),IF($B7=10298,SUMPRODUCT(AD$4:AD6,$E$4:$E6),ROUND(MAX(T7-$Z7,0),3)))","v":11.010999999999999},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$GE,MATCH(AE$3,Init!$Q$4:$GE$4,0),FALSE),IF($B7=10298,SUMPRODUCT(AE$4:AE6,$E$4:$E6),ROUND(MAX(U7-$Z7,0),3)))","v":12.337},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$GE,MATCH(AF$3,Init!$Q$4:$GE$4,0),FALSE),IF($B7=10298,SUMPRODUCT(AF$4:AF6,$E$4:$E6),ROUND(MAX(V7-$Z7,0),3)))","v":13.458},11.010999999999999,12.337,13.458,0,0,0,{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(AO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},11.010999999999999,12.337,13.458,{"$f":"IF($B7=10298,ROUND(SUMPRODUCT($E$4:$E6,AS$4:AS6),7),ROUND(MIN(T7,$Z7)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":8.6569000000000004E-3},{"$f":"IF($B7=10298,ROUND(SUMPRODUCT($E$4:$E6,AT$4:AT6),7),ROUND(MIN(U7,$Z7)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":8.6569000000000004E-3},{"$f":"IF($B7=10298,ROUND(SUMPRODUCT($E$4:$E6,AU$4:AU6),7),ROUND(MIN(V7,$Z7)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":8.6569000000000004E-3},{"$f":"ROUND(VLOOKUP($B7,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$137,$F$4:$F$137)/SUMPRODUCT($D$4:$D$137,$G$4:$G$137)),5)),7)","v":0},8.6569000000000004E-3,8.6569000000000004E-3,8.6569000000000004E-3,8.6569000000000004E-3,{"$f":"+IF($B7=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$GE,MATCH(BA$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AS7*RT1SC!$J$11+N7)/(H7-K7))))","v":0.84824114100168146},{"$f":"+IF($B7=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$GE,MATCH(BB$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AT7*RT1SC!$J$11+O7)/(I7-L7))))","v":0.8330177130204105},{"$f":"+IF($B7=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$GE,MATCH(BC$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AU7*RT1SC!$J$11+P7)/(J7-M7))))","v":0.82056770493700437},1.1789039270801178,1.2004484377792581,1.2186621606252133,{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BD7","v":8.2523274895608262E-2},{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BE7","v":8.4031390644548079E-2},{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BF7","v":8.5306351243764941E-2},{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(BJ$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(BK$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(BL$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(BM$3,Init!$Q$4:$GE$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(BN$3,Init!$Q$4:$GE$4,0),FALSE)","v":8.8710000000000004},{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(BO$3,Init!$Q$4:$GE$4,0),FALSE)","v":8.8710000000000004},5.0110000000000001,3.4660000000000002,4.5869999999999997,{"$f":"ROUND((VLOOKUP($B7,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BS$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BS$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B7,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BT$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BT$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B7,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BU$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BU$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,0,0,0,0,{"$f":"IF(VLOOKUP($B7,Init!$Q:$S,3,FALSE)=0,MIN(BV7+BP7,0),0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$S,3,FALSE)=0,MIN(BW7+BQ7,0),0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$S,3,FALSE)=0,MIN(BX7+BR7,0),0)","v":0},{"$f":"ROUND(AS7*RT1SC!$J$11+BP7+AJ7+BY7,3)","v":66.558000000000007},{"$f":"ROUND(AT7*RT1SC!$J$11+BQ7+AK7+BZ7,3)","v":65.013000000000005},{"$f":"ROUND(AU7*RT1SC!$J$11+BR7+AL7+CA7,3)","v":66.134},{"$f":"+VLOOKUP($B7,Init!$Q:$GF,MATCH(CH$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10071,"Drain, City of",1,{"$f":"+VLOOKUP($B23,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B23,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":1.9430000000000001},{"$f":"+$F23+VLOOKUP($B23,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":1.9430000000000001},{"$f":"ROUND(VLOOKUP($B23,I_TRL!$B$2:$VK$137,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":1.899},{"$f":"ROUND(VLOOKUP($B23,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":1.901},{"$f":"ROUND(VLOOKUP($B23,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":1.901},{"$f":"ROUND(VLOOKUP($B23,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B23,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B23,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B23,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B23,I_ER!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B23,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B23,I_ER!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B23,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B23,I_ER!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(P$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+N23*VLOOKUP(VALUE(RIGHT(Q$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+O23*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+P23*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S24=0),ROUND(VLOOKUP($B23,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B23=10298,SUMPRODUCT(T$4:T22,$E$4:$E22),ROUND(H23-N23-K23,3))),0)","v":1.899},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S24=0),ROUND(VLOOKUP($B23,Init!$Q:$GE,MATCH(U$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B23=10298,SUMPRODUCT(U$4:U22,$E$4:$E22),ROUND(I23-O23-L23,3))),0)","v":1.901},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S24=0),ROUND(VLOOKUP($B23,Init!$Q:$GE,MATCH(V$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B23=10298,SUMPRODUCT(V$4:V22,$E$4:$E22),ROUND(J23-P23-M23,3))),0)","v":1.901},{"$f":"+T23*VLOOKUP(VALUE(RIGHT(W$3,4)),Init!$M:$O,3,FALSE)","v":16635.240000000002},{"$f":"+U23*VLOOKUP(VALUE(RIGHT(X$3,4)),Init!$M:$O,3,FALSE)","v":16652.759999999998},{"$f":"+V23*VLOOKUP(VALUE(RIGHT(Y$3,4)),Init!$M:$O,3,FALSE)","v":16698.384000000002},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Z$3,Init!$Q$4:$GE$4,0),FALSE),IF($B23=10298,SUMPRODUCT($E$4:$E22,Z$4:Z22),ROUND(RT1SC!$J$11*(G23/SUMPRODUCT($D$4:$D$170,$G$4:$G$170)),3)))","v":1.925},{"$f":"$Z23*VLOOKUP(VALUE(RIGHT(AA$3,4)),Init!$M:$O,3,FALSE)","v":16863},{"$f":"$Z23*VLOOKUP(VALUE(RIGHT(AB$3,4)),Init!$M:$O,3,FALSE)","v":16863},{"$f":"$Z23*VLOOKUP(VALUE(RIGHT(AC$3,4)),Init!$M:$O,3,FALSE)","v":16909.2},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B23,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE),IF($B23=10298,SUMPRODUCT(AD$4:AD22,$E$4:$E22),ROUND(MAX(T23-$Z23,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B23,Init!$Q:$GE,MATCH(AE$3,Init!$Q$4:$GE$4,0),FALSE),IF($B23=10298,SUMPRODUCT(AE$4:AE22,$E$4:$E22),ROUND(MAX(U23-$Z23,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B23,Init!$Q:$GE,MATCH(AF$3,Init!$Q$4:$GE$4,0),FALSE),IF($B23=10298,SUMPRODUCT(AF$4:AF22,$E$4:$E22),ROUND(MAX(V23-$Z23,0),3)))","v":0},0,0,0,0,0,0,{"$f":"+VLOOKUP($B23,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,Init!$Q:$GE,MATCH(AO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,0,{"$f":"IF($B23=10298,ROUND(SUMPRODUCT($E$4:$E22,AS$4:AS22),7),ROUND(MIN(T23,$Z23)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":2.6709999999999999E-4},{"$f":"IF($B23=10298,ROUND(SUMPRODUCT($E$4:$E22,AT$4:AT22),7),ROUND(MIN(U23,$Z23)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":2.6739999999999999E-4},{"$f":"IF($B23=10298,ROUND(SUMPRODUCT($E$4:$E22,AU$4:AU22),7),ROUND(MIN(V23,$Z23)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":2.6739999999999999E-4},{"$f":"ROUND(VLOOKUP($B23,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$137,$F$4:$F$137)/SUMPRODUCT($D$4:$D$137,$G$4:$G$137)),5)),7)","v":0},2.6709999999999999E-4,2.6739999999999999E-4,2.6739999999999999E-4,2.6729999999999999E-4,{"$f":"+IF($B23=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B23,Init!$Q:$GE,MATCH(BA$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AS23*RT1SC!$J$11+N23)/(H23-K23))))","v":0.99997964149552399},{"$f":"+IF($B23=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B23,Init!$Q:$GE,MATCH(BB$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AT23*RT1SC!$J$11+O23)/(I23-L23))))","v":1},{"$f":"+IF($B23=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B23,Init!$Q:$GE,MATCH(BC$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AU23*RT1SC!$J$11+P23)/(J23-M23))))","v":1},1,1,1,{"$f":"+VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BD23","v":0},{"$f":"+VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BE23","v":0},{"$f":"+VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BF23","v":0},{"$f":"+VLOOKUP($B23,Init!$Q:$GE,MATCH(BJ$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B23,Init!$Q:$GE,MATCH(BK$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B23,Init!$Q:$GE,MATCH(BL$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B23,Init!$Q:$GE,MATCH(BM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,Init!$Q:$GE,MATCH(BN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,Init!$Q:$GE,MATCH(BO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,0,{"$f":"ROUND((VLOOKUP($B23,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BS$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BS$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B23,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BT$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BT$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B23,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BU$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BU$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,0,0,0,0,{"$f":"IF(VLOOKUP($B23,Init!$Q:$S,3,FALSE)=0,MIN(BV23+BP23,0),0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$S,3,FALSE)=0,MIN(BW23+BQ23,0),0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$S,3,FALSE)=0,MIN(BX23+BR23,0),0)","v":0},{"$f":"ROUND(AS23*RT1SC!$J$11+BP23+AJ23+BY23,3)","v":1.899},{"$f":"ROUND(AT23*RT1SC!$J$11+BQ23+AK23+BZ23,3)","v":1.901},{"$f":"ROUND(AU23*RT1SC!$J$11+BR23+AL23+CA23,3)","v":1.901},{"$f":"+VLOOKUP($B23,Init!$Q:$GF,MATCH(CH$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10081,"Milton-Freewater, City of",1,{"$f":"+VLOOKUP($B30,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B30,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":10.611000000000001},{"$f":"+$F30+VLOOKUP($B30,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":10.611000000000001},{"$f":"ROUND(VLOOKUP($B30,I_TRL!$B$2:$VK$137,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":12.276999999999999},{"$f":"ROUND(VLOOKUP($B30,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":12.276999999999999},{"$f":"ROUND(VLOOKUP($B30,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":12.272},{"$f":"ROUND(VLOOKUP($B30,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B30,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B30,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B30,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B30,I_ER!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE),3)","v":2.9329999999999998},{"$f":"ROUND((VLOOKUP($B30,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B30,I_ER!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE),3)","v":2.9329999999999998},{"$f":"ROUND((VLOOKUP($B30,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B30,I_ER!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(P$3,4)),Init!$M:$O,3,FALSE),3)","v":2.9289999999999998},{"$f":"+N30*VLOOKUP(VALUE(RIGHT(Q$3,4)),Init!$M:$O,3,FALSE)","v":25693.079999999998},{"$f":"+O30*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":25693.079999999998},{"$f":"+P30*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":25728.335999999999},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S31=0),ROUND(VLOOKUP($B30,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B30=10298,SUMPRODUCT(T$4:T29,$E$4:$E29),ROUND(H30-N30-K30,3))),0)","v":9.3439999999999994},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S31=0),ROUND(VLOOKUP($B30,Init!$Q:$GE,MATCH(U$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B30=10298,SUMPRODUCT(U$4:U29,$E$4:$E29),ROUND(I30-O30-L30,3))),0)","v":9.3439999999999994},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S31=0),ROUND(VLOOKUP($B30,Init!$Q:$GE,MATCH(V$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B30=10298,SUMPRODUCT(V$4:V29,$E$4:$E29),ROUND(J30-P30-M30,3))),0)","v":9.343},{"$f":"+T30*VLOOKUP(VALUE(RIGHT(W$3,4)),Init!$M:$O,3,FALSE)","v":81853.439999999988},{"$f":"+U30*VLOOKUP(VALUE(RIGHT(X$3,4)),Init!$M:$O,3,FALSE)","v":81853.439999999988},{"$f":"+V30*VLOOKUP(VALUE(RIGHT(Y$3,4)),Init!$M:$O,3,FALSE)","v":82068.911999999997},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Z$3,Init!$Q$4:$GE$4,0),FALSE),IF($B30=10298,SUMPRODUCT($E$4:$E29,Z$4:Z29),ROUND(RT1SC!$J$11*(G30/SUMPRODUCT($D$4:$D$170,$G$4:$G$170)),3)))","v":10.515000000000001},{"$f":"$Z30*VLOOKUP(VALUE(RIGHT(AA$3,4)),Init!$M:$O,3,FALSE)","v":92111.400000000009},{"$f":"$Z30*VLOOKUP(VALUE(RIGHT(AB$3,4)),Init!$M:$O,3,FALSE)","v":92111.400000000009},{"$f":"$Z30*VLOOKUP(VALUE(RIGHT(AC$3,4)),Init!$M:$O,3,FALSE)","v":92363.760000000009},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B30,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE),IF($B30=10298,SUMPRODUCT(AD$4:AD29,$E$4:$E29),ROUND(MAX(T30-$Z30,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B30,Init!$Q:$GE,MATCH(AE$3,Init!$Q$4:$GE$4,0),FALSE),IF($B30=10298,SUMPRODUCT(AE$4:AE29,$E$4:$E29),ROUND(MAX(U30-$Z30,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B30,Init!$Q:$GE,MATCH(AF$3,Init!$Q$4:$GE$4,0),FALSE),IF($B30=10298,SUMPRODUCT(AF$4:AF29,$E$4:$E29),ROUND(MAX(V30-$Z30,0),3)))","v":0},0,0,0,0,0,0,{"$f":"+VLOOKUP($B30,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,Init!$Q:$GE,MATCH(AO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,0,{"$f":"IF($B30=10298,ROUND(SUMPRODUCT($E$4:$E29,AS$4:AS29),7),ROUND(MIN(T30,$Z30)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":1.3143E-3},{"$f":"IF($B30=10298,ROUND(SUMPRODUCT($E$4:$E29,AT$4:AT29),7),ROUND(MIN(U30,$Z30)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":1.3143E-3},{"$f":"IF($B30=10298,ROUND(SUMPRODUCT($E$4:$E29,AU$4:AU29),7),ROUND(MIN(V30,$Z30)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":1.3140999999999999E-3},{"$f":"ROUND(VLOOKUP($B30,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$137,$F$4:$F$137)/SUMPRODUCT($D$4:$D$137,$G$4:$G$137)),5)),7)","v":0},1.3143E-3,1.3143E-3,1.3140999999999999E-3,1.3142333333333335E-3,{"$f":"+IF($B30=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B30,Init!$Q:$GE,MATCH(BA$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AS30*RT1SC!$J$11+N30)/(H30-K30))))","v":1},{"$f":"+IF($B30=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B30,Init!$Q:$GE,MATCH(BB$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AT30*RT1SC!$J$11+O30)/(I30-L30))))","v":1},{"$f":"+IF($B30=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B30,Init!$Q:$GE,MATCH(BC$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AU30*RT1SC!$J$11+P30)/(J30-M30))))","v":0.99997248070404166},1,1,1,{"$f":"+VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BD30","v":0},{"$f":"+VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BE30","v":0},{"$f":"+VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BF30","v":0},{"$f":"+VLOOKUP($B30,Init!$Q:$GE,MATCH(BJ$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B30,Init!$Q:$GE,MATCH(BK$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B30,Init!$Q:$GE,MATCH(BL$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B30,Init!$Q:$GE,MATCH(BM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,Init!$Q:$GE,MATCH(BN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,Init!$Q:$GE,MATCH(BO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,0,{"$f":"ROUND((VLOOKUP($B30,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BS$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BS$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B30,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BT$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BT$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B30,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BU$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BU$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,0,0,0,0,{"$f":"IF(VLOOKUP($B30,Init!$Q:$S,3,FALSE)=0,MIN(BV30+BP30,0),0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$S,3,FALSE)=0,MIN(BW30+BQ30,0),0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$S,3,FALSE)=0,MIN(BX30+BR30,0),0)","v":0},{"$f":"ROUND(AS30*RT1SC!$J$11+BP30+AJ30+BY30,3)","v":9.3439999999999994},{"$f":"ROUND(AT30*RT1SC!$J$11+BQ30+AK30+BZ30,3)","v":9.3439999999999994},{"$f":"ROUND(AU30*RT1SC!$J$11+BR30+AL30+CA30,3)","v":9.343},{"$f":"+VLOOKUP($B30,Init!$Q:$GF,MATCH(CH$3,Init!$Q$4:$GF$4,0),FALSE)","v":1}]
[null,10111,"Columbia Power Coop",1,{"$f":"+VLOOKUP($B45,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B45,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":3.2829999999999999},{"$f":"+$F45+VLOOKUP($B45,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":3.2829999999999999},{"$f":"ROUND(VLOOKUP($B45,I_TRL!$B$2:$VK$137,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":3.2170000000000001},{"$f":"ROUND(VLOOKUP($B45,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":3.2160000000000002},{"$f":"ROUND(VLOOKUP($B45,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":3.2170000000000001},{"$f":"ROUND(VLOOKUP($B45,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B45,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B45,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B45,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B45,I_ER!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B45,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B45,I_ER!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B45,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B45,I_ER!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(P$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+N45*VLOOKUP(VALUE(RIGHT(Q$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+O45*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+P45*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S46=0),ROUND(VLOOKUP($B45,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B45=10298,SUMPRODUCT(T$4:T44,$E$4:$E44),ROUND(H45-N45-K45,3))),0)","v":3.2170000000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S46=0),ROUND(VLOOKUP($B45,Init!$Q:$GE,MATCH(U$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B45=10298,SUMPRODUCT(U$4:U44,$E$4:$E44),ROUND(I45-O45-L45,3))),0)","v":3.2160000000000002},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S46=0),ROUND(VLOOKUP($B45,Init!$Q:$GE,MATCH(V$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B45=10298,SUMPRODUCT(V$4:V44,$E$4:$E44),ROUND(J45-P45-M45,3))),0)","v":3.2170000000000001},{"$f":"+T45*VLOOKUP(VALUE(RIGHT(W$3,4)),Init!$M:$O,3,FALSE)","v":28180.920000000002},{"$f":"+U45*VLOOKUP(VALUE(RIGHT(X$3,4)),Init!$M:$O,3,FALSE)","v":28172.160000000003},{"$f":"+V45*VLOOKUP(VALUE(RIGHT(Y$3,4)),Init!$M:$O,3,FALSE)","v":28258.128000000001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Z$3,Init!$Q$4:$GE$4,0),FALSE),IF($B45=10298,SUMPRODUCT($E$4:$E44,Z$4:Z44),ROUND(RT1SC!$J$11*(G45/SUMPRODUCT($D$4:$D$170,$G$4:$G$170)),3)))","v":3.2530000000000001},{"$f":"$Z45*VLOOKUP(VALUE(RIGHT(AA$3,4)),Init!$M:$O,3,FALSE)","v":28496.280000000002},{"$f":"$Z45*VLOOKUP(VALUE(RIGHT(AB$3,4)),Init!$M:$O,3,FALSE)","v":28496.280000000002},{"$f":"$Z45*VLOOKUP(VALUE(RIGHT(AC$3,4)),Init!$M:$O,3,FALSE)","v":28574.352000000003},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B45,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE),IF($B45=10298,SUMPRODUCT(AD$4:AD44,$E$4:$E44),ROUND(MAX(T45-$Z45,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B45,Init!$Q:$GE,MATCH(AE$3,Init!$Q$4:$GE$4,0),FALSE),IF($B45=10298,SUMPRODUCT(AE$4:AE44,$E$4:$E44),ROUND(MAX(U45-$Z45,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B45,Init!$Q:$GE,MATCH(AF$3,Init!$Q$4:$GE$4,0),FALSE),IF($B45=10298,SUMPRODUCT(AF$4:AF44,$E$4:$E44),ROUND(MAX(V45-$Z45,0),3)))","v":0},0,0,0,0,0,0,{"$f":"+VLOOKUP($B45,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,Init!$Q:$GE,MATCH(AO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,0,{"$f":"IF($B45=10298,ROUND(SUMPRODUCT($E$4:$E44,AS$4:AS44),7),ROUND(MIN(T45,$Z45)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":4.5249999999999999E-4},{"$f":"IF($B45=10298,ROUND(SUMPRODUCT($E$4:$E44,AT$4:AT44),7),ROUND(MIN(U45,$Z45)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":4.5229999999999999E-4},{"$f":"IF($B45=10298,ROUND(SUMPRODUCT($E$4:$E44,AU$4:AU44),7),ROUND(MIN(V45,$Z45)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":4.5249999999999999E-4},{"$f":"ROUND(VLOOKUP($B45,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$137,$F$4:$F$137)/SUMPRODUCT($D$4:$D$137,$G$4:$G$137)),5)),7)","v":0},4.5249999999999999E-4,4.5229999999999999E-4,4.5249999999999999E-4,4.5243333333333334E-4,{"$f":"+IF($B45=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B45,Init!$Q:$GE,MATCH(BA$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AS45*RT1SC!$J$11+N45)/(H45-K45))))","v":1},{"$f":"+IF($B45=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B45,Init!$Q:$GE,MATCH(BB$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AT45*RT1SC!$J$11+O45)/(I45-L45))))","v":0.99989128407960193},{"$f":"+IF($B45=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B45,Init!$Q:$GE,MATCH(BC$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AU45*RT1SC!$J$11+P45)/(J45-M45))))","v":1},1,1,1,{"$f":"+VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BD45","v":7.0000000000000007E-2},{"$f":"+VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BE45","v":7.0000000000000007E-2},{"$f":"+VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BF45","v":7.0000000000000007E-2},{"$f":"+VLOOKUP($B45,Init!$Q:$GE,MATCH(BJ$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B45,Init!$Q:$GE,MATCH(BK$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B45,Init!$Q:$GE,MATCH(BL$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B45,Init!$Q:$GE,MATCH(BM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,Init!$Q:$GE,MATCH(BN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,Init!$Q:$GE,MATCH(BO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,0,{"$f":"ROUND((VLOOKUP($B45,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BS$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BS$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B45,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BT$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BT$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B45,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BU$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BU$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,0,0,0,0,{"$f":"IF(VLOOKUP($B45,Init!$Q:$S,3,FALSE)=0,MIN(BV45+BP45,0),0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$S,3,FALSE)=0,MIN(BW45+BQ45,0),0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$S,3,FALSE)=0,MIN(BX45+BR45,0),0)","v":0},{"$f":"ROUND(AS45*RT1SC!$J$11+BP45+AJ45+BY45,3)","v":3.2170000000000001},{"$f":"ROUND(AT45*RT1SC!$J$11+BQ45+AK45+BZ45,3)","v":3.2160000000000002},{"$f":"ROUND(AU45*RT1SC!$J$11+BR45+AL45+CA45,3)","v":3.2170000000000001},{"$f":"+VLOOKUP($B45,Init!$Q:$GF,MATCH(CH$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10236,"Lane County Elec Coop",0,{"$f":"+VLOOKUP($B77,Init!$Q:$T,4,FALSE)","v":1},{"$f":"+VLOOKUP($B77,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":29.536999999999999},{"$f":"+$F77+VLOOKUP($B77,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":29.536999999999999},{"$f":"ROUND(VLOOKUP($B77,I_TRL!$B$2:$VK$137,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":29.744},{"$f":"ROUND(VLOOKUP($B77,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":29.744},{"$f":"ROUND(VLOOKUP($B77,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":29.744},{"$f":"ROUND(VLOOKUP($B77,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B77,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B77,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B77,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B77,I_ER!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE),3)","v":0.13200000000000001},{"$f":"ROUND((VLOOKUP($B77,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B77,I_ER!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE),3)","v":0.13200000000000001},{"$f":"ROUND((VLOOKUP($B77,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B77,I_ER!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(P$3,4)),Init!$M:$O,3,FALSE),3)","v":0.13200000000000001},{"$f":"+N77*VLOOKUP(VALUE(RIGHT(Q$3,4)),Init!$M:$O,3,FALSE)","v":1156.3200000000002},{"$f":"+O77*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":1156.3200000000002},{"$f":"+P77*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":1159.4880000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S78=0),ROUND(VLOOKUP($B77,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B77=10298,SUMPRODUCT(T$4:T76,$E$4:$E76),ROUND(H77-N77-K77,3))),0)","v":29.611999999999998},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S78=0),ROUND(VLOOKUP($B77,Init!$Q:$GE,MATCH(U$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B77=10298,SUMPRODUCT(U$4:U76,$E$4:$E76),ROUND(I77-O77-L77,3))),0)","v":29.611999999999998},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S78=0),ROUND(VLOOKUP($B77,Init!$Q:$GE,MATCH(V$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B77=10298,SUMPRODUCT(V$4:V76,$E$4:$E76),ROUND(J77-P77-M77,3))),0)","v":29.611999999999998},{"$f":"+T77*VLOOKUP(VALUE(RIGHT(W$3,4)),Init!$M:$O,3,FALSE)","v":259401.12},{"$f":"+U77*VLOOKUP(VALUE(RIGHT(X$3,4)),Init!$M:$O,3,FALSE)","v":259401.12},{"$f":"+V77*VLOOKUP(VALUE(RIGHT(Y$3,4)),Init!$M:$O,3,FALSE)","v":260111.80799999999},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Z$3,Init!$Q$4:$GE$4,0),FALSE),IF($B77=10298,SUMPRODUCT($E$4:$E76,Z$4:Z76),ROUND(RT1SC!$J$11*(G77/SUMPRODUCT($D$4:$D$170,$G$4:$G$170)),3)))","v":29.271000000000001},{"$f":"$Z77*VLOOKUP(VALUE(RIGHT(AA$3,4)),Init!$M:$O,3,FALSE)","v":256413.96000000002},{"$f":"$Z77*VLOOKUP(VALUE(RIGHT(AB$3,4)),Init!$M:$O,3,FALSE)","v":256413.96000000002},{"$f":"$Z77*VLOOKUP(VALUE(RIGHT(AC$3,4)),Init!$M:$O,3,FALSE)","v":257116.46400000001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B77,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE),IF($B77=10298,SUMPRODUCT(AD$4:AD76,$E$4:$E76),ROUND(MAX(T77-$Z77,0),3)))","v":0.34100000000000003},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B77,Init!$Q:$GE,MATCH(AE$3,Init!$Q$4:$GE$4,0),FALSE),IF($B77=10298,SUMPRODUCT(AE$4:AE76,$E$4:$E76),ROUND(MAX(U77-$Z77,0),3)))","v":0.34100000000000003},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B77,Init!$Q:$GE,MATCH(AF$3,Init!$Q$4:$GE$4,0),FALSE),IF($B77=10298,SUMPRODUCT(AF$4:AF76,$E$4:$E76),ROUND(MAX(V77-$Z77,0),3)))","v":0.34100000000000003},0.34100000000000003,0.34100000000000003,0.34100000000000003,0,0,0,{"$f":"+VLOOKUP($B77,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,Init!$Q:$GE,MATCH(AO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0.34100000000000003,0.34100000000000003,0.34100000000000003,{"$f":"IF($B77=10298,ROUND(SUMPRODUCT($E$4:$E76,AS$4:AS76),7),ROUND(MIN(T77,$Z77)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":4.1171000000000003E-3},{"$f":"IF($B77=10298,ROUND(SUMPRODUCT($E$4:$E76,AT$4:AT76),7),ROUND(MIN(U77,$Z77)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":4.1171000000000003E-3},{"$f":"IF($B77=10298,ROUND(SUMPRODUCT($E$4:$E76,AU$4:AU76),7),ROUND(MIN(V77,$Z77)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":4.1171000000000003E-3},{"$f":"ROUND(VLOOKUP($B77,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$137,$F$4:$F$137)/SUMPRODUCT($D$4:$D$137,$G$4:$G$137)),5)),7)","v":0},4.1171000000000003E-3,4.1171000000000003E-3,4.1171000000000003E-3,4.1171000000000003E-3,{"$f":"+IF($B77=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B77,Init!$Q:$GE,MATCH(BA$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AS77*RT1SC!$J$11+N77)/(H77-K77))))","v":0.988526645346961},{"$f":"+IF($B77=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B77,Init!$Q:$GE,MATCH(BB$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AT77*RT1SC!$J$11+O77)/(I77-L77))))","v":0.988526645346961},{"$f":"+IF($B77=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B77,Init!$Q:$GE,MATCH(BC$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AU77*RT1SC!$J$11+P77)/(J77-M77))))","v":0.988526645346961},1.0116497557309281,1.0116497557309281,1.0116497557309281,{"$f":"+VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BD77","v":6.5757234122510333E-2},{"$f":"+VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BE77","v":6.5757234122510333E-2},{"$f":"+VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BF77","v":6.5757234122510333E-2},{"$f":"+VLOOKUP($B77,Init!$Q:$GE,MATCH(BJ$3,Init!$Q$4:$GE$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B77,Init!$Q:$GE,MATCH(BK$3,Init!$Q$4:$GE$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B77,Init!$Q:$GE,MATCH(BL$3,Init!$Q$4:$GE$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B77,Init!$Q:$GE,MATCH(BM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,Init!$Q:$GE,MATCH(BN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,Init!$Q:$GE,MATCH(BO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,0,{"$f":"ROUND((VLOOKUP($B77,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BS$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BS$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B77,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BT$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BT$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B77,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BU$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BU$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,0,0,0,0,{"$f":"IF(VLOOKUP($B77,Init!$Q:$S,3,FALSE)=0,MIN(BV77+BP77,0),0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$S,3,FALSE)=0,MIN(BW77+BQ77,0),0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$S,3,FALSE)=0,MIN(BX77+BR77,0),0)","v":0},{"$f":"ROUND(AS77*RT1SC!$J$11+BP77+AJ77+BY77,3)","v":29.271000000000001},{"$f":"ROUND(AT77*RT1SC!$J$11+BQ77+AK77+BZ77,3)","v":29.271000000000001},{"$f":"ROUND(AU77*RT1SC!$J$11+BR77+AL77+CA77,3)","v":29.271000000000001},{"$f":"+VLOOKUP($B77,Init!$Q:$GF,MATCH(CH$3,Init!$Q$4:$GF$4,0),FALSE)","v":1}]
[null,10273,"Nespelem Valley Elec Coop",1,{"$f":"+VLOOKUP($B88,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B88,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":5.9690000000000003},{"$f":"+$F88+VLOOKUP($B88,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":5.9690000000000003},{"$f":"ROUND(VLOOKUP($B88,I_TRL!$B$2:$VK$137,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":8.1969999999999992},{"$f":"ROUND(VLOOKUP($B88,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":8.2279999999999998},{"$f":"ROUND(VLOOKUP($B88,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":8.2509999999999994},{"$f":"ROUND(VLOOKUP($B88,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B88,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B88,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B88,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B88,I_ER!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B88,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B88,I_ER!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B88,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B88,I_ER!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(P$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+N88*VLOOKUP(VALUE(RIGHT(Q$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+O88*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+P88*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S89=0),ROUND(VLOOKUP($B88,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B88=10298,SUMPRODUCT(T$4:T87,$E$4:$E87),ROUND(H88-N88-K88,3))),0)","v":8.1969999999999992},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S89=0),ROUND(VLOOKUP($B88,Init!$Q:$GE,MATCH(U$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B88=10298,SUMPRODUCT(U$4:U87,$E$4:$E87),ROUND(I88-O88-L88,3))),0)","v":8.2279999999999998},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S89=0),ROUND(VLOOKUP($B88,Init!$Q:$GE,MATCH(V$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B88=10298,SUMPRODUCT(V$4:V87,$E$4:$E87),ROUND(J88-P88-M88,3))),0)","v":8.2509999999999994},{"$f":"+T88*VLOOKUP(VALUE(RIGHT(W$3,4)),Init!$M:$O,3,FALSE)","v":71805.719999999987},{"$f":"+U88*VLOOKUP(VALUE(RIGHT(X$3,4)),Init!$M:$O,3,FALSE)","v":72077.279999999999},{"$f":"+V88*VLOOKUP(VALUE(RIGHT(Y$3,4)),Init!$M:$O,3,FALSE)","v":72476.784},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Z$3,Init!$Q$4:$GE$4,0),FALSE),IF($B88=10298,SUMPRODUCT($E$4:$E87,Z$4:Z87),ROUND(RT1SC!$J$11*(G88/SUMPRODUCT($D$4:$D$170,$G$4:$G$170)),3)))","v":5.915},{"$f":"$Z88*VLOOKUP(VALUE(RIGHT(AA$3,4)),Init!$M:$O,3,FALSE)","v":51815.4},{"$f":"$Z88*VLOOKUP(VALUE(RIGHT(AB$3,4)),Init!$M:$O,3,FALSE)","v":51815.4},{"$f":"$Z88*VLOOKUP(VALUE(RIGHT(AC$3,4)),Init!$M:$O,3,FALSE)","v":51957.36},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B88,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE),IF($B88=10298,SUMPRODUCT(AD$4:AD87,$E$4:$E87),ROUND(MAX(T88-$Z88,0),3)))","v":2.282},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B88,Init!$Q:$GE,MATCH(AE$3,Init!$Q$4:$GE$4,0),FALSE),IF($B88=10298,SUMPRODUCT(AE$4:AE87,$E$4:$E87),ROUND(MAX(U88-$Z88,0),3)))","v":2.3130000000000002},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B88,Init!$Q:$GE,MATCH(AF$3,Init!$Q$4:$GE$4,0),FALSE),IF($B88=10298,SUMPRODUCT(AF$4:AF87,$E$4:$E87),ROUND(MAX(V88-$Z88,0),3)))","v":2.3359999999999999},2.282,2.3130000000000002,2.3359999999999999,0,0,0,{"$f":"+VLOOKUP($B88,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,Init!$Q:$GE,MATCH(AO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},2.282,2.3130000000000002,2.3359999999999999,{"$f":"IF($B88=10298,ROUND(SUMPRODUCT($E$4:$E87,AS$4:AS87),7),ROUND(MIN(T88,$Z88)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":8.3199999999999995E-4},{"$f":"IF($B88=10298,ROUND(SUMPRODUCT($E$4:$E87,AT$4:AT87),7),ROUND(MIN(U88,$Z88)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":8.3199999999999995E-4},{"$f":"IF($B88=10298,ROUND(SUMPRODUCT($E$4:$E87,AU$4:AU87),7),ROUND(MIN(V88,$Z88)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":8.3199999999999995E-4},{"$f":"ROUND(VLOOKUP($B88,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$137,$F$4:$F$137)/SUMPRODUCT($D$4:$D$137,$G$4:$G$137)),5)),7)","v":0},8.3199999999999995E-4,8.3199999999999995E-4,8.3199999999999995E-4,8.3199999999999995E-4,{"$f":"+IF($B88=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B88,Init!$Q:$GE,MATCH(BA$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AS88*RT1SC!$J$11+N88)/(H88-K88))))","v":0.72162343101134563},{"$f":"+IF($B88=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B88,Init!$Q:$GE,MATCH(BB$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AT88*RT1SC!$J$11+O88)/(I88-L88))))","v":0.71890462615459405},{"$f":"+IF($B88=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B88,Init!$Q:$GE,MATCH(BC$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AU88*RT1SC!$J$11+P88)/(J88-M88))))","v":0.71690065010301784},1.3857988165680473,1.391039729501268,1.3949281487743026,{"$f":"+VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BD88","v":9.7005917159763325E-2},{"$f":"+VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BE88","v":9.7372781065088773E-2},{"$f":"+VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BF88","v":9.7644970414201185E-2},{"$f":"+VLOOKUP($B88,Init!$Q:$GE,MATCH(BJ$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B88,Init!$Q:$GE,MATCH(BK$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B88,Init!$Q:$GE,MATCH(BL$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B88,Init!$Q:$GE,MATCH(BM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,Init!$Q:$GE,MATCH(BN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,Init!$Q:$GE,MATCH(BO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},2.282,2.3130000000000002,2.3359999999999999,{"$f":"ROUND((VLOOKUP($B88,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BS$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BS$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B88,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BT$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BT$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B88,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BU$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BU$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,0,0,0,0,{"$f":"IF(VLOOKUP($B88,Init!$Q:$S,3,FALSE)=0,MIN(BV88+BP88,0),0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$S,3,FALSE)=0,MIN(BW88+BQ88,0),0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$S,3,FALSE)=0,MIN(BX88+BR88,0),0)","v":0},{"$f":"ROUND(AS88*RT1SC!$J$11+BP88+AJ88+BY88,3)","v":8.1969999999999992},{"$f":"ROUND(AT88*RT1SC!$J$11+BQ88+AK88+BZ88,3)","v":8.2279999999999998},{"$f":"ROUND(AU88*RT1SC!$J$11+BR88+AL88+CA88,3)","v":8.2509999999999994},{"$f":"+VLOOKUP($B88,Init!$Q:$GF,MATCH(CH$3,Init!$Q$4:$GF$4,0),FALSE)","v":1}]
[null,10333,"Ravalli County Elec Coop",0,{"$f":"+VLOOKUP($B102,Init!$Q:$T,4,FALSE)","v":1},{"$f":"+VLOOKUP($B102,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":18.791},{"$f":"+$F102+VLOOKUP($B102,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":18.791},{"$f":"ROUND(VLOOKUP($B102,I_TRL!$B$2:$VK$137,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":23.484999999999999},{"$f":"ROUND(VLOOKUP($B102,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":23.814},{"$f":"ROUND(VLOOKUP($B102,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":24.146999999999998},{"$f":"ROUND(VLOOKUP($B102,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B102,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B102,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B102,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B102,I_ER!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B102,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B102,I_ER!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B102,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B102,I_ER!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(P$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+N102*VLOOKUP(VALUE(RIGHT(Q$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+O102*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+P102*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S103=0),ROUND(VLOOKUP($B102,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B102=10298,SUMPRODUCT(T$4:T101,$E$4:$E101),ROUND(H102-N102-K102,3))),0)","v":23.484999999999999},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S103=0),ROUND(VLOOKUP($B102,Init!$Q:$GE,MATCH(U$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B102=10298,SUMPRODUCT(U$4:U101,$E$4:$E101),ROUND(I102-O102-L102,3))),0)","v":23.814},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S103=0),ROUND(VLOOKUP($B102,Init!$Q:$GE,MATCH(V$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B102=10298,SUMPRODUCT(V$4:V101,$E$4:$E101),ROUND(J102-P102-M102,3))),0)","v":24.146999999999998},{"$f":"+T102*VLOOKUP(VALUE(RIGHT(W$3,4)),Init!$M:$O,3,FALSE)","v":205728.6},{"$f":"+U102*VLOOKUP(VALUE(RIGHT(X$3,4)),Init!$M:$O,3,FALSE)","v":208610.64},{"$f":"+V102*VLOOKUP(VALUE(RIGHT(Y$3,4)),Init!$M:$O,3,FALSE)","v":212107.24799999999},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Z$3,Init!$Q$4:$GE$4,0),FALSE),IF($B102=10298,SUMPRODUCT($E$4:$E101,Z$4:Z101),ROUND(RT1SC!$J$11*(G102/SUMPRODUCT($D$4:$D$170,$G$4:$G$170)),3)))","v":18.622},{"$f":"$Z102*VLOOKUP(VALUE(RIGHT(AA$3,4)),Init!$M:$O,3,FALSE)","v":163128.72},{"$f":"$Z102*VLOOKUP(VALUE(RIGHT(AB$3,4)),Init!$M:$O,3,FALSE)","v":163128.72},{"$f":"$Z102*VLOOKUP(VALUE(RIGHT(AC$3,4)),Init!$M:$O,3,FALSE)","v":163575.64799999999},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B102,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE),IF($B102=10298,SUMPRODUCT(AD$4:AD101,$E$4:$E101),ROUND(MAX(T102-$Z102,0),3)))","v":4.8630000000000004},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B102,Init!$Q:$GE,MATCH(AE$3,Init!$Q$4:$GE$4,0),FALSE),IF($B102=10298,SUMPRODUCT(AE$4:AE101,$E$4:$E101),ROUND(MAX(U102-$Z102,0),3)))","v":5.1920000000000002},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B102,Init!$Q:$GE,MATCH(AF$3,Init!$Q$4:$GE$4,0),FALSE),IF($B102=10298,SUMPRODUCT(AF$4:AF101,$E$4:$E101),ROUND(MAX(V102-$Z102,0),3)))","v":5.5250000000000004},4.8630000000000004,5.1920000000000002,5.5250000000000004,0,0,0,{"$f":"+VLOOKUP($B102,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,Init!$Q:$GE,MATCH(AO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},4.8630000000000004,5.1920000000000002,5.5250000000000004,{"$f":"IF($B102=10298,ROUND(SUMPRODUCT($E$4:$E101,AS$4:AS101),7),ROUND(MIN(T102,$Z102)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":2.6193000000000002E-3},{"$f":"IF($B102=10298,ROUND(SUMPRODUCT($E$4:$E101,AT$4:AT101),7),ROUND(MIN(U102,$Z102)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":2.6193000000000002E-3},{"$f":"IF($B102=10298,ROUND(SUMPRODUCT($E$4:$E101,AU$4:AU101),7),ROUND(MIN(V102,$Z102)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":2.6193000000000002E-3},{"$f":"ROUND(VLOOKUP($B102,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$137,$F$4:$F$137)/SUMPRODUCT($D$4:$D$137,$G$4:$G$137)),5)),7)","v":0},2.6193000000000002E-3,2.6193000000000002E-3,2.6193000000000002E-3,2.6193000000000002E-3,{"$f":"+IF($B102=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B102,Init!$Q:$GE,MATCH(BA$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AS102*RT1SC!$J$11+N102)/(H102-K102))))","v":0.79293376851607422},{"$f":"+IF($B102=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B102,Init!$Q:$GE,MATCH(BB$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AT102*RT1SC!$J$11+O102)/(I102-L102))))","v":0.7819790691861932},{"$f":"+IF($B102=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B102,Init!$Q:$GE,MATCH(BC$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AU102*RT1SC!$J$11+P102)/(J102-M102))))","v":0.7711951610386385},1.2611427344001718,1.2788100096659865,1.2966920846310814,{"$f":"+VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BD102","v":7.5668564064010319E-2},{"$f":"+VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BE102","v":7.67286005799592E-2},{"$f":"+VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BF102","v":7.7801525077864891E-2},{"$f":"+VLOOKUP($B102,Init!$Q:$GE,MATCH(BJ$3,Init!$Q$4:$GE$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B102,Init!$Q:$GE,MATCH(BK$3,Init!$Q$4:$GE$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B102,Init!$Q:$GE,MATCH(BL$3,Init!$Q$4:$GE$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B102,Init!$Q:$GE,MATCH(BM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,Init!$Q:$GE,MATCH(BN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,Init!$Q:$GE,MATCH(BO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,0,{"$f":"ROUND((VLOOKUP($B102,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BS$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BS$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B102,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BT$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BT$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B102,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BU$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BU$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,0,0,0,0,{"$f":"IF(VLOOKUP($B102,Init!$Q:$S,3,FALSE)=0,MIN(BV102+BP102,0),0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$S,3,FALSE)=0,MIN(BW102+BQ102,0),0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$S,3,FALSE)=0,MIN(BX102+BR102,0),0)","v":0},{"$f":"ROUND(AS102*RT1SC!$J$11+BP102+AJ102+BY102,3)","v":18.622},{"$f":"ROUND(AT102*RT1SC!$J$11+BQ102+AK102+BZ102,3)","v":18.622},{"$f":"ROUND(AU102*RT1SC!$J$11+BR102+AL102+CA102,3)","v":18.622},{"$f":"+VLOOKUP($B102,Init!$Q:$GF,MATCH(CH$3,Init!$Q$4:$GF$4,0),FALSE)","v":1}]
[null,10502,"Yakama Power",1,{"$f":"+VLOOKUP($B131,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B131,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":13.496},{"$f":"+$F131+VLOOKUP($B131,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":18.986000000000001},{"$f":"ROUND(VLOOKUP($B131,I_TRL!$B$2:$VK$137,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":18.811},{"$f":"ROUND(VLOOKUP($B131,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":18.855},{"$f":"ROUND(VLOOKUP($B131,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":18.882999999999999},{"$f":"ROUND(VLOOKUP($B131,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B131,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B131,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B131,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B131,I_ER!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B131,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B131,I_ER!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B131,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B131,I_ER!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(P$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+N131*VLOOKUP(VALUE(RIGHT(Q$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+O131*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+P131*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S132=0),ROUND(VLOOKUP($B131,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B131=10298,SUMPRODUCT(T$4:T130,$E$4:$E130),ROUND(H131-N131-K131,3))),0)","v":18.811},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S132=0),ROUND(VLOOKUP($B131,Init!$Q:$GE,MATCH(U$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B131=10298,SUMPRODUCT(U$4:U130,$E$4:$E130),ROUND(I131-O131-L131,3))),0)","v":18.855},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S132=0),ROUND(VLOOKUP($B131,Init!$Q:$GE,MATCH(V$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B131=10298,SUMPRODUCT(V$4:V130,$E$4:$E130),ROUND(J131-P131-M131,3))),0)","v":18.882999999999999},{"$f":"+T131*VLOOKUP(VALUE(RIGHT(W$3,4)),Init!$M:$O,3,FALSE)","v":164784.35999999999},{"$f":"+U131*VLOOKUP(VALUE(RIGHT(X$3,4)),Init!$M:$O,3,FALSE)","v":165169.80000000002},{"$f":"+V131*VLOOKUP(VALUE(RIGHT(Y$3,4)),Init!$M:$O,3,FALSE)","v":165868.272},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Z$3,Init!$Q$4:$GE$4,0),FALSE),IF($B131=10298,SUMPRODUCT($E$4:$E130,Z$4:Z130),ROUND(RT1SC!$J$11*(G131/SUMPRODUCT($D$4:$D$170,$G$4:$G$170)),3)))","v":18.815000000000001},{"$f":"$Z131*VLOOKUP(VALUE(RIGHT(AA$3,4)),Init!$M:$O,3,FALSE)","v":164819.40000000002},{"$f":"$Z131*VLOOKUP(VALUE(RIGHT(AB$3,4)),Init!$M:$O,3,FALSE)","v":164819.40000000002},{"$f":"$Z131*VLOOKUP(VALUE(RIGHT(AC$3,4)),Init!$M:$O,3,FALSE)","v":165270.96000000002},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B131,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE),IF($B131=10298,SUMPRODUCT(AD$4:AD130,$E$4:$E130),ROUND(MAX(T131-$Z131,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B131,Init!$Q:$GE,MATCH(AE$3,Init!$Q$4:$GE$4,0),FALSE),IF($B131=10298,SUMPRODUCT(AE$4:AE130,$E$4:$E130),ROUND(MAX(U131-$Z131,0),3)))","v":0.04},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B131,Init!$Q:$GE,MATCH(AF$3,Init!$Q$4:$GE$4,0),FALSE),IF($B131=10298,SUMPRODUCT(AF$4:AF130,$E$4:$E130),ROUND(MAX(V131-$Z131,0),3)))","v":6.8000000000000005E-2},0,0,0,0,0.04,6.8000000000000005E-2,{"$f":"+VLOOKUP($B131,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,Init!$Q:$GE,MATCH(AO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,0,{"$f":"IF($B131=10298,ROUND(SUMPRODUCT($E$4:$E130,AS$4:AS130),7),ROUND(MIN(T131,$Z131)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":2.6459000000000001E-3},{"$f":"IF($B131=10298,ROUND(SUMPRODUCT($E$4:$E130,AT$4:AT130),7),ROUND(MIN(U131,$Z131)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":2.6464000000000001E-3},{"$f":"IF($B131=10298,ROUND(SUMPRODUCT($E$4:$E130,AU$4:AU130),7),ROUND(MIN(V131,$Z131)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":2.6464000000000001E-3},{"$f":"ROUND(VLOOKUP($B131,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$137,$F$4:$F$137)/SUMPRODUCT($D$4:$D$137,$G$4:$G$137)),5)),7)","v":0},2.6459000000000001E-3,{"$f":"+AT131-$AV131","v":2.6464000000000001E-3},2.6464000000000001E-3,2.6462333333333332E-3,{"$f":"+IF($B131=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B131,Init!$Q:$GE,MATCH(BA$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AS131*RT1SC!$J$11+N131)/(H131-K131))))","v":1},{"$f":"+IF($B131=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B131,Init!$Q:$GE,MATCH(BB$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AT131*RT1SC!$J$11+O131)/(I131-L131))))","v":0.99786361245293032},{"$f":"+IF($B131=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B131,Init!$Q:$GE,MATCH(BC$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AU131*RT1SC!$J$11+P131)/(J131-M131))))","v":0.99638396509029292},1,{"$f":"MAX(U131/$Z131,1)","v":1.0021259633271327},1.0036141376561254,{"$f":"+VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BD131","v":7.0000000000000007E-2},{"$f":"+VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BE131","v":7.0148817432899288E-2},{"$f":"+VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BF131","v":7.0252989635928784E-2},{"$f":"+VLOOKUP($B131,Init!$Q:$GE,MATCH(BJ$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B131,Init!$Q:$GE,MATCH(BK$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B131,Init!$Q:$GE,MATCH(BL$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B131,Init!$Q:$GE,MATCH(BM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,Init!$Q:$GE,MATCH(BN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,Init!$Q:$GE,MATCH(BO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,0,{"$f":"ROUND((VLOOKUP($B131,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BS$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BS$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B131,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BT$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BT$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B131,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BU$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BU$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,0,0,0,0,{"$f":"IF(VLOOKUP($B131,Init!$Q:$S,3,FALSE)=0,MIN(BV131+BP131,0),0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$S,3,FALSE)=0,MIN(BW131+BQ131,0),0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$S,3,FALSE)=0,MIN(BX131+BR131,0),0)","v":0},{"$f":"ROUND(AS131*RT1SC!$J$11+BP131+AJ131+BY131,3)","v":18.811},{"$f":"ROUND(AT131*RT1SC!$J$11+BQ131+AK131+BZ131,3)","v":18.855},{"$f":"ROUND(AU131*RT1SC!$J$11+BR131+AL131+CA131,3)","v":18.882999999999999},{"$f":"+VLOOKUP($B131,Init!$Q:$GF,MATCH(CH$3,Init!$Q$4:$GF$4,0),FALSE)","v":1}]
[null,10298,"PNGC Aggregate",1,{"$f":"+VLOOKUP($B137,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":769.47599999999989},{"$f":"+$F137+VLOOKUP($B137,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":769.47599999999989},{"$f":"ROUND(VLOOKUP($B137,I_TRL!$B$2:$VK$137,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":926.37800000000004},{"$f":"ROUND(VLOOKUP($B137,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":939.44399999999996},{"$f":"ROUND(VLOOKUP($B137,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":950.54},{"$f":"ROUND(VLOOKUP($B137,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B137,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B137,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B137,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B137,I_ER!$B:$VK,MATCH(VALUE(RIGHT(N$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE),3)","v":11.766999999999999},{"$f":"ROUND((VLOOKUP($B137,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B137,I_ER!$B:$VK,MATCH(VALUE(RIGHT(O$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE),3)","v":12.045999999999999},{"$f":"ROUND((VLOOKUP($B137,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B137,I_ER!$B:$VK,MATCH(VALUE(RIGHT(P$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(P$3,4)),Init!$M:$O,3,FALSE),3)","v":12.333},{"$f":"+N137*VLOOKUP(VALUE(RIGHT(Q$3,4)),Init!$M:$O,3,FALSE)","v":103078.92},{"$f":"+O137*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":105522.95999999999},{"$f":"+P137*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":108333.072},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S138=0),ROUND(VLOOKUP($B137,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B137=10298,SUMPRODUCT(T$4:T136,$E$4:$E136),ROUND(H137-N137-K137,3))),0)","v":914.60900000000004},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S138=0),ROUND(VLOOKUP($B137,Init!$Q:$GE,MATCH(U$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B137=10298,SUMPRODUCT(U$4:U136,$E$4:$E136),ROUND(I137-O137-L137,3))),0)","v":927.39700000000005},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S138=0),ROUND(VLOOKUP($B137,Init!$Q:$GE,MATCH(V$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B137=10298,SUMPRODUCT(V$4:V136,$E$4:$E136),ROUND(J137-P137-M137,3))),0)","v":938.20600000000002},{"$f":"+T137*VLOOKUP(VALUE(RIGHT(W$3,4)),Init!$M:$O,3,FALSE)","v":8011974.8400000008},{"$f":"+U137*VLOOKUP(VALUE(RIGHT(X$3,4)),Init!$M:$O,3,FALSE)","v":8123997.7200000007},{"$f":"+V137*VLOOKUP(VALUE(RIGHT(Y$3,4)),Init!$M:$O,3,FALSE)","v":8241201.5039999997},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Z$3,Init!$Q$4:$GE$4,0),FALSE),IF($B137=10298,SUMPRODUCT($E$4:$E136,Z$4:Z136),ROUND(RT1SC!$J$11*(G137/SUMPRODUCT($D$4:$D$170,$G$4:$G$170)),3)))","v":762.53699999999981},{"$f":"$Z137*VLOOKUP(VALUE(RIGHT(AA$3,4)),Init!$M:$O,3,FALSE)","v":6679824.1199999982},{"$f":"$Z137*VLOOKUP(VALUE(RIGHT(AB$3,4)),Init!$M:$O,3,FALSE)","v":6679824.1199999982},{"$f":"$Z137*VLOOKUP(VALUE(RIGHT(AC$3,4)),Init!$M:$O,3,FALSE)","v":6698125.0079999985},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B137,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE),IF($B137=10298,SUMPRODUCT(AD$4:AD136,$E$4:$E136),ROUND(MAX(T137-$Z137,0),3)))","v":153.15799999999999},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B137,Init!$Q:$GE,MATCH(AE$3,Init!$Q$4:$GE$4,0),FALSE),IF($B137=10298,SUMPRODUCT(AE$4:AE136,$E$4:$E136),ROUND(MAX(U137-$Z137,0),3)))","v":165.89999999999998},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B137,Init!$Q:$GE,MATCH(AF$3,Init!$Q$4:$GE$4,0),FALSE),IF($B137=10298,SUMPRODUCT(AF$4:AF136,$E$4:$E136),ROUND(MAX(V137-$Z137,0),3)))","v":176.65799999999999},{"$f":"IF($E137=1,AD137,IF(AND((AM137+BS137)=0,AD137<1),0,IF(AND((AM137+BS137)>0,AD137<1),MIN(AM137+BS137,AD137),IF(AD137<1,0,AD137))))","v":153.15799999999999},165.89999999999998,176.65799999999999,0,0,0,{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(AO$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},153.15799999999999,165.89999999999998,176.65799999999999,{"$f":"IF($B137=10298,ROUND(SUMPRODUCT($E$4:$E136,AS$4:AS136),7),ROUND(MIN(T137,$Z137)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":0.1071025},{"$f":"IF($B137=10298,ROUND(SUMPRODUCT($E$4:$E136,AT$4:AT136),7),ROUND(MIN(U137,$Z137)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":0.107109},{"$f":"IF($B137=10298,ROUND(SUMPRODUCT($E$4:$E136,AU$4:AU136),7),ROUND(MIN(V137,$Z137)/SUMPRODUCT($D$4:$D$170,$Z$4:$Z$170),7))","v":0.10711619999999999},{"$f":"ROUND(VLOOKUP($B137,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$137,$F$4:$F$137)/SUMPRODUCT($D$4:$D$137,$G$4:$G$137)),5)),7)","v":0},{"$f":"+AS137-$AV137","v":0.1071025},0.107109,0.10711619999999999,0.10710923333333333,{"$f":"+IF($B137=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B137,Init!$Q:$GE,MATCH(BA$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AS137*RT1SC!$J$11+N137)/(H137-K137))))","v":0.83466769836934818},{"$f":"+IF($B137=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B137,Init!$Q:$GE,MATCH(BB$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AT137*RT1SC!$J$11+O137)/(I137-L137))))","v":0.82340512597664162},{"$f":"+IF($B137=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B137,Init!$Q:$GE,MATCH(BC$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AU137*RT1SC!$J$11+P137)/(J137-M137))))","v":0.81414900366360177},{"$f":"MAX(T137/$Z137,1)","v":1.1994290113135497},1.2161993450809603,1.2303743949473931,{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BD137","v":0},{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BE137","v":0},{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*BF137","v":0},{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(BJ$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(BK$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(BL$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(BM$3,Init!$Q$4:$GE$4,0),FALSE)","v":63.095999999999997},{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(BN$3,Init!$Q$4:$GE$4,0),FALSE)","v":113.408},{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(BO$3,Init!$Q$4:$GE$4,0),FALSE)","v":113.45399999999999},90.061999999999998,52.491999999999997,63.204000000000001,{"$f":"ROUND((VLOOKUP($B137,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BS$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BS$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B137,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BT$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BT$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B137,I_NR!$B:$VK,MATCH(VALUE(RIGHT(BU$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(BU$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,0,0,0,0,{"$f":"IF(VLOOKUP($B137,Init!$Q:$S,3,FALSE)=0,MIN(BV137+BP137,0),0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$S,3,FALSE)=0,MIN(BW137+BQ137,0),0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$S,3,FALSE)=0,MIN(BX137+BR137,0),0)","v":0},{"$f":"ROUND(AS137*RT1SC!$J$11+BP137+AJ137+BY137,3)","v":851.51300000000003},{"$f":"ROUND(AT137*RT1SC!$J$11+BQ137+AK137+BZ137,3)","v":813.98900000000003},{"$f":"ROUND(AU137*RT1SC!$J$11+BR137+AL137+CA137,3)","v":824.75199999999995},{"$f":"+VLOOKUP($B137,Init!$Q:$GF,MATCH(CH$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]

{"sheet":"AboveHWM","index":17,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Above RHWM Load Calculation (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BA$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BB$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BC$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BD$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BE$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BF$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BG$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BH$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BI$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BK$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BL$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BM$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BN$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BO$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BP$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BR$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BS$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BT$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BU$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BV$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BW$2<$AB$2,TOCA!$AD4-TOCA!$AJ4,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE4-TOCA!$AK4,TOCA!$AF4-TOCA!$AL4))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":4607.7120000000004},{"$f":"+IF(E$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":3327.7919999999999},{"$f":"+IF(F$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":4095.7440000000001},{"$f":"+IF(G$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":3594.442},{"$f":"+IF(H$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":4437.0560000000005},{"$f":"+IF(I$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":3498.4480000000003},{"$f":"+IF(J$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":4437.0560000000005},{"$f":"+IF(K$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":3498.4480000000003},{"$f":"+IF(L$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":4095.7440000000001},{"$f":"+IF(M$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":3071.808},{"$f":"+IF(N$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":4437.0560000000005},{"$f":"+IF(O$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":3487.7820000000002},{"$f":"+IF(P$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":4437.0560000000005},{"$f":"+IF(Q$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":3242.4639999999999},{"$f":"+IF(R$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":4266.4000000000005},{"$f":"+IF(S$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":3669.1040000000003},{"$f":"+IF(T$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":4437.0560000000005},{"$f":"+IF(U$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":3242.4639999999999},{"$f":"+IF(V$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":4437.0560000000005},{"$f":"+IF(W$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":3498.4480000000003},{"$f":"+IF(X$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":4437.0560000000005},{"$f":"+IF(Y$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":3498.4480000000003},{"$f":"+IF(Z$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":4266.4000000000005},{"$f":"+IF(AA$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":3413.12},{"$f":"+IF(AB$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":4995.6480000000001},{"$f":"+IF(AC$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":3607.9679999999998},{"$f":"+IF(AD$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":4440.576},{"$f":"+IF(AE$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":3897.0680000000002},{"$f":"+IF(AF$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":4810.6239999999998},{"$f":"+IF(AG$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":3792.9920000000002},{"$f":"+IF(AH$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":4625.6000000000004},{"$f":"+IF(AI$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":3978.0160000000001},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":4440.576},{"$f":"+IF(AK$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":3330.4319999999998},{"$f":"+IF(AL$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":4995.6480000000001},{"$f":"+IF(AM$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":3596.404},{"$f":"+IF(AN$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":4810.6239999999998},{"$f":"+IF(AO$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":3515.4560000000001},{"$f":"+IF(AP$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":4625.6000000000004},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":3978.0160000000001},{"$f":"+IF(AR$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":4810.6239999999998},{"$f":"+IF(AS$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":3515.4560000000001},{"$f":"+IF(AT$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":4810.6239999999998},{"$f":"+IF(AU$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":3792.9920000000002},{"$f":"+IF(AV$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":4810.6239999999998},{"$f":"+IF(AW$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":3792.9920000000002},{"$f":"+IF(AX$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":4625.6000000000004},{"$f":"+IF(AY$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":3700.48},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":4883.84},{"$f":"+IF(BA$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":3850.7200000000003},{"$f":"+IF(BB$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":4696},{"$f":"+IF(BC$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":3768.54},{"$f":"+IF(BD$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":4883.84},{"$f":"+IF(BE$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":3850.7200000000003},{"$f":"+IF(BF$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":4696},{"$f":"+IF(BG$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":4038.56},{"$f":"+IF(BH$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":4696},{"$f":"+IF(BI$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":3475.04},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":5071.68},{"$f":"+IF(BK$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":3651.14},{"$f":"+IF(BL$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":4696},{"$f":"+IF(BM$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":3756.8},{"$f":"+IF(BN$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":4883.84},{"$f":"+IF(BO$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":3850.7200000000003},{"$f":"+IF(BP$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":4883.84},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":3568.96},{"$f":"+IF(BR$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":4696},{"$f":"+IF(BS$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":4038.56},{"$f":"+IF(BT$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":5071.68},{"$f":"+IF(BU$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":3662.88},{"$f":"+IF(BV$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":4696},{"$f":"+IF(BW$2<$AB$2,TOCA!$AD5-TOCA!$AJ5,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE5-TOCA!$AK5,TOCA!$AF5-TOCA!$AL5))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":3756.8}]
[null,10025,"Benton REA",{"$f":"+IF(D$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":6394.4639999999999},{"$f":"+IF(E$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":4618.2240000000002},{"$f":"+IF(F$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":5683.9679999999998},{"$f":"+IF(G$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":4988.2739999999994},{"$f":"+IF(H$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":6157.6319999999996},{"$f":"+IF(I$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":4855.0559999999996},{"$f":"+IF(J$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":6157.6319999999996},{"$f":"+IF(K$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":4855.0559999999996},{"$f":"+IF(L$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":5683.9679999999998},{"$f":"+IF(M$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":4262.9759999999997},{"$f":"+IF(N$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":6157.6319999999996},{"$f":"+IF(O$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":4840.2539999999999},{"$f":"+IF(P$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":6157.6319999999996},{"$f":"+IF(Q$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":4499.808},{"$f":"+IF(R$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":5920.8},{"$f":"+IF(S$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":5091.8879999999999},{"$f":"+IF(T$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":6157.6319999999996},{"$f":"+IF(U$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":4499.808},{"$f":"+IF(V$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":6157.6319999999996},{"$f":"+IF(W$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":4855.0559999999996},{"$f":"+IF(X$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":6157.6319999999996},{"$f":"+IF(Y$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":4855.0559999999996},{"$f":"+IF(Z$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":5920.8},{"$f":"+IF(AA$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":4736.6399999999994},{"$f":"+IF(AB$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":6681.7440000000006},{"$f":"+IF(AC$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":4825.7039999999997},{"$f":"+IF(AD$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":5939.3280000000004},{"$f":"+IF(AE$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":5212.3789999999999},{"$f":"+IF(AF$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":6434.2719999999999},{"$f":"+IF(AG$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":5073.1760000000004},{"$f":"+IF(AH$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":6186.8},{"$f":"+IF(AI$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":5320.6480000000001},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":5939.3280000000004},{"$f":"+IF(AK$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":4454.4960000000001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":6681.7440000000006},{"$f":"+IF(AM$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":4810.2370000000001},{"$f":"+IF(AN$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":6434.2719999999999},{"$f":"+IF(AO$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":4701.9679999999998},{"$f":"+IF(AP$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":6186.8},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":5320.6480000000001},{"$f":"+IF(AR$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":6434.2719999999999},{"$f":"+IF(AS$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":4701.9679999999998},{"$f":"+IF(AT$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":6434.2719999999999},{"$f":"+IF(AU$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":5073.1760000000004},{"$f":"+IF(AV$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":6434.2719999999999},{"$f":"+IF(AW$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":5073.1760000000004},{"$f":"+IF(AX$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":6186.8},{"$f":"+IF(AY$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":4949.4400000000005},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":6626.0480000000007},{"$f":"+IF(BA$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":5224.384},{"$f":"+IF(BB$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":6371.2000000000007},{"$f":"+IF(BC$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":5112.8879999999999},{"$f":"+IF(BD$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":6626.0480000000007},{"$f":"+IF(BE$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":5224.384},{"$f":"+IF(BF$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":6371.2000000000007},{"$f":"+IF(BG$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":5479.232},{"$f":"+IF(BH$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":6371.2000000000007},{"$f":"+IF(BI$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":4714.6880000000001},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":6880.8960000000006},{"$f":"+IF(BK$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":4953.6080000000002},{"$f":"+IF(BL$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":6371.2000000000007},{"$f":"+IF(BM$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":5096.96},{"$f":"+IF(BN$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":6626.0480000000007},{"$f":"+IF(BO$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":5224.384},{"$f":"+IF(BP$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":6626.0480000000007},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":4842.1120000000001},{"$f":"+IF(BR$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":6371.2000000000007},{"$f":"+IF(BS$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":5479.232},{"$f":"+IF(BT$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":6880.8960000000006},{"$f":"+IF(BU$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":4969.5360000000001},{"$f":"+IF(BV$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":6371.2000000000007},{"$f":"+IF(BW$2<$AB$2,TOCA!$AD6-TOCA!$AJ6,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE6-TOCA!$AK6,TOCA!$AF6-TOCA!$AL6))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":5096.96}]
[null,10027,"Big Bend Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":4756.7519999999995},{"$f":"+IF(E$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":3435.4319999999998},{"$f":"+IF(F$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":4228.2240000000002},{"$f":"+IF(G$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":3710.7069999999999},{"$f":"+IF(H$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":4580.576},{"$f":"+IF(I$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":3611.6079999999997},{"$f":"+IF(J$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":4580.576},{"$f":"+IF(K$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":3611.6079999999997},{"$f":"+IF(L$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":4228.2240000000002},{"$f":"+IF(M$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":3171.1679999999997},{"$f":"+IF(N$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":4580.576},{"$f":"+IF(O$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":3600.5969999999998},{"$f":"+IF(P$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":4580.576},{"$f":"+IF(Q$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":3347.3439999999996},{"$f":"+IF(R$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":4404.3999999999996},{"$f":"+IF(S$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":3787.7839999999997},{"$f":"+IF(T$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":4580.576},{"$f":"+IF(U$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":3347.3439999999996},{"$f":"+IF(V$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":4580.576},{"$f":"+IF(W$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":3611.6079999999997},{"$f":"+IF(X$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":4580.576},{"$f":"+IF(Y$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":3611.6079999999997},{"$f":"+IF(Z$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":4404.3999999999996},{"$f":"+IF(AA$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":3523.5199999999995},{"$f":"+IF(AB$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":5329.5839999999998},{"$f":"+IF(AC$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":3849.1439999999998},{"$f":"+IF(AD$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":4737.4079999999994},{"$f":"+IF(AE$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":4157.5689999999995},{"$f":"+IF(AF$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":5132.192},{"$f":"+IF(AG$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":4046.5360000000001},{"$f":"+IF(AH$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":4934.8},{"$f":"+IF(AI$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":4243.9279999999999},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":4737.4079999999994},{"$f":"+IF(AK$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":3553.056},{"$f":"+IF(AL$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":5329.5839999999998},{"$f":"+IF(AM$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":3836.8069999999998},{"$f":"+IF(AN$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":5132.192},{"$f":"+IF(AO$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":3750.4479999999999},{"$f":"+IF(AP$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":4934.8},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":4243.9279999999999},{"$f":"+IF(AR$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":5132.192},{"$f":"+IF(AS$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":3750.4479999999999},{"$f":"+IF(AT$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":5132.192},{"$f":"+IF(AU$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":4046.5360000000001},{"$f":"+IF(AV$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":5132.192},{"$f":"+IF(AW$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":4046.5360000000001},{"$f":"+IF(AX$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":4934.8},{"$f":"+IF(AY$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":3947.84},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":5598.5280000000002},{"$f":"+IF(BA$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":4414.2240000000002},{"$f":"+IF(BB$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":5383.2},{"$f":"+IF(BC$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":4320.018},{"$f":"+IF(BD$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":5598.5280000000002},{"$f":"+IF(BE$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":4414.2240000000002},{"$f":"+IF(BF$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":5383.2},{"$f":"+IF(BG$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":4629.5519999999997},{"$f":"+IF(BH$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":5383.2},{"$f":"+IF(BI$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":3983.5680000000002},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":5813.8559999999998},{"$f":"+IF(BK$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":4185.4380000000001},{"$f":"+IF(BL$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":5383.2},{"$f":"+IF(BM$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":4306.5600000000004},{"$f":"+IF(BN$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":5598.5280000000002},{"$f":"+IF(BO$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":4414.2240000000002},{"$f":"+IF(BP$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":5598.5280000000002},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":4091.232},{"$f":"+IF(BR$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":5383.2},{"$f":"+IF(BS$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":4629.5519999999997},{"$f":"+IF(BT$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":5813.8559999999998},{"$f":"+IF(BU$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":4198.8959999999997},{"$f":"+IF(BV$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":5383.2},{"$f":"+IF(BW$2<$AB$2,TOCA!$AD7-TOCA!$AJ7,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE7-TOCA!$AK7,TOCA!$AF7-TOCA!$AL7))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":4306.5600000000004}]
[null,10071,"Drain, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BA$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BB$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BC$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BD$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BE$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BF$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BG$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BH$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BI$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BK$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BL$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BM$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BN$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BO$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BP$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BR$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BS$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BT$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BU$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BV$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BW$2<$AB$2,TOCA!$AD23-TOCA!$AJ23,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE23-TOCA!$AK23,TOCA!$AF23-TOCA!$AL23))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BA$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BB$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BC$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BD$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BE$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BF$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BG$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BH$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BI$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BK$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BL$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BM$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BN$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BO$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BP$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BR$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BS$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BT$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BU$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BV$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BW$2<$AB$2,TOCA!$AD30-TOCA!$AJ30,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE30-TOCA!$AK30,TOCA!$AF30-TOCA!$AL30))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BA$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BB$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BC$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BD$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BE$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BF$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BG$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BH$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BI$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BK$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BL$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BM$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BN$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BO$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BP$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BR$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BS$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BT$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BU$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BV$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BW$2<$AB$2,TOCA!$AD45-TOCA!$AJ45,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE45-TOCA!$AK45,TOCA!$AF45-TOCA!$AL45))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":147.31200000000001},{"$f":"+IF(E$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":106.39200000000001},{"$f":"+IF(F$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":130.94400000000002},{"$f":"+IF(G$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":114.917},{"$f":"+IF(H$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"+IF(I$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":111.84800000000001},{"$f":"+IF(J$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"+IF(K$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":111.84800000000001},{"$f":"+IF(L$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":130.94400000000002},{"$f":"+IF(M$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":98.208000000000013},{"$f":"+IF(N$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"+IF(O$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":111.50700000000001},{"$f":"+IF(P$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"+IF(Q$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":103.664},{"$f":"+IF(R$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"+IF(S$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":117.304},{"$f":"+IF(T$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"+IF(U$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":103.664},{"$f":"+IF(V$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"+IF(W$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":111.84800000000001},{"$f":"+IF(X$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"+IF(Y$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":111.84800000000001},{"$f":"+IF(Z$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"+IF(AA$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":109.12},{"$f":"+IF(AB$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":147.31200000000001},{"$f":"+IF(AC$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":106.39200000000001},{"$f":"+IF(AD$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":130.94400000000002},{"$f":"+IF(AE$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":114.917},{"$f":"+IF(AF$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"+IF(AG$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":111.84800000000001},{"$f":"+IF(AH$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"+IF(AI$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":117.304},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":130.94400000000002},{"$f":"+IF(AK$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":98.208000000000013},{"$f":"+IF(AL$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":147.31200000000001},{"$f":"+IF(AM$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":106.051},{"$f":"+IF(AN$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"+IF(AO$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":103.664},{"$f":"+IF(AP$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":117.304},{"$f":"+IF(AR$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"+IF(AS$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":103.664},{"$f":"+IF(AT$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"+IF(AU$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":111.84800000000001},{"$f":"+IF(AV$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"+IF(AW$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":111.84800000000001},{"$f":"+IF(AX$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"+IF(AY$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":109.12},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"+IF(BA$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":111.84800000000001},{"$f":"+IF(BB$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"+IF(BC$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":109.46100000000001},{"$f":"+IF(BD$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"+IF(BE$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":111.84800000000001},{"$f":"+IF(BF$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"+IF(BG$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":117.304},{"$f":"+IF(BH$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"+IF(BI$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":100.93600000000001},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":147.31200000000001},{"$f":"+IF(BK$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":106.051},{"$f":"+IF(BL$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"+IF(BM$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":109.12},{"$f":"+IF(BN$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"+IF(BO$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":111.84800000000001},{"$f":"+IF(BP$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":103.664},{"$f":"+IF(BR$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"+IF(BS$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":117.304},{"$f":"+IF(BT$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":147.31200000000001},{"$f":"+IF(BU$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":106.39200000000001},{"$f":"+IF(BV$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"+IF(BW$2<$AB$2,TOCA!$AD77-TOCA!$AJ77,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE77-TOCA!$AK77,TOCA!$AF77-TOCA!$AL77))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":109.12}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":985.82400000000007},{"$f":"+IF(E$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":711.98400000000004},{"$f":"+IF(F$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":876.28800000000001},{"$f":"+IF(G$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":769.03399999999999},{"$f":"+IF(H$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":949.31200000000001},{"$f":"+IF(I$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":748.49599999999998},{"$f":"+IF(J$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":949.31200000000001},{"$f":"+IF(K$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":748.49599999999998},{"$f":"+IF(L$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":876.28800000000001},{"$f":"+IF(M$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":657.21600000000001},{"$f":"+IF(N$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":949.31200000000001},{"$f":"+IF(O$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":746.21400000000006},{"$f":"+IF(P$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":949.31200000000001},{"$f":"+IF(Q$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":693.72800000000007},{"$f":"+IF(R$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":912.8},{"$f":"+IF(S$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":785.00800000000004},{"$f":"+IF(T$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":949.31200000000001},{"$f":"+IF(U$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":693.72800000000007},{"$f":"+IF(V$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":949.31200000000001},{"$f":"+IF(W$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":748.49599999999998},{"$f":"+IF(X$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":949.31200000000001},{"$f":"+IF(Y$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":748.49599999999998},{"$f":"+IF(Z$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":912.8},{"$f":"+IF(AA$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":730.24},{"$f":"+IF(AB$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":999.21600000000012},{"$f":"+IF(AC$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":721.65600000000006},{"$f":"+IF(AD$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":888.19200000000001},{"$f":"+IF(AE$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":779.48100000000011},{"$f":"+IF(AF$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":962.20800000000008},{"$f":"+IF(AG$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":758.6640000000001},{"$f":"+IF(AH$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":925.2},{"$f":"+IF(AI$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":795.67200000000003},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":888.19200000000001},{"$f":"+IF(AK$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":666.14400000000001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":999.21600000000012},{"$f":"+IF(AM$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":719.34300000000007},{"$f":"+IF(AN$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":962.20800000000008},{"$f":"+IF(AO$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":703.15200000000004},{"$f":"+IF(AP$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":925.2},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":795.67200000000003},{"$f":"+IF(AR$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":962.20800000000008},{"$f":"+IF(AS$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":703.15200000000004},{"$f":"+IF(AT$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":962.20800000000008},{"$f":"+IF(AU$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":758.6640000000001},{"$f":"+IF(AV$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":962.20800000000008},{"$f":"+IF(AW$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":758.6640000000001},{"$f":"+IF(AX$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":925.2},{"$f":"+IF(AY$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":740.16000000000008},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":971.77599999999995},{"$f":"+IF(BA$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":766.20799999999997},{"$f":"+IF(BB$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":934.4},{"$f":"+IF(BC$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":749.85599999999999},{"$f":"+IF(BD$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":971.77599999999995},{"$f":"+IF(BE$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":766.20799999999997},{"$f":"+IF(BF$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":934.4},{"$f":"+IF(BG$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":803.58399999999995},{"$f":"+IF(BH$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":934.4},{"$f":"+IF(BI$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":691.4559999999999},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":1009.1519999999999},{"$f":"+IF(BK$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":726.49599999999998},{"$f":"+IF(BL$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":934.4},{"$f":"+IF(BM$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":747.52},{"$f":"+IF(BN$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":971.77599999999995},{"$f":"+IF(BO$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":766.20799999999997},{"$f":"+IF(BP$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":971.77599999999995},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":710.14400000000001},{"$f":"+IF(BR$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":934.4},{"$f":"+IF(BS$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":803.58399999999995},{"$f":"+IF(BT$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":1009.1519999999999},{"$f":"+IF(BU$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":728.83199999999999},{"$f":"+IF(BV$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":934.4},{"$f":"+IF(BW$2<$AB$2,TOCA!$AD88-TOCA!$AJ88,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE88-TOCA!$AK88,TOCA!$AF88-TOCA!$AL88))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":747.52}]
[null,10333,"Ravalli County Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":2100.8160000000003},{"$f":"+IF(E$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1517.2560000000001},{"$f":"+IF(F$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":1867.3920000000003},{"$f":"+IF(G$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1638.8310000000001},{"$f":"+IF(H$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":2023.0080000000003},{"$f":"+IF(I$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":1595.0640000000001},{"$f":"+IF(J$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":2023.0080000000003},{"$f":"+IF(K$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1595.0640000000001},{"$f":"+IF(L$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":1867.3920000000003},{"$f":"+IF(M$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1400.5440000000001},{"$f":"+IF(N$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":2023.0080000000003},{"$f":"+IF(O$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1590.2010000000002},{"$f":"+IF(P$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":2023.0080000000003},{"$f":"+IF(Q$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1478.3520000000001},{"$f":"+IF(R$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":1945.2000000000003},{"$f":"+IF(S$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1672.8720000000001},{"$f":"+IF(T$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":2023.0080000000003},{"$f":"+IF(U$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1478.3520000000001},{"$f":"+IF(V$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":2023.0080000000003},{"$f":"+IF(W$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1595.0640000000001},{"$f":"+IF(X$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":2023.0080000000003},{"$f":"+IF(Y$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1595.0640000000001},{"$f":"+IF(Z$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1945.2000000000003},{"$f":"+IF(AA$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1556.16},{"$f":"+IF(AB$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":2242.944},{"$f":"+IF(AC$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":1619.904},{"$f":"+IF(AD$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":1993.7280000000001},{"$f":"+IF(AE$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":1749.704},{"$f":"+IF(AF$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":2159.8720000000003},{"$f":"+IF(AG$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":1702.9760000000001},{"$f":"+IF(AH$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":2076.8000000000002},{"$f":"+IF(AI$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":1786.048},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":1993.7280000000001},{"$f":"+IF(AK$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":1495.296},{"$f":"+IF(AL$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":2242.944},{"$f":"+IF(AM$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":1614.712},{"$f":"+IF(AN$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":2159.8720000000003},{"$f":"+IF(AO$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":1578.3679999999999},{"$f":"+IF(AP$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":2076.8000000000002},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":1786.048},{"$f":"+IF(AR$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":2159.8720000000003},{"$f":"+IF(AS$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":1578.3679999999999},{"$f":"+IF(AT$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":2159.8720000000003},{"$f":"+IF(AU$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":1702.9760000000001},{"$f":"+IF(AV$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":2159.8720000000003},{"$f":"+IF(AW$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":1702.9760000000001},{"$f":"+IF(AX$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":2076.8000000000002},{"$f":"+IF(AY$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":1661.44},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":2298.4},{"$f":"+IF(BA$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":1812.2},{"$f":"+IF(BB$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":2210},{"$f":"+IF(BC$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":1773.5250000000001},{"$f":"+IF(BD$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":2298.4},{"$f":"+IF(BE$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":1812.2},{"$f":"+IF(BF$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":2210},{"$f":"+IF(BG$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":1900.6000000000001},{"$f":"+IF(BH$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":2210},{"$f":"+IF(BI$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":1635.4},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":2386.8000000000002},{"$f":"+IF(BK$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":1718.2750000000001},{"$f":"+IF(BL$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":2210},{"$f":"+IF(BM$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":1768},{"$f":"+IF(BN$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":2298.4},{"$f":"+IF(BO$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":1812.2},{"$f":"+IF(BP$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":2298.4},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":1679.6000000000001},{"$f":"+IF(BR$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":2210},{"$f":"+IF(BS$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":1900.6000000000001},{"$f":"+IF(BT$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":2386.8000000000002},{"$f":"+IF(BU$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":1723.8000000000002},{"$f":"+IF(BV$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":2210},{"$f":"+IF(BW$2<$AB$2,TOCA!$AD102-TOCA!$AJ102,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE102-TOCA!$AK102,TOCA!$AF102-TOCA!$AL102))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":1768}]
[null,10502,"Yakama Power",{"$f":"+IF(D$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BA$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BB$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BC$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BD$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BE$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BF$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BG$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BH$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BI$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BK$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BL$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BM$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BN$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BO$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BP$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BR$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BS$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BT$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BU$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BV$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BW$2<$AB$2,TOCA!$AD131-TOCA!$AJ131,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE131-TOCA!$AK131,TOCA!$AF131-TOCA!$AL131))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+IF(D$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":66164.255999999994},{"$f":"+IF(E$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":47785.295999999995},{"$f":"+IF(F$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":58812.671999999991},{"$f":"+IF(G$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":51614.245999999999},{"$f":"+IF(H$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":63713.727999999996},{"$f":"+IF(I$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":50235.823999999993},{"$f":"+IF(J$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":63713.727999999996},{"$f":"+IF(K$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":50235.823999999993},{"$f":"+IF(L$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":58812.671999999991},{"$f":"+IF(M$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":44109.503999999994},{"$f":"+IF(N$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":63713.727999999996},{"$f":"+IF(O$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":50082.665999999997},{"$f":"+IF(P$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":63713.727999999996},{"$f":"+IF(Q$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":46560.031999999999},{"$f":"+IF(R$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":61263.199999999997},{"$f":"+IF(S$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":52686.351999999999},{"$f":"+IF(T$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":63713.727999999996},{"$f":"+IF(U$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":46560.031999999999},{"$f":"+IF(V$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":63713.727999999996},{"$f":"+IF(W$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":50235.823999999993},{"$f":"+IF(X$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":63713.727999999996},{"$f":"+IF(Y$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":50235.823999999993},{"$f":"+IF(Z$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":61263.199999999997},{"$f":"+IF(AA$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":49010.559999999998},{"$f":"+IF(AB$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":71668.799999999988},{"$f":"+IF(AC$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":51760.799999999996},{"$f":"+IF(AD$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":63705.599999999991},{"$f":"+IF(AE$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":55908.299999999996},{"$f":"+IF(AF$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":69014.399999999994},{"$f":"+IF(AG$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":54415.19999999999},{"$f":"+IF(AH$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":66359.999999999985},{"$f":"+IF(AI$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":57069.599999999991},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":63705.599999999991},{"$f":"+IF(AK$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":47779.199999999997},{"$f":"+IF(AL$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":71668.799999999988},{"$f":"+IF(AM$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":51594.899999999994},{"$f":"+IF(AN$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":69014.399999999994},{"$f":"+IF(AO$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":50433.599999999991},{"$f":"+IF(AP$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":66359.999999999985},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":57069.599999999991},{"$f":"+IF(AR$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":69014.399999999994},{"$f":"+IF(AS$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":50433.599999999991},{"$f":"+IF(AT$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":69014.399999999994},{"$f":"+IF(AU$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":54415.19999999999},{"$f":"+IF(AV$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":69014.399999999994},{"$f":"+IF(AW$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":54415.19999999999},{"$f":"+IF(AX$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":66359.999999999985},{"$f":"+IF(AY$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":53087.999999999993},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":73489.727999999988},{"$f":"+IF(BA$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":57943.823999999993},{"$f":"+IF(BB$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":70663.199999999997},{"$f":"+IF(BC$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":56707.217999999993},{"$f":"+IF(BD$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":73489.727999999988},{"$f":"+IF(BE$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":57943.823999999993},{"$f":"+IF(BF$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":70663.199999999997},{"$f":"+IF(BG$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":60770.351999999999},{"$f":"+IF(BH$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":70663.199999999997},{"$f":"+IF(BI$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":52290.767999999996},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":76316.255999999994},{"$f":"+IF(BK$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":54940.637999999999},{"$f":"+IF(BL$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":70663.199999999997},{"$f":"+IF(BM$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":56530.559999999998},{"$f":"+IF(BN$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":73489.727999999988},{"$f":"+IF(BO$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":57943.823999999993},{"$f":"+IF(BP$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":73489.727999999988},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":53704.031999999999},{"$f":"+IF(BR$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":70663.199999999997},{"$f":"+IF(BS$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":60770.351999999999},{"$f":"+IF(BT$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":76316.255999999994},{"$f":"+IF(BU$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":55117.295999999995},{"$f":"+IF(BV$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":70663.199999999997},{"$f":"+IF(BW$2<$AB$2,TOCA!$AD137-TOCA!$AJ137,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE137-TOCA!$AK137,TOCA!$AF137-TOCA!$AL137))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":56530.559999999998}]

{"sheet":"RemainingAboveHWM","index":18,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Above RHWM Load Not Served by Vintage (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"MAX(AboveHWM!D4-Tier2_Vintage!D4,0)","v":0},{"$f":"MAX(AboveHWM!E4-Tier2_Vintage!E4,0)","v":0},{"$f":"MAX(AboveHWM!F4-Tier2_Vintage!F4,0)","v":0},{"$f":"MAX(AboveHWM!G4-Tier2_Vintage!G4,0)","v":0},{"$f":"MAX(AboveHWM!H4-Tier2_Vintage!H4,0)","v":0},{"$f":"MAX(AboveHWM!I4-Tier2_Vintage!I4,0)","v":0},{"$f":"MAX(AboveHWM!J4-Tier2_Vintage!J4,0)","v":0},{"$f":"MAX(AboveHWM!K4-Tier2_Vintage!K4,0)","v":0},{"$f":"MAX(AboveHWM!L4-Tier2_Vintage!L4,0)","v":0},{"$f":"MAX(AboveHWM!M4-Tier2_Vintage!M4,0)","v":0},{"$f":"MAX(AboveHWM!N4-Tier2_Vintage!N4,0)","v":0},{"$f":"MAX(AboveHWM!O4-Tier2_Vintage!O4,0)","v":0},{"$f":"MAX(AboveHWM!P4-Tier2_Vintage!P4,0)","v":0},{"$f":"MAX(AboveHWM!Q4-Tier2_Vintage!Q4,0)","v":0},{"$f":"MAX(AboveHWM!R4-Tier2_Vintage!R4,0)","v":0},{"$f":"MAX(AboveHWM!S4-Tier2_Vintage!S4,0)","v":0},{"$f":"MAX(AboveHWM!T4-Tier2_Vintage!T4,0)","v":0},{"$f":"MAX(AboveHWM!U4-Tier2_Vintage!U4,0)","v":0},{"$f":"MAX(AboveHWM!V4-Tier2_Vintage!V4,0)","v":0},{"$f":"MAX(AboveHWM!W4-Tier2_Vintage!W4,0)","v":0},{"$f":"MAX(AboveHWM!X4-Tier2_Vintage!X4,0)","v":0},{"$f":"MAX(AboveHWM!Y4-Tier2_Vintage!Y4,0)","v":0},{"$f":"MAX(AboveHWM!Z4-Tier2_Vintage!Z4,0)","v":0},{"$f":"MAX(AboveHWM!AA4-Tier2_Vintage!AA4,0)","v":0},{"$f":"MAX(AboveHWM!AB4-Tier2_Vintage!AB4,0)","v":0},{"$f":"MAX(AboveHWM!AC4-Tier2_Vintage!AC4,0)","v":0},{"$f":"MAX(AboveHWM!AD4-Tier2_Vintage!AD4,0)","v":0},{"$f":"MAX(AboveHWM!AE4-Tier2_Vintage!AE4,0)","v":0},{"$f":"MAX(AboveHWM!AF4-Tier2_Vintage!AF4,0)","v":0},{"$f":"MAX(AboveHWM!AG4-Tier2_Vintage!AG4,0)","v":0},{"$f":"MAX(AboveHWM!AH4-Tier2_Vintage!AH4,0)","v":0},{"$f":"MAX(AboveHWM!AI4-Tier2_Vintage!AI4,0)","v":0},{"$f":"MAX(AboveHWM!AJ4-Tier2_Vintage!AJ4,0)","v":0},{"$f":"MAX(AboveHWM!AK4-Tier2_Vintage!AK4,0)","v":0},{"$f":"MAX(AboveHWM!AL4-Tier2_Vintage!AL4,0)","v":0},{"$f":"MAX(AboveHWM!AM4-Tier2_Vintage!AM4,0)","v":0},{"$f":"MAX(AboveHWM!AN4-Tier2_Vintage!AN4,0)","v":0},{"$f":"MAX(AboveHWM!AO4-Tier2_Vintage!AO4,0)","v":0},{"$f":"MAX(AboveHWM!AP4-Tier2_Vintage!AP4,0)","v":0},{"$f":"MAX(AboveHWM!AQ4-Tier2_Vintage!AQ4,0)","v":0},{"$f":"MAX(AboveHWM!AR4-Tier2_Vintage!AR4,0)","v":0},{"$f":"MAX(AboveHWM!AS4-Tier2_Vintage!AS4,0)","v":0},{"$f":"MAX(AboveHWM!AT4-Tier2_Vintage!AT4,0)","v":0},{"$f":"MAX(AboveHWM!AU4-Tier2_Vintage!AU4,0)","v":0},{"$f":"MAX(AboveHWM!AV4-Tier2_Vintage!AV4,0)","v":0},{"$f":"MAX(AboveHWM!AW4-Tier2_Vintage!AW4,0)","v":0},{"$f":"MAX(AboveHWM!AX4-Tier2_Vintage!AX4,0)","v":0},{"$f":"MAX(AboveHWM!AY4-Tier2_Vintage!AY4,0)","v":0},{"$f":"MAX(AboveHWM!AZ4-Tier2_Vintage!AZ4,0)","v":0},{"$f":"MAX(AboveHWM!BA4-Tier2_Vintage!BA4,0)","v":0},{"$f":"MAX(AboveHWM!BB4-Tier2_Vintage!BB4,0)","v":0},{"$f":"MAX(AboveHWM!BC4-Tier2_Vintage!BC4,0)","v":0},{"$f":"MAX(AboveHWM!BD4-Tier2_Vintage!BD4,0)","v":0},{"$f":"MAX(AboveHWM!BE4-Tier2_Vintage!BE4,0)","v":0},{"$f":"MAX(AboveHWM!BF4-Tier2_Vintage!BF4,0)","v":0},{"$f":"MAX(AboveHWM!BG4-Tier2_Vintage!BG4,0)","v":0},{"$f":"MAX(AboveHWM!BH4-Tier2_Vintage!BH4,0)","v":0},{"$f":"MAX(AboveHWM!BI4-Tier2_Vintage!BI4,0)","v":0},{"$f":"MAX(AboveHWM!BJ4-Tier2_Vintage!BJ4,0)","v":0},{"$f":"MAX(AboveHWM!BK4-Tier2_Vintage!BK4,0)","v":0},{"$f":"MAX(AboveHWM!BL4-Tier2_Vintage!BL4,0)","v":0},{"$f":"MAX(AboveHWM!BM4-Tier2_Vintage!BM4,0)","v":0},{"$f":"MAX(AboveHWM!BN4-Tier2_Vintage!BN4,0)","v":0},{"$f":"MAX(AboveHWM!BO4-Tier2_Vintage!BO4,0)","v":0},{"$f":"MAX(AboveHWM!BP4-Tier2_Vintage!BP4,0)","v":0},{"$f":"MAX(AboveHWM!BQ4-Tier2_Vintage!BQ4,0)","v":0},{"$f":"MAX(AboveHWM!BR4-Tier2_Vintage!BR4,0)","v":0},{"$f":"MAX(AboveHWM!BS4-Tier2_Vintage!BS4,0)","v":0},{"$f":"MAX(AboveHWM!BT4-Tier2_Vintage!BT4,0)","v":0},{"$f":"MAX(AboveHWM!BU4-Tier2_Vintage!BU4,0)","v":0},{"$f":"MAX(AboveHWM!BV4-Tier2_Vintage!BV4,0)","v":0},{"$f":"MAX(AboveHWM!BW4-Tier2_Vintage!BW4,0)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"MAX(AboveHWM!D5-Tier2_Vintage!D5,0)","v":4607.7120000000004},{"$f":"MAX(AboveHWM!E5-Tier2_Vintage!E5,0)","v":3327.7919999999999},{"$f":"MAX(AboveHWM!F5-Tier2_Vintage!F5,0)","v":4095.7440000000001},{"$f":"MAX(AboveHWM!G5-Tier2_Vintage!G5,0)","v":3594.442},{"$f":"MAX(AboveHWM!H5-Tier2_Vintage!H5,0)","v":4437.0560000000005},{"$f":"MAX(AboveHWM!I5-Tier2_Vintage!I5,0)","v":3498.4480000000003},{"$f":"MAX(AboveHWM!J5-Tier2_Vintage!J5,0)","v":4437.0560000000005},{"$f":"MAX(AboveHWM!K5-Tier2_Vintage!K5,0)","v":3498.4480000000003},{"$f":"MAX(AboveHWM!L5-Tier2_Vintage!L5,0)","v":4095.7440000000001},{"$f":"MAX(AboveHWM!M5-Tier2_Vintage!M5,0)","v":3071.808},{"$f":"MAX(AboveHWM!N5-Tier2_Vintage!N5,0)","v":4437.0560000000005},{"$f":"MAX(AboveHWM!O5-Tier2_Vintage!O5,0)","v":3487.7820000000002},{"$f":"MAX(AboveHWM!P5-Tier2_Vintage!P5,0)","v":4437.0560000000005},{"$f":"MAX(AboveHWM!Q5-Tier2_Vintage!Q5,0)","v":3242.4639999999999},{"$f":"MAX(AboveHWM!R5-Tier2_Vintage!R5,0)","v":4266.4000000000005},{"$f":"MAX(AboveHWM!S5-Tier2_Vintage!S5,0)","v":3669.1040000000003},{"$f":"MAX(AboveHWM!T5-Tier2_Vintage!T5,0)","v":4437.0560000000005},{"$f":"MAX(AboveHWM!U5-Tier2_Vintage!U5,0)","v":3242.4639999999999},{"$f":"MAX(AboveHWM!V5-Tier2_Vintage!V5,0)","v":4437.0560000000005},{"$f":"MAX(AboveHWM!W5-Tier2_Vintage!W5,0)","v":3498.4480000000003},{"$f":"MAX(AboveHWM!X5-Tier2_Vintage!X5,0)","v":4437.0560000000005},{"$f":"MAX(AboveHWM!Y5-Tier2_Vintage!Y5,0)","v":3498.4480000000003},{"$f":"MAX(AboveHWM!Z5-Tier2_Vintage!Z5,0)","v":4266.4000000000005},{"$f":"MAX(AboveHWM!AA5-Tier2_Vintage!AA5,0)","v":3413.12},{"$f":"MAX(AboveHWM!AB5-Tier2_Vintage!AB5,0)","v":4995.6480000000001},{"$f":"MAX(AboveHWM!AC5-Tier2_Vintage!AC5,0)","v":3607.9679999999998},{"$f":"MAX(AboveHWM!AD5-Tier2_Vintage!AD5,0)","v":4440.576},{"$f":"MAX(AboveHWM!AE5-Tier2_Vintage!AE5,0)","v":3897.0680000000002},{"$f":"MAX(AboveHWM!AF5-Tier2_Vintage!AF5,0)","v":4810.6239999999998},{"$f":"MAX(AboveHWM!AG5-Tier2_Vintage!AG5,0)","v":3792.9920000000002},{"$f":"MAX(AboveHWM!AH5-Tier2_Vintage!AH5,0)","v":4625.6000000000004},{"$f":"MAX(AboveHWM!AI5-Tier2_Vintage!AI5,0)","v":3978.0160000000001},{"$f":"MAX(AboveHWM!AJ5-Tier2_Vintage!AJ5,0)","v":4440.576},{"$f":"MAX(AboveHWM!AK5-Tier2_Vintage!AK5,0)","v":3330.4319999999998},{"$f":"MAX(AboveHWM!AL5-Tier2_Vintage!AL5,0)","v":4995.6480000000001},{"$f":"MAX(AboveHWM!AM5-Tier2_Vintage!AM5,0)","v":3596.404},{"$f":"MAX(AboveHWM!AN5-Tier2_Vintage!AN5,0)","v":4810.6239999999998},{"$f":"MAX(AboveHWM!AO5-Tier2_Vintage!AO5,0)","v":3515.4560000000001},{"$f":"MAX(AboveHWM!AP5-Tier2_Vintage!AP5,0)","v":4625.6000000000004},{"$f":"MAX(AboveHWM!AQ5-Tier2_Vintage!AQ5,0)","v":3978.0160000000001},{"$f":"MAX(AboveHWM!AR5-Tier2_Vintage!AR5,0)","v":4810.6239999999998},{"$f":"MAX(AboveHWM!AS5-Tier2_Vintage!AS5,0)","v":3515.4560000000001},{"$f":"MAX(AboveHWM!AT5-Tier2_Vintage!AT5,0)","v":4810.6239999999998},{"$f":"MAX(AboveHWM!AU5-Tier2_Vintage!AU5,0)","v":3792.9920000000002},{"$f":"MAX(AboveHWM!AV5-Tier2_Vintage!AV5,0)","v":4810.6239999999998},{"$f":"MAX(AboveHWM!AW5-Tier2_Vintage!AW5,0)","v":3792.9920000000002},{"$f":"MAX(AboveHWM!AX5-Tier2_Vintage!AX5,0)","v":4625.6000000000004},{"$f":"MAX(AboveHWM!AY5-Tier2_Vintage!AY5,0)","v":3700.48},{"$f":"MAX(AboveHWM!AZ5-Tier2_Vintage!AZ5,0)","v":4883.84},{"$f":"MAX(AboveHWM!BA5-Tier2_Vintage!BA5,0)","v":3850.7200000000003},{"$f":"MAX(AboveHWM!BB5-Tier2_Vintage!BB5,0)","v":4696},{"$f":"MAX(AboveHWM!BC5-Tier2_Vintage!BC5,0)","v":3768.54},{"$f":"MAX(AboveHWM!BD5-Tier2_Vintage!BD5,0)","v":4883.84},{"$f":"MAX(AboveHWM!BE5-Tier2_Vintage!BE5,0)","v":3850.7200000000003},{"$f":"MAX(AboveHWM!BF5-Tier2_Vintage!BF5,0)","v":4696},{"$f":"MAX(AboveHWM!BG5-Tier2_Vintage!BG5,0)","v":4038.56},{"$f":"MAX(AboveHWM!BH5-Tier2_Vintage!BH5,0)","v":4696},{"$f":"MAX(AboveHWM!BI5-Tier2_Vintage!BI5,0)","v":3475.04},{"$f":"MAX(AboveHWM!BJ5-Tier2_Vintage!BJ5,0)","v":5071.68},{"$f":"MAX(AboveHWM!BK5-Tier2_Vintage!BK5,0)","v":3651.14},{"$f":"MAX(AboveHWM!BL5-Tier2_Vintage!BL5,0)","v":4696},{"$f":"MAX(AboveHWM!BM5-Tier2_Vintage!BM5,0)","v":3756.8},{"$f":"MAX(AboveHWM!BN5-Tier2_Vintage!BN5,0)","v":4883.84},{"$f":"MAX(AboveHWM!BO5-Tier2_Vintage!BO5,0)","v":3850.7200000000003},{"$f":"MAX(AboveHWM!BP5-Tier2_Vintage!BP5,0)","v":4883.84},{"$f":"MAX(AboveHWM!BQ5-Tier2_Vintage!BQ5,0)","v":3568.96},{"$f":"MAX(AboveHWM!BR5-Tier2_Vintage!BR5,0)","v":4696},{"$f":"MAX(AboveHWM!BS5-Tier2_Vintage!BS5,0)","v":4038.56},{"$f":"MAX(AboveHWM!BT5-Tier2_Vintage!BT5,0)","v":5071.68},{"$f":"MAX(AboveHWM!BU5-Tier2_Vintage!BU5,0)","v":3662.88},{"$f":"MAX(AboveHWM!BV5-Tier2_Vintage!BV5,0)","v":4696},{"$f":"MAX(AboveHWM!BW5-Tier2_Vintage!BW5,0)","v":3756.8}]
[null,10025,"Benton REA",{"$f":"MAX(AboveHWM!D6-Tier2_Vintage!D6,0)","v":6394.4639999999999},{"$f":"MAX(AboveHWM!E6-Tier2_Vintage!E6,0)","v":4618.2240000000002},{"$f":"MAX(AboveHWM!F6-Tier2_Vintage!F6,0)","v":5683.9679999999998},{"$f":"MAX(AboveHWM!G6-Tier2_Vintage!G6,0)","v":4988.2739999999994},{"$f":"MAX(AboveHWM!H6-Tier2_Vintage!H6,0)","v":6157.6319999999996},{"$f":"MAX(AboveHWM!I6-Tier2_Vintage!I6,0)","v":4855.0559999999996},{"$f":"MAX(AboveHWM!J6-Tier2_Vintage!J6,0)","v":6157.6319999999996},{"$f":"MAX(AboveHWM!K6-Tier2_Vintage!K6,0)","v":4855.0559999999996},{"$f":"MAX(AboveHWM!L6-Tier2_Vintage!L6,0)","v":5683.9679999999998},{"$f":"MAX(AboveHWM!M6-Tier2_Vintage!M6,0)","v":4262.9759999999997},{"$f":"MAX(AboveHWM!N6-Tier2_Vintage!N6,0)","v":6157.6319999999996},{"$f":"MAX(AboveHWM!O6-Tier2_Vintage!O6,0)","v":4840.2539999999999},{"$f":"MAX(AboveHWM!P6-Tier2_Vintage!P6,0)","v":6157.6319999999996},{"$f":"MAX(AboveHWM!Q6-Tier2_Vintage!Q6,0)","v":4499.808},{"$f":"MAX(AboveHWM!R6-Tier2_Vintage!R6,0)","v":5920.8},{"$f":"MAX(AboveHWM!S6-Tier2_Vintage!S6,0)","v":5091.8879999999999},{"$f":"MAX(AboveHWM!T6-Tier2_Vintage!T6,0)","v":6157.6319999999996},{"$f":"MAX(AboveHWM!U6-Tier2_Vintage!U6,0)","v":4499.808},{"$f":"MAX(AboveHWM!V6-Tier2_Vintage!V6,0)","v":6157.6319999999996},{"$f":"MAX(AboveHWM!W6-Tier2_Vintage!W6,0)","v":4855.0559999999996},{"$f":"MAX(AboveHWM!X6-Tier2_Vintage!X6,0)","v":6157.6319999999996},{"$f":"MAX(AboveHWM!Y6-Tier2_Vintage!Y6,0)","v":4855.0559999999996},{"$f":"MAX(AboveHWM!Z6-Tier2_Vintage!Z6,0)","v":5920.8},{"$f":"MAX(AboveHWM!AA6-Tier2_Vintage!AA6,0)","v":4736.6399999999994},{"$f":"MAX(AboveHWM!AB6-Tier2_Vintage!AB6,0)","v":6681.7440000000006},{"$f":"MAX(AboveHWM!AC6-Tier2_Vintage!AC6,0)","v":4825.7039999999997},{"$f":"MAX(AboveHWM!AD6-Tier2_Vintage!AD6,0)","v":5939.3280000000004},{"$f":"MAX(AboveHWM!AE6-Tier2_Vintage!AE6,0)","v":5212.3789999999999},{"$f":"MAX(AboveHWM!AF6-Tier2_Vintage!AF6,0)","v":6434.2719999999999},{"$f":"MAX(AboveHWM!AG6-Tier2_Vintage!AG6,0)","v":5073.1760000000004},{"$f":"MAX(AboveHWM!AH6-Tier2_Vintage!AH6,0)","v":6186.8},{"$f":"MAX(AboveHWM!AI6-Tier2_Vintage!AI6,0)","v":5320.6480000000001},{"$f":"MAX(AboveHWM!AJ6-Tier2_Vintage!AJ6,0)","v":5939.3280000000004},{"$f":"MAX(AboveHWM!AK6-Tier2_Vintage!AK6,0)","v":4454.4960000000001},{"$f":"MAX(AboveHWM!AL6-Tier2_Vintage!AL6,0)","v":6681.7440000000006},{"$f":"MAX(AboveHWM!AM6-Tier2_Vintage!AM6,0)","v":4810.2370000000001},{"$f":"MAX(AboveHWM!AN6-Tier2_Vintage!AN6,0)","v":6434.2719999999999},{"$f":"MAX(AboveHWM!AO6-Tier2_Vintage!AO6,0)","v":4701.9679999999998},{"$f":"MAX(AboveHWM!AP6-Tier2_Vintage!AP6,0)","v":6186.8},{"$f":"MAX(AboveHWM!AQ6-Tier2_Vintage!AQ6,0)","v":5320.6480000000001},{"$f":"MAX(AboveHWM!AR6-Tier2_Vintage!AR6,0)","v":6434.2719999999999},{"$f":"MAX(AboveHWM!AS6-Tier2_Vintage!AS6,0)","v":4701.9679999999998},{"$f":"MAX(AboveHWM!AT6-Tier2_Vintage!AT6,0)","v":6434.2719999999999},{"$f":"MAX(AboveHWM!AU6-Tier2_Vintage!AU6,0)","v":5073.1760000000004},{"$f":"MAX(AboveHWM!AV6-Tier2_Vintage!AV6,0)","v":6434.2719999999999},{"$f":"MAX(AboveHWM!AW6-Tier2_Vintage!AW6,0)","v":5073.1760000000004},{"$f":"MAX(AboveHWM!AX6-Tier2_Vintage!AX6,0)","v":6186.8},{"$f":"MAX(AboveHWM!AY6-Tier2_Vintage!AY6,0)","v":4949.4400000000005},{"$f":"MAX(AboveHWM!AZ6-Tier2_Vintage!AZ6,0)","v":6626.0480000000007},{"$f":"MAX(AboveHWM!BA6-Tier2_Vintage!BA6,0)","v":5224.384},{"$f":"MAX(AboveHWM!BB6-Tier2_Vintage!BB6,0)","v":6371.2000000000007},{"$f":"MAX(AboveHWM!BC6-Tier2_Vintage!BC6,0)","v":5112.8879999999999},{"$f":"MAX(AboveHWM!BD6-Tier2_Vintage!BD6,0)","v":6626.0480000000007},{"$f":"MAX(AboveHWM!BE6-Tier2_Vintage!BE6,0)","v":5224.384},{"$f":"MAX(AboveHWM!BF6-Tier2_Vintage!BF6,0)","v":6371.2000000000007},{"$f":"MAX(AboveHWM!BG6-Tier2_Vintage!BG6,0)","v":5479.232},{"$f":"MAX(AboveHWM!BH6-Tier2_Vintage!BH6,0)","v":6371.2000000000007},{"$f":"MAX(AboveHWM!BI6-Tier2_Vintage!BI6,0)","v":4714.6880000000001},{"$f":"MAX(AboveHWM!BJ6-Tier2_Vintage!BJ6,0)","v":6880.8960000000006},{"$f":"MAX(AboveHWM!BK6-Tier2_Vintage!BK6,0)","v":4953.6080000000002},{"$f":"MAX(AboveHWM!BL6-Tier2_Vintage!BL6,0)","v":6371.2000000000007},{"$f":"MAX(AboveHWM!BM6-Tier2_Vintage!BM6,0)","v":5096.96},{"$f":"MAX(AboveHWM!BN6-Tier2_Vintage!BN6,0)","v":6626.0480000000007},{"$f":"MAX(AboveHWM!BO6-Tier2_Vintage!BO6,0)","v":5224.384},{"$f":"MAX(AboveHWM!BP6-Tier2_Vintage!BP6,0)","v":6626.0480000000007},{"$f":"MAX(AboveHWM!BQ6-Tier2_Vintage!BQ6,0)","v":4842.1120000000001},{"$f":"MAX(AboveHWM!BR6-Tier2_Vintage!BR6,0)","v":6371.2000000000007},{"$f":"MAX(AboveHWM!BS6-Tier2_Vintage!BS6,0)","v":5479.232},{"$f":"MAX(AboveHWM!BT6-Tier2_Vintage!BT6,0)","v":6880.8960000000006},{"$f":"MAX(AboveHWM!BU6-Tier2_Vintage!BU6,0)","v":4969.5360000000001},{"$f":"MAX(AboveHWM!BV6-Tier2_Vintage!BV6,0)","v":6371.2000000000007},{"$f":"MAX(AboveHWM!BW6-Tier2_Vintage!BW6,0)","v":5096.96}]
[null,10027,"Big Bend Elec Coop",{"$f":"MAX(AboveHWM!D7-Tier2_Vintage!D7,0)","v":4756.7519999999995},{"$f":"MAX(AboveHWM!E7-Tier2_Vintage!E7,0)","v":3435.4319999999998},{"$f":"MAX(AboveHWM!F7-Tier2_Vintage!F7,0)","v":4228.2240000000002},{"$f":"MAX(AboveHWM!G7-Tier2_Vintage!G7,0)","v":3710.7069999999999},{"$f":"MAX(AboveHWM!H7-Tier2_Vintage!H7,0)","v":4580.576},{"$f":"MAX(AboveHWM!I7-Tier2_Vintage!I7,0)","v":3611.6079999999997},{"$f":"MAX(AboveHWM!J7-Tier2_Vintage!J7,0)","v":4580.576},{"$f":"MAX(AboveHWM!K7-Tier2_Vintage!K7,0)","v":3611.6079999999997},{"$f":"MAX(AboveHWM!L7-Tier2_Vintage!L7,0)","v":4228.2240000000002},{"$f":"MAX(AboveHWM!M7-Tier2_Vintage!M7,0)","v":3171.1679999999997},{"$f":"MAX(AboveHWM!N7-Tier2_Vintage!N7,0)","v":4580.576},{"$f":"MAX(AboveHWM!O7-Tier2_Vintage!O7,0)","v":3600.5969999999998},{"$f":"MAX(AboveHWM!P7-Tier2_Vintage!P7,0)","v":4580.576},{"$f":"MAX(AboveHWM!Q7-Tier2_Vintage!Q7,0)","v":3347.3439999999996},{"$f":"MAX(AboveHWM!R7-Tier2_Vintage!R7,0)","v":4404.3999999999996},{"$f":"MAX(AboveHWM!S7-Tier2_Vintage!S7,0)","v":3787.7839999999997},{"$f":"MAX(AboveHWM!T7-Tier2_Vintage!T7,0)","v":4580.576},{"$f":"MAX(AboveHWM!U7-Tier2_Vintage!U7,0)","v":3347.3439999999996},{"$f":"MAX(AboveHWM!V7-Tier2_Vintage!V7,0)","v":4580.576},{"$f":"MAX(AboveHWM!W7-Tier2_Vintage!W7,0)","v":3611.6079999999997},{"$f":"MAX(AboveHWM!X7-Tier2_Vintage!X7,0)","v":4580.576},{"$f":"MAX(AboveHWM!Y7-Tier2_Vintage!Y7,0)","v":3611.6079999999997},{"$f":"MAX(AboveHWM!Z7-Tier2_Vintage!Z7,0)","v":4404.3999999999996},{"$f":"MAX(AboveHWM!AA7-Tier2_Vintage!AA7,0)","v":3523.5199999999995},{"$f":"MAX(AboveHWM!AB7-Tier2_Vintage!AB7,0)","v":5329.5839999999998},{"$f":"MAX(AboveHWM!AC7-Tier2_Vintage!AC7,0)","v":3849.1439999999998},{"$f":"MAX(AboveHWM!AD7-Tier2_Vintage!AD7,0)","v":4737.4079999999994},{"$f":"MAX(AboveHWM!AE7-Tier2_Vintage!AE7,0)","v":4157.5689999999995},{"$f":"MAX(AboveHWM!AF7-Tier2_Vintage!AF7,0)","v":5132.192},{"$f":"MAX(AboveHWM!AG7-Tier2_Vintage!AG7,0)","v":4046.5360000000001},{"$f":"MAX(AboveHWM!AH7-Tier2_Vintage!AH7,0)","v":4934.8},{"$f":"MAX(AboveHWM!AI7-Tier2_Vintage!AI7,0)","v":4243.9279999999999},{"$f":"MAX(AboveHWM!AJ7-Tier2_Vintage!AJ7,0)","v":4737.4079999999994},{"$f":"MAX(AboveHWM!AK7-Tier2_Vintage!AK7,0)","v":3553.056},{"$f":"MAX(AboveHWM!AL7-Tier2_Vintage!AL7,0)","v":5329.5839999999998},{"$f":"MAX(AboveHWM!AM7-Tier2_Vintage!AM7,0)","v":3836.8069999999998},{"$f":"MAX(AboveHWM!AN7-Tier2_Vintage!AN7,0)","v":5132.192},{"$f":"MAX(AboveHWM!AO7-Tier2_Vintage!AO7,0)","v":3750.4479999999999},{"$f":"MAX(AboveHWM!AP7-Tier2_Vintage!AP7,0)","v":4934.8},{"$f":"MAX(AboveHWM!AQ7-Tier2_Vintage!AQ7,0)","v":4243.9279999999999},{"$f":"MAX(AboveHWM!AR7-Tier2_Vintage!AR7,0)","v":5132.192},{"$f":"MAX(AboveHWM!AS7-Tier2_Vintage!AS7,0)","v":3750.4479999999999},{"$f":"MAX(AboveHWM!AT7-Tier2_Vintage!AT7,0)","v":5132.192},{"$f":"MAX(AboveHWM!AU7-Tier2_Vintage!AU7,0)","v":4046.5360000000001},{"$f":"MAX(AboveHWM!AV7-Tier2_Vintage!AV7,0)","v":5132.192},{"$f":"MAX(AboveHWM!AW7-Tier2_Vintage!AW7,0)","v":4046.5360000000001},{"$f":"MAX(AboveHWM!AX7-Tier2_Vintage!AX7,0)","v":4934.8},{"$f":"MAX(AboveHWM!AY7-Tier2_Vintage!AY7,0)","v":3947.84},{"$f":"MAX(AboveHWM!AZ7-Tier2_Vintage!AZ7,0)","v":5598.5280000000002},{"$f":"MAX(AboveHWM!BA7-Tier2_Vintage!BA7,0)","v":4414.2240000000002},{"$f":"MAX(AboveHWM!BB7-Tier2_Vintage!BB7,0)","v":5383.2},{"$f":"MAX(AboveHWM!BC7-Tier2_Vintage!BC7,0)","v":4320.018},{"$f":"MAX(AboveHWM!BD7-Tier2_Vintage!BD7,0)","v":5598.5280000000002},{"$f":"MAX(AboveHWM!BE7-Tier2_Vintage!BE7,0)","v":4414.2240000000002},{"$f":"MAX(AboveHWM!BF7-Tier2_Vintage!BF7,0)","v":5383.2},{"$f":"MAX(AboveHWM!BG7-Tier2_Vintage!BG7,0)","v":4629.5519999999997},{"$f":"MAX(AboveHWM!BH7-Tier2_Vintage!BH7,0)","v":5383.2},{"$f":"MAX(AboveHWM!BI7-Tier2_Vintage!BI7,0)","v":3983.5680000000002},{"$f":"MAX(AboveHWM!BJ7-Tier2_Vintage!BJ7,0)","v":5813.8559999999998},{"$f":"MAX(AboveHWM!BK7-Tier2_Vintage!BK7,0)","v":4185.4380000000001},{"$f":"MAX(AboveHWM!BL7-Tier2_Vintage!BL7,0)","v":5383.2},{"$f":"MAX(AboveHWM!BM7-Tier2_Vintage!BM7,0)","v":4306.5600000000004},{"$f":"MAX(AboveHWM!BN7-Tier2_Vintage!BN7,0)","v":5598.5280000000002},{"$f":"MAX(AboveHWM!BO7-Tier2_Vintage!BO7,0)","v":4414.2240000000002},{"$f":"MAX(AboveHWM!BP7-Tier2_Vintage!BP7,0)","v":5598.5280000000002},{"$f":"MAX(AboveHWM!BQ7-Tier2_Vintage!BQ7,0)","v":4091.232},{"$f":"MAX(AboveHWM!BR7-Tier2_Vintage!BR7,0)","v":5383.2},{"$f":"MAX(AboveHWM!BS7-Tier2_Vintage!BS7,0)","v":4629.5519999999997},{"$f":"MAX(AboveHWM!BT7-Tier2_Vintage!BT7,0)","v":5813.8559999999998},{"$f":"MAX(AboveHWM!BU7-Tier2_Vintage!BU7,0)","v":4198.8959999999997},{"$f":"MAX(AboveHWM!BV7-Tier2_Vintage!BV7,0)","v":5383.2},{"$f":"MAX(AboveHWM!BW7-Tier2_Vintage!BW7,0)","v":4306.5600000000004}]
[null,10071,"Drain, City of",{"$f":"MAX(AboveHWM!D23-Tier2_Vintage!D23,0)","v":0},{"$f":"MAX(AboveHWM!E23-Tier2_Vintage!E23,0)","v":0},{"$f":"MAX(AboveHWM!F23-Tier2_Vintage!F23,0)","v":0},{"$f":"MAX(AboveHWM!G23-Tier2_Vintage!G23,0)","v":0},{"$f":"MAX(AboveHWM!H23-Tier2_Vintage!H23,0)","v":0},{"$f":"MAX(AboveHWM!I23-Tier2_Vintage!I23,0)","v":0},{"$f":"MAX(AboveHWM!J23-Tier2_Vintage!J23,0)","v":0},{"$f":"MAX(AboveHWM!K23-Tier2_Vintage!K23,0)","v":0},{"$f":"MAX(AboveHWM!L23-Tier2_Vintage!L23,0)","v":0},{"$f":"MAX(AboveHWM!M23-Tier2_Vintage!M23,0)","v":0},{"$f":"MAX(AboveHWM!N23-Tier2_Vintage!N23,0)","v":0},{"$f":"MAX(AboveHWM!O23-Tier2_Vintage!O23,0)","v":0},{"$f":"MAX(AboveHWM!P23-Tier2_Vintage!P23,0)","v":0},{"$f":"MAX(AboveHWM!Q23-Tier2_Vintage!Q23,0)","v":0},{"$f":"MAX(AboveHWM!R23-Tier2_Vintage!R23,0)","v":0},{"$f":"MAX(AboveHWM!S23-Tier2_Vintage!S23,0)","v":0},{"$f":"MAX(AboveHWM!T23-Tier2_Vintage!T23,0)","v":0},{"$f":"MAX(AboveHWM!U23-Tier2_Vintage!U23,0)","v":0},{"$f":"MAX(AboveHWM!V23-Tier2_Vintage!V23,0)","v":0},{"$f":"MAX(AboveHWM!W23-Tier2_Vintage!W23,0)","v":0},{"$f":"MAX(AboveHWM!X23-Tier2_Vintage!X23,0)","v":0},{"$f":"MAX(AboveHWM!Y23-Tier2_Vintage!Y23,0)","v":0},{"$f":"MAX(AboveHWM!Z23-Tier2_Vintage!Z23,0)","v":0},{"$f":"MAX(AboveHWM!AA23-Tier2_Vintage!AA23,0)","v":0},{"$f":"MAX(AboveHWM!AB23-Tier2_Vintage!AB23,0)","v":0},{"$f":"MAX(AboveHWM!AC23-Tier2_Vintage!AC23,0)","v":0},{"$f":"MAX(AboveHWM!AD23-Tier2_Vintage!AD23,0)","v":0},{"$f":"MAX(AboveHWM!AE23-Tier2_Vintage!AE23,0)","v":0},{"$f":"MAX(AboveHWM!AF23-Tier2_Vintage!AF23,0)","v":0},{"$f":"MAX(AboveHWM!AG23-Tier2_Vintage!AG23,0)","v":0},{"$f":"MAX(AboveHWM!AH23-Tier2_Vintage!AH23,0)","v":0},{"$f":"MAX(AboveHWM!AI23-Tier2_Vintage!AI23,0)","v":0},{"$f":"MAX(AboveHWM!AJ23-Tier2_Vintage!AJ23,0)","v":0},{"$f":"MAX(AboveHWM!AK23-Tier2_Vintage!AK23,0)","v":0},{"$f":"MAX(AboveHWM!AL23-Tier2_Vintage!AL23,0)","v":0},{"$f":"MAX(AboveHWM!AM23-Tier2_Vintage!AM23,0)","v":0},{"$f":"MAX(AboveHWM!AN23-Tier2_Vintage!AN23,0)","v":0},{"$f":"MAX(AboveHWM!AO23-Tier2_Vintage!AO23,0)","v":0},{"$f":"MAX(AboveHWM!AP23-Tier2_Vintage!AP23,0)","v":0},{"$f":"MAX(AboveHWM!AQ23-Tier2_Vintage!AQ23,0)","v":0},{"$f":"MAX(AboveHWM!AR23-Tier2_Vintage!AR23,0)","v":0},{"$f":"MAX(AboveHWM!AS23-Tier2_Vintage!AS23,0)","v":0},{"$f":"MAX(AboveHWM!AT23-Tier2_Vintage!AT23,0)","v":0},{"$f":"MAX(AboveHWM!AU23-Tier2_Vintage!AU23,0)","v":0},{"$f":"MAX(AboveHWM!AV23-Tier2_Vintage!AV23,0)","v":0},{"$f":"MAX(AboveHWM!AW23-Tier2_Vintage!AW23,0)","v":0},{"$f":"MAX(AboveHWM!AX23-Tier2_Vintage!AX23,0)","v":0},{"$f":"MAX(AboveHWM!AY23-Tier2_Vintage!AY23,0)","v":0},{"$f":"MAX(AboveHWM!AZ23-Tier2_Vintage!AZ23,0)","v":0},{"$f":"MAX(AboveHWM!BA23-Tier2_Vintage!BA23,0)","v":0},{"$f":"MAX(AboveHWM!BB23-Tier2_Vintage!BB23,0)","v":0},{"$f":"MAX(AboveHWM!BC23-Tier2_Vintage!BC23,0)","v":0},{"$f":"MAX(AboveHWM!BD23-Tier2_Vintage!BD23,0)","v":0},{"$f":"MAX(AboveHWM!BE23-Tier2_Vintage!BE23,0)","v":0},{"$f":"MAX(AboveHWM!BF23-Tier2_Vintage!BF23,0)","v":0},{"$f":"MAX(AboveHWM!BG23-Tier2_Vintage!BG23,0)","v":0},{"$f":"MAX(AboveHWM!BH23-Tier2_Vintage!BH23,0)","v":0},{"$f":"MAX(AboveHWM!BI23-Tier2_Vintage!BI23,0)","v":0},{"$f":"MAX(AboveHWM!BJ23-Tier2_Vintage!BJ23,0)","v":0},{"$f":"MAX(AboveHWM!BK23-Tier2_Vintage!BK23,0)","v":0},{"$f":"MAX(AboveHWM!BL23-Tier2_Vintage!BL23,0)","v":0},{"$f":"MAX(AboveHWM!BM23-Tier2_Vintage!BM23,0)","v":0},{"$f":"MAX(AboveHWM!BN23-Tier2_Vintage!BN23,0)","v":0},{"$f":"MAX(AboveHWM!BO23-Tier2_Vintage!BO23,0)","v":0},{"$f":"MAX(AboveHWM!BP23-Tier2_Vintage!BP23,0)","v":0},{"$f":"MAX(AboveHWM!BQ23-Tier2_Vintage!BQ23,0)","v":0},{"$f":"MAX(AboveHWM!BR23-Tier2_Vintage!BR23,0)","v":0},{"$f":"MAX(AboveHWM!BS23-Tier2_Vintage!BS23,0)","v":0},{"$f":"MAX(AboveHWM!BT23-Tier2_Vintage!BT23,0)","v":0},{"$f":"MAX(AboveHWM!BU23-Tier2_Vintage!BU23,0)","v":0},{"$f":"MAX(AboveHWM!BV23-Tier2_Vintage!BV23,0)","v":0},{"$f":"MAX(AboveHWM!BW23-Tier2_Vintage!BW23,0)","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"MAX(AboveHWM!D30-Tier2_Vintage!D30,0)","v":0},{"$f":"MAX(AboveHWM!E30-Tier2_Vintage!E30,0)","v":0},{"$f":"MAX(AboveHWM!F30-Tier2_Vintage!F30,0)","v":0},{"$f":"MAX(AboveHWM!G30-Tier2_Vintage!G30,0)","v":0},{"$f":"MAX(AboveHWM!H30-Tier2_Vintage!H30,0)","v":0},{"$f":"MAX(AboveHWM!I30-Tier2_Vintage!I30,0)","v":0},{"$f":"MAX(AboveHWM!J30-Tier2_Vintage!J30,0)","v":0},{"$f":"MAX(AboveHWM!K30-Tier2_Vintage!K30,0)","v":0},{"$f":"MAX(AboveHWM!L30-Tier2_Vintage!L30,0)","v":0},{"$f":"MAX(AboveHWM!M30-Tier2_Vintage!M30,0)","v":0},{"$f":"MAX(AboveHWM!N30-Tier2_Vintage!N30,0)","v":0},{"$f":"MAX(AboveHWM!O30-Tier2_Vintage!O30,0)","v":0},{"$f":"MAX(AboveHWM!P30-Tier2_Vintage!P30,0)","v":0},{"$f":"MAX(AboveHWM!Q30-Tier2_Vintage!Q30,0)","v":0},{"$f":"MAX(AboveHWM!R30-Tier2_Vintage!R30,0)","v":0},{"$f":"MAX(AboveHWM!S30-Tier2_Vintage!S30,0)","v":0},{"$f":"MAX(AboveHWM!T30-Tier2_Vintage!T30,0)","v":0},{"$f":"MAX(AboveHWM!U30-Tier2_Vintage!U30,0)","v":0},{"$f":"MAX(AboveHWM!V30-Tier2_Vintage!V30,0)","v":0},{"$f":"MAX(AboveHWM!W30-Tier2_Vintage!W30,0)","v":0},{"$f":"MAX(AboveHWM!X30-Tier2_Vintage!X30,0)","v":0},{"$f":"MAX(AboveHWM!Y30-Tier2_Vintage!Y30,0)","v":0},{"$f":"MAX(AboveHWM!Z30-Tier2_Vintage!Z30,0)","v":0},{"$f":"MAX(AboveHWM!AA30-Tier2_Vintage!AA30,0)","v":0},{"$f":"MAX(AboveHWM!AB30-Tier2_Vintage!AB30,0)","v":0},{"$f":"MAX(AboveHWM!AC30-Tier2_Vintage!AC30,0)","v":0},{"$f":"MAX(AboveHWM!AD30-Tier2_Vintage!AD30,0)","v":0},{"$f":"MAX(AboveHWM!AE30-Tier2_Vintage!AE30,0)","v":0},{"$f":"MAX(AboveHWM!AF30-Tier2_Vintage!AF30,0)","v":0},{"$f":"MAX(AboveHWM!AG30-Tier2_Vintage!AG30,0)","v":0},{"$f":"MAX(AboveHWM!AH30-Tier2_Vintage!AH30,0)","v":0},{"$f":"MAX(AboveHWM!AI30-Tier2_Vintage!AI30,0)","v":0},{"$f":"MAX(AboveHWM!AJ30-Tier2_Vintage!AJ30,0)","v":0},{"$f":"MAX(AboveHWM!AK30-Tier2_Vintage!AK30,0)","v":0},{"$f":"MAX(AboveHWM!AL30-Tier2_Vintage!AL30,0)","v":0},{"$f":"MAX(AboveHWM!AM30-Tier2_Vintage!AM30,0)","v":0},{"$f":"MAX(AboveHWM!AN30-Tier2_Vintage!AN30,0)","v":0},{"$f":"MAX(AboveHWM!AO30-Tier2_Vintage!AO30,0)","v":0},{"$f":"MAX(AboveHWM!AP30-Tier2_Vintage!AP30,0)","v":0},{"$f":"MAX(AboveHWM!AQ30-Tier2_Vintage!AQ30,0)","v":0},{"$f":"MAX(AboveHWM!AR30-Tier2_Vintage!AR30,0)","v":0},{"$f":"MAX(AboveHWM!AS30-Tier2_Vintage!AS30,0)","v":0},{"$f":"MAX(AboveHWM!AT30-Tier2_Vintage!AT30,0)","v":0},{"$f":"MAX(AboveHWM!AU30-Tier2_Vintage!AU30,0)","v":0},{"$f":"MAX(AboveHWM!AV30-Tier2_Vintage!AV30,0)","v":0},{"$f":"MAX(AboveHWM!AW30-Tier2_Vintage!AW30,0)","v":0},{"$f":"MAX(AboveHWM!AX30-Tier2_Vintage!AX30,0)","v":0},{"$f":"MAX(AboveHWM!AY30-Tier2_Vintage!AY30,0)","v":0},{"$f":"MAX(AboveHWM!AZ30-Tier2_Vintage!AZ30,0)","v":0},{"$f":"MAX(AboveHWM!BA30-Tier2_Vintage!BA30,0)","v":0},{"$f":"MAX(AboveHWM!BB30-Tier2_Vintage!BB30,0)","v":0},{"$f":"MAX(AboveHWM!BC30-Tier2_Vintage!BC30,0)","v":0},{"$f":"MAX(AboveHWM!BD30-Tier2_Vintage!BD30,0)","v":0},{"$f":"MAX(AboveHWM!BE30-Tier2_Vintage!BE30,0)","v":0},{"$f":"MAX(AboveHWM!BF30-Tier2_Vintage!BF30,0)","v":0},{"$f":"MAX(AboveHWM!BG30-Tier2_Vintage!BG30,0)","v":0},{"$f":"MAX(AboveHWM!BH30-Tier2_Vintage!BH30,0)","v":0},{"$f":"MAX(AboveHWM!BI30-Tier2_Vintage!BI30,0)","v":0},{"$f":"MAX(AboveHWM!BJ30-Tier2_Vintage!BJ30,0)","v":0},{"$f":"MAX(AboveHWM!BK30-Tier2_Vintage!BK30,0)","v":0},{"$f":"MAX(AboveHWM!BL30-Tier2_Vintage!BL30,0)","v":0},{"$f":"MAX(AboveHWM!BM30-Tier2_Vintage!BM30,0)","v":0},{"$f":"MAX(AboveHWM!BN30-Tier2_Vintage!BN30,0)","v":0},{"$f":"MAX(AboveHWM!BO30-Tier2_Vintage!BO30,0)","v":0},{"$f":"MAX(AboveHWM!BP30-Tier2_Vintage!BP30,0)","v":0},{"$f":"MAX(AboveHWM!BQ30-Tier2_Vintage!BQ30,0)","v":0},{"$f":"MAX(AboveHWM!BR30-Tier2_Vintage!BR30,0)","v":0},{"$f":"MAX(AboveHWM!BS30-Tier2_Vintage!BS30,0)","v":0},{"$f":"MAX(AboveHWM!BT30-Tier2_Vintage!BT30,0)","v":0},{"$f":"MAX(AboveHWM!BU30-Tier2_Vintage!BU30,0)","v":0},{"$f":"MAX(AboveHWM!BV30-Tier2_Vintage!BV30,0)","v":0},{"$f":"MAX(AboveHWM!BW30-Tier2_Vintage!BW30,0)","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"MAX(AboveHWM!D45-Tier2_Vintage!D45,0)","v":0},{"$f":"MAX(AboveHWM!E45-Tier2_Vintage!E45,0)","v":0},{"$f":"MAX(AboveHWM!F45-Tier2_Vintage!F45,0)","v":0},{"$f":"MAX(AboveHWM!G45-Tier2_Vintage!G45,0)","v":0},{"$f":"MAX(AboveHWM!H45-Tier2_Vintage!H45,0)","v":0},{"$f":"MAX(AboveHWM!I45-Tier2_Vintage!I45,0)","v":0},{"$f":"MAX(AboveHWM!J45-Tier2_Vintage!J45,0)","v":0},{"$f":"MAX(AboveHWM!K45-Tier2_Vintage!K45,0)","v":0},{"$f":"MAX(AboveHWM!L45-Tier2_Vintage!L45,0)","v":0},{"$f":"MAX(AboveHWM!M45-Tier2_Vintage!M45,0)","v":0},{"$f":"MAX(AboveHWM!N45-Tier2_Vintage!N45,0)","v":0},{"$f":"MAX(AboveHWM!O45-Tier2_Vintage!O45,0)","v":0},{"$f":"MAX(AboveHWM!P45-Tier2_Vintage!P45,0)","v":0},{"$f":"MAX(AboveHWM!Q45-Tier2_Vintage!Q45,0)","v":0},{"$f":"MAX(AboveHWM!R45-Tier2_Vintage!R45,0)","v":0},{"$f":"MAX(AboveHWM!S45-Tier2_Vintage!S45,0)","v":0},{"$f":"MAX(AboveHWM!T45-Tier2_Vintage!T45,0)","v":0},{"$f":"MAX(AboveHWM!U45-Tier2_Vintage!U45,0)","v":0},{"$f":"MAX(AboveHWM!V45-Tier2_Vintage!V45,0)","v":0},{"$f":"MAX(AboveHWM!W45-Tier2_Vintage!W45,0)","v":0},{"$f":"MAX(AboveHWM!X45-Tier2_Vintage!X45,0)","v":0},{"$f":"MAX(AboveHWM!Y45-Tier2_Vintage!Y45,0)","v":0},{"$f":"MAX(AboveHWM!Z45-Tier2_Vintage!Z45,0)","v":0},{"$f":"MAX(AboveHWM!AA45-Tier2_Vintage!AA45,0)","v":0},{"$f":"MAX(AboveHWM!AB45-Tier2_Vintage!AB45,0)","v":0},{"$f":"MAX(AboveHWM!AC45-Tier2_Vintage!AC45,0)","v":0},{"$f":"MAX(AboveHWM!AD45-Tier2_Vintage!AD45,0)","v":0},{"$f":"MAX(AboveHWM!AE45-Tier2_Vintage!AE45,0)","v":0},{"$f":"MAX(AboveHWM!AF45-Tier2_Vintage!AF45,0)","v":0},{"$f":"MAX(AboveHWM!AG45-Tier2_Vintage!AG45,0)","v":0},{"$f":"MAX(AboveHWM!AH45-Tier2_Vintage!AH45,0)","v":0},{"$f":"MAX(AboveHWM!AI45-Tier2_Vintage!AI45,0)","v":0},{"$f":"MAX(AboveHWM!AJ45-Tier2_Vintage!AJ45,0)","v":0},{"$f":"MAX(AboveHWM!AK45-Tier2_Vintage!AK45,0)","v":0},{"$f":"MAX(AboveHWM!AL45-Tier2_Vintage!AL45,0)","v":0},{"$f":"MAX(AboveHWM!AM45-Tier2_Vintage!AM45,0)","v":0},{"$f":"MAX(AboveHWM!AN45-Tier2_Vintage!AN45,0)","v":0},{"$f":"MAX(AboveHWM!AO45-Tier2_Vintage!AO45,0)","v":0},{"$f":"MAX(AboveHWM!AP45-Tier2_Vintage!AP45,0)","v":0},{"$f":"MAX(AboveHWM!AQ45-Tier2_Vintage!AQ45,0)","v":0},{"$f":"MAX(AboveHWM!AR45-Tier2_Vintage!AR45,0)","v":0},{"$f":"MAX(AboveHWM!AS45-Tier2_Vintage!AS45,0)","v":0},{"$f":"MAX(AboveHWM!AT45-Tier2_Vintage!AT45,0)","v":0},{"$f":"MAX(AboveHWM!AU45-Tier2_Vintage!AU45,0)","v":0},{"$f":"MAX(AboveHWM!AV45-Tier2_Vintage!AV45,0)","v":0},{"$f":"MAX(AboveHWM!AW45-Tier2_Vintage!AW45,0)","v":0},{"$f":"MAX(AboveHWM!AX45-Tier2_Vintage!AX45,0)","v":0},{"$f":"MAX(AboveHWM!AY45-Tier2_Vintage!AY45,0)","v":0},{"$f":"MAX(AboveHWM!AZ45-Tier2_Vintage!AZ45,0)","v":0},{"$f":"MAX(AboveHWM!BA45-Tier2_Vintage!BA45,0)","v":0},{"$f":"MAX(AboveHWM!BB45-Tier2_Vintage!BB45,0)","v":0},{"$f":"MAX(AboveHWM!BC45-Tier2_Vintage!BC45,0)","v":0},{"$f":"MAX(AboveHWM!BD45-Tier2_Vintage!BD45,0)","v":0},{"$f":"MAX(AboveHWM!BE45-Tier2_Vintage!BE45,0)","v":0},{"$f":"MAX(AboveHWM!BF45-Tier2_Vintage!BF45,0)","v":0},{"$f":"MAX(AboveHWM!BG45-Tier2_Vintage!BG45,0)","v":0},{"$f":"MAX(AboveHWM!BH45-Tier2_Vintage!BH45,0)","v":0},{"$f":"MAX(AboveHWM!BI45-Tier2_Vintage!BI45,0)","v":0},{"$f":"MAX(AboveHWM!BJ45-Tier2_Vintage!BJ45,0)","v":0},{"$f":"MAX(AboveHWM!BK45-Tier2_Vintage!BK45,0)","v":0},{"$f":"MAX(AboveHWM!BL45-Tier2_Vintage!BL45,0)","v":0},{"$f":"MAX(AboveHWM!BM45-Tier2_Vintage!BM45,0)","v":0},{"$f":"MAX(AboveHWM!BN45-Tier2_Vintage!BN45,0)","v":0},{"$f":"MAX(AboveHWM!BO45-Tier2_Vintage!BO45,0)","v":0},{"$f":"MAX(AboveHWM!BP45-Tier2_Vintage!BP45,0)","v":0},{"$f":"MAX(AboveHWM!BQ45-Tier2_Vintage!BQ45,0)","v":0},{"$f":"MAX(AboveHWM!BR45-Tier2_Vintage!BR45,0)","v":0},{"$f":"MAX(AboveHWM!BS45-Tier2_Vintage!BS45,0)","v":0},{"$f":"MAX(AboveHWM!BT45-Tier2_Vintage!BT45,0)","v":0},{"$f":"MAX(AboveHWM!BU45-Tier2_Vintage!BU45,0)","v":0},{"$f":"MAX(AboveHWM!BV45-Tier2_Vintage!BV45,0)","v":0},{"$f":"MAX(AboveHWM!BW45-Tier2_Vintage!BW45,0)","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"MAX(AboveHWM!D77-Tier2_Vintage!D77,0)","v":147.31200000000001},{"$f":"MAX(AboveHWM!E77-Tier2_Vintage!E77,0)","v":106.39200000000001},{"$f":"MAX(AboveHWM!F77-Tier2_Vintage!F77,0)","v":130.94400000000002},{"$f":"MAX(AboveHWM!G77-Tier2_Vintage!G77,0)","v":114.917},{"$f":"MAX(AboveHWM!H77-Tier2_Vintage!H77,0)","v":141.85600000000002},{"$f":"MAX(AboveHWM!I77-Tier2_Vintage!I77,0)","v":111.84800000000001},{"$f":"MAX(AboveHWM!J77-Tier2_Vintage!J77,0)","v":141.85600000000002},{"$f":"MAX(AboveHWM!K77-Tier2_Vintage!K77,0)","v":111.84800000000001},{"$f":"MAX(AboveHWM!L77-Tier2_Vintage!L77,0)","v":130.94400000000002},{"$f":"MAX(AboveHWM!M77-Tier2_Vintage!M77,0)","v":98.208000000000013},{"$f":"MAX(AboveHWM!N77-Tier2_Vintage!N77,0)","v":141.85600000000002},{"$f":"MAX(AboveHWM!O77-Tier2_Vintage!O77,0)","v":111.50700000000001},{"$f":"MAX(AboveHWM!P77-Tier2_Vintage!P77,0)","v":141.85600000000002},{"$f":"MAX(AboveHWM!Q77-Tier2_Vintage!Q77,0)","v":103.664},{"$f":"MAX(AboveHWM!R77-Tier2_Vintage!R77,0)","v":136.4},{"$f":"MAX(AboveHWM!S77-Tier2_Vintage!S77,0)","v":117.304},{"$f":"MAX(AboveHWM!T77-Tier2_Vintage!T77,0)","v":141.85600000000002},{"$f":"MAX(AboveHWM!U77-Tier2_Vintage!U77,0)","v":103.664},{"$f":"MAX(AboveHWM!V77-Tier2_Vintage!V77,0)","v":141.85600000000002},{"$f":"MAX(AboveHWM!W77-Tier2_Vintage!W77,0)","v":111.84800000000001},{"$f":"MAX(AboveHWM!X77-Tier2_Vintage!X77,0)","v":141.85600000000002},{"$f":"MAX(AboveHWM!Y77-Tier2_Vintage!Y77,0)","v":111.84800000000001},{"$f":"MAX(AboveHWM!Z77-Tier2_Vintage!Z77,0)","v":136.4},{"$f":"MAX(AboveHWM!AA77-Tier2_Vintage!AA77,0)","v":109.12},{"$f":"MAX(AboveHWM!AB77-Tier2_Vintage!AB77,0)","v":147.31200000000001},{"$f":"MAX(AboveHWM!AC77-Tier2_Vintage!AC77,0)","v":106.39200000000001},{"$f":"MAX(AboveHWM!AD77-Tier2_Vintage!AD77,0)","v":130.94400000000002},{"$f":"MAX(AboveHWM!AE77-Tier2_Vintage!AE77,0)","v":114.917},{"$f":"MAX(AboveHWM!AF77-Tier2_Vintage!AF77,0)","v":141.85600000000002},{"$f":"MAX(AboveHWM!AG77-Tier2_Vintage!AG77,0)","v":111.84800000000001},{"$f":"MAX(AboveHWM!AH77-Tier2_Vintage!AH77,0)","v":136.4},{"$f":"MAX(AboveHWM!AI77-Tier2_Vintage!AI77,0)","v":117.304},{"$f":"MAX(AboveHWM!AJ77-Tier2_Vintage!AJ77,0)","v":130.94400000000002},{"$f":"MAX(AboveHWM!AK77-Tier2_Vintage!AK77,0)","v":98.208000000000013},{"$f":"MAX(AboveHWM!AL77-Tier2_Vintage!AL77,0)","v":147.31200000000001},{"$f":"MAX(AboveHWM!AM77-Tier2_Vintage!AM77,0)","v":106.051},{"$f":"MAX(AboveHWM!AN77-Tier2_Vintage!AN77,0)","v":141.85600000000002},{"$f":"MAX(AboveHWM!AO77-Tier2_Vintage!AO77,0)","v":103.664},{"$f":"MAX(AboveHWM!AP77-Tier2_Vintage!AP77,0)","v":136.4},{"$f":"MAX(AboveHWM!AQ77-Tier2_Vintage!AQ77,0)","v":117.304},{"$f":"MAX(AboveHWM!AR77-Tier2_Vintage!AR77,0)","v":141.85600000000002},{"$f":"MAX(AboveHWM!AS77-Tier2_Vintage!AS77,0)","v":103.664},{"$f":"MAX(AboveHWM!AT77-Tier2_Vintage!AT77,0)","v":141.85600000000002},{"$f":"MAX(AboveHWM!AU77-Tier2_Vintage!AU77,0)","v":111.84800000000001},{"$f":"MAX(AboveHWM!AV77-Tier2_Vintage!AV77,0)","v":141.85600000000002},{"$f":"MAX(AboveHWM!AW77-Tier2_Vintage!AW77,0)","v":111.84800000000001},{"$f":"MAX(AboveHWM!AX77-Tier2_Vintage!AX77,0)","v":136.4},{"$f":"MAX(AboveHWM!AY77-Tier2_Vintage!AY77,0)","v":109.12},{"$f":"MAX(AboveHWM!AZ77-Tier2_Vintage!AZ77,0)","v":141.85600000000002},{"$f":"MAX(AboveHWM!BA77-Tier2_Vintage!BA77,0)","v":111.84800000000001},{"$f":"MAX(AboveHWM!BB77-Tier2_Vintage!BB77,0)","v":136.4},{"$f":"MAX(AboveHWM!BC77-Tier2_Vintage!BC77,0)","v":109.46100000000001},{"$f":"MAX(AboveHWM!BD77-Tier2_Vintage!BD77,0)","v":141.85600000000002},{"$f":"MAX(AboveHWM!BE77-Tier2_Vintage!BE77,0)","v":111.84800000000001},{"$f":"MAX(AboveHWM!BF77-Tier2_Vintage!BF77,0)","v":136.4},{"$f":"MAX(AboveHWM!BG77-Tier2_Vintage!BG77,0)","v":117.304},{"$f":"MAX(AboveHWM!BH77-Tier2_Vintage!BH77,0)","v":136.4},{"$f":"MAX(AboveHWM!BI77-Tier2_Vintage!BI77,0)","v":100.93600000000001},{"$f":"MAX(AboveHWM!BJ77-Tier2_Vintage!BJ77,0)","v":147.31200000000001},{"$f":"MAX(AboveHWM!BK77-Tier2_Vintage!BK77,0)","v":106.051},{"$f":"MAX(AboveHWM!BL77-Tier2_Vintage!BL77,0)","v":136.4},{"$f":"MAX(AboveHWM!BM77-Tier2_Vintage!BM77,0)","v":109.12},{"$f":"MAX(AboveHWM!BN77-Tier2_Vintage!BN77,0)","v":141.85600000000002},{"$f":"MAX(AboveHWM!BO77-Tier2_Vintage!BO77,0)","v":111.84800000000001},{"$f":"MAX(AboveHWM!BP77-Tier2_Vintage!BP77,0)","v":141.85600000000002},{"$f":"MAX(AboveHWM!BQ77-Tier2_Vintage!BQ77,0)","v":103.664},{"$f":"MAX(AboveHWM!BR77-Tier2_Vintage!BR77,0)","v":136.4},{"$f":"MAX(AboveHWM!BS77-Tier2_Vintage!BS77,0)","v":117.304},{"$f":"MAX(AboveHWM!BT77-Tier2_Vintage!BT77,0)","v":147.31200000000001},{"$f":"MAX(AboveHWM!BU77-Tier2_Vintage!BU77,0)","v":106.39200000000001},{"$f":"MAX(AboveHWM!BV77-Tier2_Vintage!BV77,0)","v":136.4},{"$f":"MAX(AboveHWM!BW77-Tier2_Vintage!BW77,0)","v":109.12}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"MAX(AboveHWM!D88-Tier2_Vintage!D88,0)","v":985.82400000000007},{"$f":"MAX(AboveHWM!E88-Tier2_Vintage!E88,0)","v":711.98400000000004},{"$f":"MAX(AboveHWM!F88-Tier2_Vintage!F88,0)","v":876.28800000000001},{"$f":"MAX(AboveHWM!G88-Tier2_Vintage!G88,0)","v":769.03399999999999},{"$f":"MAX(AboveHWM!H88-Tier2_Vintage!H88,0)","v":949.31200000000001},{"$f":"MAX(AboveHWM!I88-Tier2_Vintage!I88,0)","v":748.49599999999998},{"$f":"MAX(AboveHWM!J88-Tier2_Vintage!J88,0)","v":949.31200000000001},{"$f":"MAX(AboveHWM!K88-Tier2_Vintage!K88,0)","v":748.49599999999998},{"$f":"MAX(AboveHWM!L88-Tier2_Vintage!L88,0)","v":876.28800000000001},{"$f":"MAX(AboveHWM!M88-Tier2_Vintage!M88,0)","v":657.21600000000001},{"$f":"MAX(AboveHWM!N88-Tier2_Vintage!N88,0)","v":949.31200000000001},{"$f":"MAX(AboveHWM!O88-Tier2_Vintage!O88,0)","v":746.21400000000006},{"$f":"MAX(AboveHWM!P88-Tier2_Vintage!P88,0)","v":949.31200000000001},{"$f":"MAX(AboveHWM!Q88-Tier2_Vintage!Q88,0)","v":693.72800000000007},{"$f":"MAX(AboveHWM!R88-Tier2_Vintage!R88,0)","v":912.8},{"$f":"MAX(AboveHWM!S88-Tier2_Vintage!S88,0)","v":785.00800000000004},{"$f":"MAX(AboveHWM!T88-Tier2_Vintage!T88,0)","v":949.31200000000001},{"$f":"MAX(AboveHWM!U88-Tier2_Vintage!U88,0)","v":693.72800000000007},{"$f":"MAX(AboveHWM!V88-Tier2_Vintage!V88,0)","v":949.31200000000001},{"$f":"MAX(AboveHWM!W88-Tier2_Vintage!W88,0)","v":748.49599999999998},{"$f":"MAX(AboveHWM!X88-Tier2_Vintage!X88,0)","v":949.31200000000001},{"$f":"MAX(AboveHWM!Y88-Tier2_Vintage!Y88,0)","v":748.49599999999998},{"$f":"MAX(AboveHWM!Z88-Tier2_Vintage!Z88,0)","v":912.8},{"$f":"MAX(AboveHWM!AA88-Tier2_Vintage!AA88,0)","v":730.24},{"$f":"MAX(AboveHWM!AB88-Tier2_Vintage!AB88,0)","v":999.21600000000012},{"$f":"MAX(AboveHWM!AC88-Tier2_Vintage!AC88,0)","v":721.65600000000006},{"$f":"MAX(AboveHWM!AD88-Tier2_Vintage!AD88,0)","v":888.19200000000001},{"$f":"MAX(AboveHWM!AE88-Tier2_Vintage!AE88,0)","v":779.48100000000011},{"$f":"MAX(AboveHWM!AF88-Tier2_Vintage!AF88,0)","v":962.20800000000008},{"$f":"MAX(AboveHWM!AG88-Tier2_Vintage!AG88,0)","v":758.6640000000001},{"$f":"MAX(AboveHWM!AH88-Tier2_Vintage!AH88,0)","v":925.2},{"$f":"MAX(AboveHWM!AI88-Tier2_Vintage!AI88,0)","v":795.67200000000003},{"$f":"MAX(AboveHWM!AJ88-Tier2_Vintage!AJ88,0)","v":888.19200000000001},{"$f":"MAX(AboveHWM!AK88-Tier2_Vintage!AK88,0)","v":666.14400000000001},{"$f":"MAX(AboveHWM!AL88-Tier2_Vintage!AL88,0)","v":999.21600000000012},{"$f":"MAX(AboveHWM!AM88-Tier2_Vintage!AM88,0)","v":719.34300000000007},{"$f":"MAX(AboveHWM!AN88-Tier2_Vintage!AN88,0)","v":962.20800000000008},{"$f":"MAX(AboveHWM!AO88-Tier2_Vintage!AO88,0)","v":703.15200000000004},{"$f":"MAX(AboveHWM!AP88-Tier2_Vintage!AP88,0)","v":925.2},{"$f":"MAX(AboveHWM!AQ88-Tier2_Vintage!AQ88,0)","v":795.67200000000003},{"$f":"MAX(AboveHWM!AR88-Tier2_Vintage!AR88,0)","v":962.20800000000008},{"$f":"MAX(AboveHWM!AS88-Tier2_Vintage!AS88,0)","v":703.15200000000004},{"$f":"MAX(AboveHWM!AT88-Tier2_Vintage!AT88,0)","v":962.20800000000008},{"$f":"MAX(AboveHWM!AU88-Tier2_Vintage!AU88,0)","v":758.6640000000001},{"$f":"MAX(AboveHWM!AV88-Tier2_Vintage!AV88,0)","v":962.20800000000008},{"$f":"MAX(AboveHWM!AW88-Tier2_Vintage!AW88,0)","v":758.6640000000001},{"$f":"MAX(AboveHWM!AX88-Tier2_Vintage!AX88,0)","v":925.2},{"$f":"MAX(AboveHWM!AY88-Tier2_Vintage!AY88,0)","v":740.16000000000008},{"$f":"MAX(AboveHWM!AZ88-Tier2_Vintage!AZ88,0)","v":971.77599999999995},{"$f":"MAX(AboveHWM!BA88-Tier2_Vintage!BA88,0)","v":766.20799999999997},{"$f":"MAX(AboveHWM!BB88-Tier2_Vintage!BB88,0)","v":934.4},{"$f":"MAX(AboveHWM!BC88-Tier2_Vintage!BC88,0)","v":749.85599999999999},{"$f":"MAX(AboveHWM!BD88-Tier2_Vintage!BD88,0)","v":971.77599999999995},{"$f":"MAX(AboveHWM!BE88-Tier2_Vintage!BE88,0)","v":766.20799999999997},{"$f":"MAX(AboveHWM!BF88-Tier2_Vintage!BF88,0)","v":934.4},{"$f":"MAX(AboveHWM!BG88-Tier2_Vintage!BG88,0)","v":803.58399999999995},{"$f":"MAX(AboveHWM!BH88-Tier2_Vintage!BH88,0)","v":934.4},{"$f":"MAX(AboveHWM!BI88-Tier2_Vintage!BI88,0)","v":691.4559999999999},{"$f":"MAX(AboveHWM!BJ88-Tier2_Vintage!BJ88,0)","v":1009.1519999999999},{"$f":"MAX(AboveHWM!BK88-Tier2_Vintage!BK88,0)","v":726.49599999999998},{"$f":"MAX(AboveHWM!BL88-Tier2_Vintage!BL88,0)","v":934.4},{"$f":"MAX(AboveHWM!BM88-Tier2_Vintage!BM88,0)","v":747.52},{"$f":"MAX(AboveHWM!BN88-Tier2_Vintage!BN88,0)","v":971.77599999999995},{"$f":"MAX(AboveHWM!BO88-Tier2_Vintage!BO88,0)","v":766.20799999999997},{"$f":"MAX(AboveHWM!BP88-Tier2_Vintage!BP88,0)","v":971.77599999999995},{"$f":"MAX(AboveHWM!BQ88-Tier2_Vintage!BQ88,0)","v":710.14400000000001},{"$f":"MAX(AboveHWM!BR88-Tier2_Vintage!BR88,0)","v":934.4},{"$f":"MAX(AboveHWM!BS88-Tier2_Vintage!BS88,0)","v":803.58399999999995},{"$f":"MAX(AboveHWM!BT88-Tier2_Vintage!BT88,0)","v":1009.1519999999999},{"$f":"MAX(AboveHWM!BU88-Tier2_Vintage!BU88,0)","v":728.83199999999999},{"$f":"MAX(AboveHWM!BV88-Tier2_Vintage!BV88,0)","v":934.4},{"$f":"MAX(AboveHWM!BW88-Tier2_Vintage!BW88,0)","v":747.52}]
[null,10333,"Ravalli County Elec Coop",{"$f":"MAX(AboveHWM!D102-Tier2_Vintage!D102,0)","v":2100.8160000000003},{"$f":"MAX(AboveHWM!E102-Tier2_Vintage!E102,0)","v":1517.2560000000001},{"$f":"MAX(AboveHWM!F102-Tier2_Vintage!F102,0)","v":1867.3920000000003},{"$f":"MAX(AboveHWM!G102-Tier2_Vintage!G102,0)","v":1638.8310000000001},{"$f":"MAX(AboveHWM!H102-Tier2_Vintage!H102,0)","v":2023.0080000000003},{"$f":"MAX(AboveHWM!I102-Tier2_Vintage!I102,0)","v":1595.0640000000001},{"$f":"MAX(AboveHWM!J102-Tier2_Vintage!J102,0)","v":2023.0080000000003},{"$f":"MAX(AboveHWM!K102-Tier2_Vintage!K102,0)","v":1595.0640000000001},{"$f":"MAX(AboveHWM!L102-Tier2_Vintage!L102,0)","v":1867.3920000000003},{"$f":"MAX(AboveHWM!M102-Tier2_Vintage!M102,0)","v":1400.5440000000001},{"$f":"MAX(AboveHWM!N102-Tier2_Vintage!N102,0)","v":2023.0080000000003},{"$f":"MAX(AboveHWM!O102-Tier2_Vintage!O102,0)","v":1590.2010000000002},{"$f":"MAX(AboveHWM!P102-Tier2_Vintage!P102,0)","v":2023.0080000000003},{"$f":"MAX(AboveHWM!Q102-Tier2_Vintage!Q102,0)","v":1478.3520000000001},{"$f":"MAX(AboveHWM!R102-Tier2_Vintage!R102,0)","v":1945.2000000000003},{"$f":"MAX(AboveHWM!S102-Tier2_Vintage!S102,0)","v":1672.8720000000001},{"$f":"MAX(AboveHWM!T102-Tier2_Vintage!T102,0)","v":2023.0080000000003},{"$f":"MAX(AboveHWM!U102-Tier2_Vintage!U102,0)","v":1478.3520000000001},{"$f":"MAX(AboveHWM!V102-Tier2_Vintage!V102,0)","v":2023.0080000000003},{"$f":"MAX(AboveHWM!W102-Tier2_Vintage!W102,0)","v":1595.0640000000001},{"$f":"MAX(AboveHWM!X102-Tier2_Vintage!X102,0)","v":2023.0080000000003},{"$f":"MAX(AboveHWM!Y102-Tier2_Vintage!Y102,0)","v":1595.0640000000001},{"$f":"MAX(AboveHWM!Z102-Tier2_Vintage!Z102,0)","v":1945.2000000000003},{"$f":"MAX(AboveHWM!AA102-Tier2_Vintage!AA102,0)","v":1556.16},{"$f":"MAX(AboveHWM!AB102-Tier2_Vintage!AB102,0)","v":2242.944},{"$f":"MAX(AboveHWM!AC102-Tier2_Vintage!AC102,0)","v":1619.904},{"$f":"MAX(AboveHWM!AD102-Tier2_Vintage!AD102,0)","v":1993.7280000000001},{"$f":"MAX(AboveHWM!AE102-Tier2_Vintage!AE102,0)","v":1749.704},{"$f":"MAX(AboveHWM!AF102-Tier2_Vintage!AF102,0)","v":2159.8720000000003},{"$f":"MAX(AboveHWM!AG102-Tier2_Vintage!AG102,0)","v":1702.9760000000001},{"$f":"MAX(AboveHWM!AH102-Tier2_Vintage!AH102,0)","v":2076.8000000000002},{"$f":"MAX(AboveHWM!AI102-Tier2_Vintage!AI102,0)","v":1786.048},{"$f":"MAX(AboveHWM!AJ102-Tier2_Vintage!AJ102,0)","v":1993.7280000000001},{"$f":"MAX(AboveHWM!AK102-Tier2_Vintage!AK102,0)","v":1495.296},{"$f":"MAX(AboveHWM!AL102-Tier2_Vintage!AL102,0)","v":2242.944},{"$f":"MAX(AboveHWM!AM102-Tier2_Vintage!AM102,0)","v":1614.712},{"$f":"MAX(AboveHWM!AN102-Tier2_Vintage!AN102,0)","v":2159.8720000000003},{"$f":"MAX(AboveHWM!AO102-Tier2_Vintage!AO102,0)","v":1578.3679999999999},{"$f":"MAX(AboveHWM!AP102-Tier2_Vintage!AP102,0)","v":2076.8000000000002},{"$f":"MAX(AboveHWM!AQ102-Tier2_Vintage!AQ102,0)","v":1786.048},{"$f":"MAX(AboveHWM!AR102-Tier2_Vintage!AR102,0)","v":2159.8720000000003},{"$f":"MAX(AboveHWM!AS102-Tier2_Vintage!AS102,0)","v":1578.3679999999999},{"$f":"MAX(AboveHWM!AT102-Tier2_Vintage!AT102,0)","v":2159.8720000000003},{"$f":"MAX(AboveHWM!AU102-Tier2_Vintage!AU102,0)","v":1702.9760000000001},{"$f":"MAX(AboveHWM!AV102-Tier2_Vintage!AV102,0)","v":2159.8720000000003},{"$f":"MAX(AboveHWM!AW102-Tier2_Vintage!AW102,0)","v":1702.9760000000001},{"$f":"MAX(AboveHWM!AX102-Tier2_Vintage!AX102,0)","v":2076.8000000000002},{"$f":"MAX(AboveHWM!AY102-Tier2_Vintage!AY102,0)","v":1661.44},{"$f":"MAX(AboveHWM!AZ102-Tier2_Vintage!AZ102,0)","v":2298.4},{"$f":"MAX(AboveHWM!BA102-Tier2_Vintage!BA102,0)","v":1812.2},{"$f":"MAX(AboveHWM!BB102-Tier2_Vintage!BB102,0)","v":2210},{"$f":"MAX(AboveHWM!BC102-Tier2_Vintage!BC102,0)","v":1773.5250000000001},{"$f":"MAX(AboveHWM!BD102-Tier2_Vintage!BD102,0)","v":2298.4},{"$f":"MAX(AboveHWM!BE102-Tier2_Vintage!BE102,0)","v":1812.2},{"$f":"MAX(AboveHWM!BF102-Tier2_Vintage!BF102,0)","v":2210},{"$f":"MAX(AboveHWM!BG102-Tier2_Vintage!BG102,0)","v":1900.6000000000001},{"$f":"MAX(AboveHWM!BH102-Tier2_Vintage!BH102,0)","v":2210},{"$f":"MAX(AboveHWM!BI102-Tier2_Vintage!BI102,0)","v":1635.4},{"$f":"MAX(AboveHWM!BJ102-Tier2_Vintage!BJ102,0)","v":2386.8000000000002},{"$f":"MAX(AboveHWM!BK102-Tier2_Vintage!BK102,0)","v":1718.2750000000001},{"$f":"MAX(AboveHWM!BL102-Tier2_Vintage!BL102,0)","v":2210},{"$f":"MAX(AboveHWM!BM102-Tier2_Vintage!BM102,0)","v":1768},{"$f":"MAX(AboveHWM!BN102-Tier2_Vintage!BN102,0)","v":2298.4},{"$f":"MAX(AboveHWM!BO102-Tier2_Vintage!BO102,0)","v":1812.2},{"$f":"MAX(AboveHWM!BP102-Tier2_Vintage!BP102,0)","v":2298.4},{"$f":"MAX(AboveHWM!BQ102-Tier2_Vintage!BQ102,0)","v":1679.6000000000001},{"$f":"MAX(AboveHWM!BR102-Tier2_Vintage!BR102,0)","v":2210},{"$f":"MAX(AboveHWM!BS102-Tier2_Vintage!BS102,0)","v":1900.6000000000001},{"$f":"MAX(AboveHWM!BT102-Tier2_Vintage!BT102,0)","v":2386.8000000000002},{"$f":"MAX(AboveHWM!BU102-Tier2_Vintage!BU102,0)","v":1723.8000000000002},{"$f":"MAX(AboveHWM!BV102-Tier2_Vintage!BV102,0)","v":2210},{"$f":"MAX(AboveHWM!BW102-Tier2_Vintage!BW102,0)","v":1768}]
[null,10502,"Yakama Power",{"$f":"MAX(AboveHWM!D131-Tier2_Vintage!D131,0)","v":0},{"$f":"MAX(AboveHWM!E131-Tier2_Vintage!E131,0)","v":0},{"$f":"MAX(AboveHWM!F131-Tier2_Vintage!F131,0)","v":0},{"$f":"MAX(AboveHWM!G131-Tier2_Vintage!G131,0)","v":0},{"$f":"MAX(AboveHWM!H131-Tier2_Vintage!H131,0)","v":0},{"$f":"MAX(AboveHWM!I131-Tier2_Vintage!I131,0)","v":0},{"$f":"MAX(AboveHWM!J131-Tier2_Vintage!J131,0)","v":0},{"$f":"MAX(AboveHWM!K131-Tier2_Vintage!K131,0)","v":0},{"$f":"MAX(AboveHWM!L131-Tier2_Vintage!L131,0)","v":0},{"$f":"MAX(AboveHWM!M131-Tier2_Vintage!M131,0)","v":0},{"$f":"MAX(AboveHWM!N131-Tier2_Vintage!N131,0)","v":0},{"$f":"MAX(AboveHWM!O131-Tier2_Vintage!O131,0)","v":0},{"$f":"MAX(AboveHWM!P131-Tier2_Vintage!P131,0)","v":0},{"$f":"MAX(AboveHWM!Q131-Tier2_Vintage!Q131,0)","v":0},{"$f":"MAX(AboveHWM!R131-Tier2_Vintage!R131,0)","v":0},{"$f":"MAX(AboveHWM!S131-Tier2_Vintage!S131,0)","v":0},{"$f":"MAX(AboveHWM!T131-Tier2_Vintage!T131,0)","v":0},{"$f":"MAX(AboveHWM!U131-Tier2_Vintage!U131,0)","v":0},{"$f":"MAX(AboveHWM!V131-Tier2_Vintage!V131,0)","v":0},{"$f":"MAX(AboveHWM!W131-Tier2_Vintage!W131,0)","v":0},{"$f":"MAX(AboveHWM!X131-Tier2_Vintage!X131,0)","v":0},{"$f":"MAX(AboveHWM!Y131-Tier2_Vintage!Y131,0)","v":0},{"$f":"MAX(AboveHWM!Z131-Tier2_Vintage!Z131,0)","v":0},{"$f":"MAX(AboveHWM!AA131-Tier2_Vintage!AA131,0)","v":0},{"$f":"MAX(AboveHWM!AB131-Tier2_Vintage!AB131,0)","v":0},{"$f":"MAX(AboveHWM!AC131-Tier2_Vintage!AC131,0)","v":0},{"$f":"MAX(AboveHWM!AD131-Tier2_Vintage!AD131,0)","v":0},{"$f":"MAX(AboveHWM!AE131-Tier2_Vintage!AE131,0)","v":0},{"$f":"MAX(AboveHWM!AF131-Tier2_Vintage!AF131,0)","v":0},{"$f":"MAX(AboveHWM!AG131-Tier2_Vintage!AG131,0)","v":0},{"$f":"MAX(AboveHWM!AH131-Tier2_Vintage!AH131,0)","v":0},{"$f":"MAX(AboveHWM!AI131-Tier2_Vintage!AI131,0)","v":0},{"$f":"MAX(AboveHWM!AJ131-Tier2_Vintage!AJ131,0)","v":0},{"$f":"MAX(AboveHWM!AK131-Tier2_Vintage!AK131,0)","v":0},{"$f":"MAX(AboveHWM!AL131-Tier2_Vintage!AL131,0)","v":0},{"$f":"MAX(AboveHWM!AM131-Tier2_Vintage!AM131,0)","v":0},{"$f":"MAX(AboveHWM!AN131-Tier2_Vintage!AN131,0)","v":0},{"$f":"MAX(AboveHWM!AO131-Tier2_Vintage!AO131,0)","v":0},{"$f":"MAX(AboveHWM!AP131-Tier2_Vintage!AP131,0)","v":0},{"$f":"MAX(AboveHWM!AQ131-Tier2_Vintage!AQ131,0)","v":0},{"$f":"MAX(AboveHWM!AR131-Tier2_Vintage!AR131,0)","v":0},{"$f":"MAX(AboveHWM!AS131-Tier2_Vintage!AS131,0)","v":0},{"$f":"MAX(AboveHWM!AT131-Tier2_Vintage!AT131,0)","v":0},{"$f":"MAX(AboveHWM!AU131-Tier2_Vintage!AU131,0)","v":0},{"$f":"MAX(AboveHWM!AV131-Tier2_Vintage!AV131,0)","v":0},{"$f":"MAX(AboveHWM!AW131-Tier2_Vintage!AW131,0)","v":0},{"$f":"MAX(AboveHWM!AX131-Tier2_Vintage!AX131,0)","v":0},{"$f":"MAX(AboveHWM!AY131-Tier2_Vintage!AY131,0)","v":0},{"$f":"MAX(AboveHWM!AZ131-Tier2_Vintage!AZ131,0)","v":0},{"$f":"MAX(AboveHWM!BA131-Tier2_Vintage!BA131,0)","v":0},{"$f":"MAX(AboveHWM!BB131-Tier2_Vintage!BB131,0)","v":0},{"$f":"MAX(AboveHWM!BC131-Tier2_Vintage!BC131,0)","v":0},{"$f":"MAX(AboveHWM!BD131-Tier2_Vintage!BD131,0)","v":0},{"$f":"MAX(AboveHWM!BE131-Tier2_Vintage!BE131,0)","v":0},{"$f":"MAX(AboveHWM!BF131-Tier2_Vintage!BF131,0)","v":0},{"$f":"MAX(AboveHWM!BG131-Tier2_Vintage!BG131,0)","v":0},{"$f":"MAX(AboveHWM!BH131-Tier2_Vintage!BH131,0)","v":0},{"$f":"MAX(AboveHWM!BI131-Tier2_Vintage!BI131,0)","v":0},{"$f":"MAX(AboveHWM!BJ131-Tier2_Vintage!BJ131,0)","v":0},{"$f":"MAX(AboveHWM!BK131-Tier2_Vintage!BK131,0)","v":0},{"$f":"MAX(AboveHWM!BL131-Tier2_Vintage!BL131,0)","v":0},{"$f":"MAX(AboveHWM!BM131-Tier2_Vintage!BM131,0)","v":0},{"$f":"MAX(AboveHWM!BN131-Tier2_Vintage!BN131,0)","v":0},{"$f":"MAX(AboveHWM!BO131-Tier2_Vintage!BO131,0)","v":0},{"$f":"MAX(AboveHWM!BP131-Tier2_Vintage!BP131,0)","v":0},{"$f":"MAX(AboveHWM!BQ131-Tier2_Vintage!BQ131,0)","v":0},{"$f":"MAX(AboveHWM!BR131-Tier2_Vintage!BR131,0)","v":0},{"$f":"MAX(AboveHWM!BS131-Tier2_Vintage!BS131,0)","v":0},{"$f":"MAX(AboveHWM!BT131-Tier2_Vintage!BT131,0)","v":0},{"$f":"MAX(AboveHWM!BU131-Tier2_Vintage!BU131,0)","v":0},{"$f":"MAX(AboveHWM!BV131-Tier2_Vintage!BV131,0)","v":0},{"$f":"MAX(AboveHWM!BW131-Tier2_Vintage!BW131,0)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"MAX(AboveHWM!D137-Tier2_Vintage!D137,0)","v":66164.255999999994},{"$f":"MAX(AboveHWM!E137-Tier2_Vintage!E137,0)","v":47785.295999999995},{"$f":"MAX(AboveHWM!F137-Tier2_Vintage!F137,0)","v":58812.671999999991},{"$f":"MAX(AboveHWM!G137-Tier2_Vintage!G137,0)","v":51614.245999999999},{"$f":"MAX(AboveHWM!H137-Tier2_Vintage!H137,0)","v":63713.727999999996},{"$f":"MAX(AboveHWM!I137-Tier2_Vintage!I137,0)","v":50235.823999999993},{"$f":"MAX(AboveHWM!J137-Tier2_Vintage!J137,0)","v":63713.727999999996},{"$f":"MAX(AboveHWM!K137-Tier2_Vintage!K137,0)","v":50235.823999999993},{"$f":"MAX(AboveHWM!L137-Tier2_Vintage!L137,0)","v":58812.671999999991},{"$f":"MAX(AboveHWM!M137-Tier2_Vintage!M137,0)","v":44109.503999999994},{"$f":"MAX(AboveHWM!N137-Tier2_Vintage!N137,0)","v":63713.727999999996},{"$f":"MAX(AboveHWM!O137-Tier2_Vintage!O137,0)","v":50082.665999999997},{"$f":"MAX(AboveHWM!P137-Tier2_Vintage!P137,0)","v":63713.727999999996},{"$f":"MAX(AboveHWM!Q137-Tier2_Vintage!Q137,0)","v":46560.031999999999},{"$f":"MAX(AboveHWM!R137-Tier2_Vintage!R137,0)","v":61263.199999999997},{"$f":"MAX(AboveHWM!S137-Tier2_Vintage!S137,0)","v":52686.351999999999},{"$f":"MAX(AboveHWM!T137-Tier2_Vintage!T137,0)","v":63713.727999999996},{"$f":"MAX(AboveHWM!U137-Tier2_Vintage!U137,0)","v":46560.031999999999},{"$f":"MAX(AboveHWM!V137-Tier2_Vintage!V137,0)","v":63713.727999999996},{"$f":"MAX(AboveHWM!W137-Tier2_Vintage!W137,0)","v":50235.823999999993},{"$f":"MAX(AboveHWM!X137-Tier2_Vintage!X137,0)","v":63713.727999999996},{"$f":"MAX(AboveHWM!Y137-Tier2_Vintage!Y137,0)","v":50235.823999999993},{"$f":"MAX(AboveHWM!Z137-Tier2_Vintage!Z137,0)","v":61263.199999999997},{"$f":"MAX(AboveHWM!AA137-Tier2_Vintage!AA137,0)","v":49010.559999999998},{"$f":"MAX(AboveHWM!AB137-Tier2_Vintage!AB137,0)","v":71668.799999999988},{"$f":"MAX(AboveHWM!AC137-Tier2_Vintage!AC137,0)","v":51760.799999999996},{"$f":"MAX(AboveHWM!AD137-Tier2_Vintage!AD137,0)","v":63705.599999999991},{"$f":"MAX(AboveHWM!AE137-Tier2_Vintage!AE137,0)","v":55908.299999999996},{"$f":"MAX(AboveHWM!AF137-Tier2_Vintage!AF137,0)","v":69014.399999999994},{"$f":"MAX(AboveHWM!AG137-Tier2_Vintage!AG137,0)","v":54415.19999999999},{"$f":"MAX(AboveHWM!AH137-Tier2_Vintage!AH137,0)","v":66359.999999999985},{"$f":"MAX(AboveHWM!AI137-Tier2_Vintage!AI137,0)","v":57069.599999999991},{"$f":"MAX(AboveHWM!AJ137-Tier2_Vintage!AJ137,0)","v":63705.599999999991},{"$f":"MAX(AboveHWM!AK137-Tier2_Vintage!AK137,0)","v":47779.199999999997},{"$f":"MAX(AboveHWM!AL137-Tier2_Vintage!AL137,0)","v":71668.799999999988},{"$f":"MAX(AboveHWM!AM137-Tier2_Vintage!AM137,0)","v":51594.899999999994},{"$f":"MAX(AboveHWM!AN137-Tier2_Vintage!AN137,0)","v":69014.399999999994},{"$f":"MAX(AboveHWM!AO137-Tier2_Vintage!AO137,0)","v":50433.599999999991},{"$f":"MAX(AboveHWM!AP137-Tier2_Vintage!AP137,0)","v":66359.999999999985},{"$f":"MAX(AboveHWM!AQ137-Tier2_Vintage!AQ137,0)","v":57069.599999999991},{"$f":"MAX(AboveHWM!AR137-Tier2_Vintage!AR137,0)","v":69014.399999999994},{"$f":"MAX(AboveHWM!AS137-Tier2_Vintage!AS137,0)","v":50433.599999999991},{"$f":"MAX(AboveHWM!AT137-Tier2_Vintage!AT137,0)","v":69014.399999999994},{"$f":"MAX(AboveHWM!AU137-Tier2_Vintage!AU137,0)","v":54415.19999999999},{"$f":"MAX(AboveHWM!AV137-Tier2_Vintage!AV137,0)","v":69014.399999999994},{"$f":"MAX(AboveHWM!AW137-Tier2_Vintage!AW137,0)","v":54415.19999999999},{"$f":"MAX(AboveHWM!AX137-Tier2_Vintage!AX137,0)","v":66359.999999999985},{"$f":"MAX(AboveHWM!AY137-Tier2_Vintage!AY137,0)","v":53087.999999999993},{"$f":"MAX(AboveHWM!AZ137-Tier2_Vintage!AZ137,0)","v":73489.727999999988},{"$f":"MAX(AboveHWM!BA137-Tier2_Vintage!BA137,0)","v":57943.823999999993},{"$f":"MAX(AboveHWM!BB137-Tier2_Vintage!BB137,0)","v":70663.199999999997},{"$f":"MAX(AboveHWM!BC137-Tier2_Vintage!BC137,0)","v":56707.217999999993},{"$f":"MAX(AboveHWM!BD137-Tier2_Vintage!BD137,0)","v":73489.727999999988},{"$f":"MAX(AboveHWM!BE137-Tier2_Vintage!BE137,0)","v":57943.823999999993},{"$f":"MAX(AboveHWM!BF137-Tier2_Vintage!BF137,0)","v":70663.199999999997},{"$f":"MAX(AboveHWM!BG137-Tier2_Vintage!BG137,0)","v":60770.351999999999},{"$f":"MAX(AboveHWM!BH137-Tier2_Vintage!BH137,0)","v":70663.199999999997},{"$f":"MAX(AboveHWM!BI137-Tier2_Vintage!BI137,0)","v":52290.767999999996},{"$f":"MAX(AboveHWM!BJ137-Tier2_Vintage!BJ137,0)","v":76316.255999999994},{"$f":"MAX(AboveHWM!BK137-Tier2_Vintage!BK137,0)","v":54940.637999999999},{"$f":"MAX(AboveHWM!BL137-Tier2_Vintage!BL137,0)","v":70663.199999999997},{"$f":"MAX(AboveHWM!BM137-Tier2_Vintage!BM137,0)","v":56530.559999999998},{"$f":"MAX(AboveHWM!BN137-Tier2_Vintage!BN137,0)","v":73489.727999999988},{"$f":"MAX(AboveHWM!BO137-Tier2_Vintage!BO137,0)","v":57943.823999999993},{"$f":"MAX(AboveHWM!BP137-Tier2_Vintage!BP137,0)","v":73489.727999999988},{"$f":"MAX(AboveHWM!BQ137-Tier2_Vintage!BQ137,0)","v":53704.031999999999},{"$f":"MAX(AboveHWM!BR137-Tier2_Vintage!BR137,0)","v":70663.199999999997},{"$f":"MAX(AboveHWM!BS137-Tier2_Vintage!BS137,0)","v":60770.351999999999},{"$f":"MAX(AboveHWM!BT137-Tier2_Vintage!BT137,0)","v":76316.255999999994},{"$f":"MAX(AboveHWM!BU137-Tier2_Vintage!BU137,0)","v":55117.295999999995},{"$f":"MAX(AboveHWM!BV137-Tier2_Vintage!BV137,0)","v":70663.199999999997},{"$f":"MAX(AboveHWM!BW137-Tier2_Vintage!BW137,0)","v":56530.559999999998}]

{"sheet":"AboveHWM_PNGC","index":19,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Above RHWM Load Calculation (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"TOCA!$E4*IF(D$2<$AB$2,TOCA!$AD4,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(E$2<$AB$2,TOCA!$AD4,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(F$2<$AB$2,TOCA!$AD4,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(G$2<$AB$2,TOCA!$AD4,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(H$2<$AB$2,TOCA!$AD4,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(I$2<$AB$2,TOCA!$AD4,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(J$2<$AB$2,TOCA!$AD4,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(K$2<$AB$2,TOCA!$AD4,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(L$2<$AB$2,TOCA!$AD4,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(M$2<$AB$2,TOCA!$AD4,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(N$2<$AB$2,TOCA!$AD4,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(O$2<$AB$2,TOCA!$AD4,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(P$2<$AB$2,TOCA!$AD4,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(Q$2<$AB$2,TOCA!$AD4,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(R$2<$AB$2,TOCA!$AD4,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(S$2<$AB$2,TOCA!$AD4,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(T$2<$AB$2,TOCA!$AD4,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(U$2<$AB$2,TOCA!$AD4,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(V$2<$AB$2,TOCA!$AD4,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(W$2<$AB$2,TOCA!$AD4,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(X$2<$AB$2,TOCA!$AD4,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(Y$2<$AB$2,TOCA!$AD4,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(Z$2<$AB$2,TOCA!$AD4,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AA$2<$AB$2,TOCA!$AD4,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AB$2<$AB$2,TOCA!$AD4,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AC$2<$AB$2,TOCA!$AD4,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AD$2<$AB$2,TOCA!$AD4,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AE$2<$AB$2,TOCA!$AD4,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AF$2<$AB$2,TOCA!$AD4,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AG$2<$AB$2,TOCA!$AD4,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AH$2<$AB$2,TOCA!$AD4,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AI$2<$AB$2,TOCA!$AD4,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AJ$2<$AB$2,TOCA!$AD4,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AK$2<$AB$2,TOCA!$AD4,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AL$2<$AB$2,TOCA!$AD4,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AM$2<$AB$2,TOCA!$AD4,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AN$2<$AB$2,TOCA!$AD4,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AO$2<$AB$2,TOCA!$AD4,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AP$2<$AB$2,TOCA!$AD4,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AQ$2<$AB$2,TOCA!$AD4,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AR$2<$AB$2,TOCA!$AD4,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AS$2<$AB$2,TOCA!$AD4,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AT$2<$AB$2,TOCA!$AD4,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AU$2<$AB$2,TOCA!$AD4,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AV$2<$AB$2,TOCA!$AD4,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AW$2<$AB$2,TOCA!$AD4,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AX$2<$AB$2,TOCA!$AD4,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AY$2<$AB$2,TOCA!$AD4,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AZ$2<$AB$2,TOCA!$AD4,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BA$2<$AB$2,TOCA!$AD4,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BB$2<$AB$2,TOCA!$AD4,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BC$2<$AB$2,TOCA!$AD4,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BD$2<$AB$2,TOCA!$AD4,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BE$2<$AB$2,TOCA!$AD4,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BF$2<$AB$2,TOCA!$AD4,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BG$2<$AB$2,TOCA!$AD4,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BH$2<$AB$2,TOCA!$AD4,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BI$2<$AB$2,TOCA!$AD4,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BJ$2<$AB$2,TOCA!$AD4,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BK$2<$AB$2,TOCA!$AD4,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BL$2<$AB$2,TOCA!$AD4,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BM$2<$AB$2,TOCA!$AD4,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BN$2<$AB$2,TOCA!$AD4,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BO$2<$AB$2,TOCA!$AD4,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BP$2<$AB$2,TOCA!$AD4,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BQ$2<$AB$2,TOCA!$AD4,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BR$2<$AB$2,TOCA!$AD4,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BS$2<$AB$2,TOCA!$AD4,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BT$2<$AB$2,TOCA!$AD4,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BU$2<$AB$2,TOCA!$AD4,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BV$2<$AB$2,TOCA!$AD4,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(BW$2<$AB$2,TOCA!$AD4,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE4,TOCA!$AF4))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"TOCA!$E5*IF(D$2<$AB$2,TOCA!$AD5,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(E$2<$AB$2,TOCA!$AD5,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(F$2<$AB$2,TOCA!$AD5,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(G$2<$AB$2,TOCA!$AD5,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(H$2<$AB$2,TOCA!$AD5,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(I$2<$AB$2,TOCA!$AD5,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(J$2<$AB$2,TOCA!$AD5,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(K$2<$AB$2,TOCA!$AD5,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(L$2<$AB$2,TOCA!$AD5,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(M$2<$AB$2,TOCA!$AD5,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(N$2<$AB$2,TOCA!$AD5,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(O$2<$AB$2,TOCA!$AD5,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(P$2<$AB$2,TOCA!$AD5,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(Q$2<$AB$2,TOCA!$AD5,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(R$2<$AB$2,TOCA!$AD5,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(S$2<$AB$2,TOCA!$AD5,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(T$2<$AB$2,TOCA!$AD5,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(U$2<$AB$2,TOCA!$AD5,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(V$2<$AB$2,TOCA!$AD5,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(W$2<$AB$2,TOCA!$AD5,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(X$2<$AB$2,TOCA!$AD5,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(Y$2<$AB$2,TOCA!$AD5,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(Z$2<$AB$2,TOCA!$AD5,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AA$2<$AB$2,TOCA!$AD5,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AB$2<$AB$2,TOCA!$AD5,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AC$2<$AB$2,TOCA!$AD5,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AD$2<$AB$2,TOCA!$AD5,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AE$2<$AB$2,TOCA!$AD5,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AF$2<$AB$2,TOCA!$AD5,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AG$2<$AB$2,TOCA!$AD5,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AH$2<$AB$2,TOCA!$AD5,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AI$2<$AB$2,TOCA!$AD5,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AJ$2<$AB$2,TOCA!$AD5,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AK$2<$AB$2,TOCA!$AD5,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AL$2<$AB$2,TOCA!$AD5,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AM$2<$AB$2,TOCA!$AD5,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AN$2<$AB$2,TOCA!$AD5,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AO$2<$AB$2,TOCA!$AD5,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AP$2<$AB$2,TOCA!$AD5,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AQ$2<$AB$2,TOCA!$AD5,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AR$2<$AB$2,TOCA!$AD5,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AS$2<$AB$2,TOCA!$AD5,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AT$2<$AB$2,TOCA!$AD5,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AU$2<$AB$2,TOCA!$AD5,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AV$2<$AB$2,TOCA!$AD5,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AW$2<$AB$2,TOCA!$AD5,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AX$2<$AB$2,TOCA!$AD5,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AY$2<$AB$2,TOCA!$AD5,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AZ$2<$AB$2,TOCA!$AD5,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BA$2<$AB$2,TOCA!$AD5,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BB$2<$AB$2,TOCA!$AD5,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BC$2<$AB$2,TOCA!$AD5,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BD$2<$AB$2,TOCA!$AD5,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BE$2<$AB$2,TOCA!$AD5,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BF$2<$AB$2,TOCA!$AD5,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BG$2<$AB$2,TOCA!$AD5,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BH$2<$AB$2,TOCA!$AD5,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BI$2<$AB$2,TOCA!$AD5,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BJ$2<$AB$2,TOCA!$AD5,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BK$2<$AB$2,TOCA!$AD5,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BL$2<$AB$2,TOCA!$AD5,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BM$2<$AB$2,TOCA!$AD5,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BN$2<$AB$2,TOCA!$AD5,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BO$2<$AB$2,TOCA!$AD5,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BP$2<$AB$2,TOCA!$AD5,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BQ$2<$AB$2,TOCA!$AD5,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BR$2<$AB$2,TOCA!$AD5,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BS$2<$AB$2,TOCA!$AD5,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BT$2<$AB$2,TOCA!$AD5,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BU$2<$AB$2,TOCA!$AD5,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BV$2<$AB$2,TOCA!$AD5,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(BW$2<$AB$2,TOCA!$AD5,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE5,TOCA!$AF5))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10025,"Benton REA",{"$f":"TOCA!$E6*IF(D$2<$AB$2,TOCA!$AD6,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(E$2<$AB$2,TOCA!$AD6,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(F$2<$AB$2,TOCA!$AD6,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(G$2<$AB$2,TOCA!$AD6,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(H$2<$AB$2,TOCA!$AD6,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(I$2<$AB$2,TOCA!$AD6,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(J$2<$AB$2,TOCA!$AD6,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(K$2<$AB$2,TOCA!$AD6,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(L$2<$AB$2,TOCA!$AD6,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(M$2<$AB$2,TOCA!$AD6,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(N$2<$AB$2,TOCA!$AD6,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(O$2<$AB$2,TOCA!$AD6,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(P$2<$AB$2,TOCA!$AD6,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(Q$2<$AB$2,TOCA!$AD6,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(R$2<$AB$2,TOCA!$AD6,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(S$2<$AB$2,TOCA!$AD6,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(T$2<$AB$2,TOCA!$AD6,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(U$2<$AB$2,TOCA!$AD6,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(V$2<$AB$2,TOCA!$AD6,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(W$2<$AB$2,TOCA!$AD6,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(X$2<$AB$2,TOCA!$AD6,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(Y$2<$AB$2,TOCA!$AD6,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(Z$2<$AB$2,TOCA!$AD6,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AA$2<$AB$2,TOCA!$AD6,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AB$2<$AB$2,TOCA!$AD6,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AC$2<$AB$2,TOCA!$AD6,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AD$2<$AB$2,TOCA!$AD6,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AE$2<$AB$2,TOCA!$AD6,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AF$2<$AB$2,TOCA!$AD6,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AG$2<$AB$2,TOCA!$AD6,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AH$2<$AB$2,TOCA!$AD6,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AI$2<$AB$2,TOCA!$AD6,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AJ$2<$AB$2,TOCA!$AD6,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AK$2<$AB$2,TOCA!$AD6,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AL$2<$AB$2,TOCA!$AD6,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AM$2<$AB$2,TOCA!$AD6,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AN$2<$AB$2,TOCA!$AD6,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AO$2<$AB$2,TOCA!$AD6,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AP$2<$AB$2,TOCA!$AD6,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AQ$2<$AB$2,TOCA!$AD6,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AR$2<$AB$2,TOCA!$AD6,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AS$2<$AB$2,TOCA!$AD6,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AT$2<$AB$2,TOCA!$AD6,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AU$2<$AB$2,TOCA!$AD6,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AV$2<$AB$2,TOCA!$AD6,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AW$2<$AB$2,TOCA!$AD6,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AX$2<$AB$2,TOCA!$AD6,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AY$2<$AB$2,TOCA!$AD6,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AZ$2<$AB$2,TOCA!$AD6,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BA$2<$AB$2,TOCA!$AD6,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BB$2<$AB$2,TOCA!$AD6,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BC$2<$AB$2,TOCA!$AD6,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BD$2<$AB$2,TOCA!$AD6,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BE$2<$AB$2,TOCA!$AD6,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BF$2<$AB$2,TOCA!$AD6,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BG$2<$AB$2,TOCA!$AD6,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BH$2<$AB$2,TOCA!$AD6,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BI$2<$AB$2,TOCA!$AD6,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BJ$2<$AB$2,TOCA!$AD6,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BK$2<$AB$2,TOCA!$AD6,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BL$2<$AB$2,TOCA!$AD6,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BM$2<$AB$2,TOCA!$AD6,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BN$2<$AB$2,TOCA!$AD6,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BO$2<$AB$2,TOCA!$AD6,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BP$2<$AB$2,TOCA!$AD6,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BQ$2<$AB$2,TOCA!$AD6,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BR$2<$AB$2,TOCA!$AD6,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BS$2<$AB$2,TOCA!$AD6,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BT$2<$AB$2,TOCA!$AD6,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BU$2<$AB$2,TOCA!$AD6,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BV$2<$AB$2,TOCA!$AD6,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(BW$2<$AB$2,TOCA!$AD6,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE6,TOCA!$AF6))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"TOCA!$E7*IF(D$2<$AB$2,TOCA!$AD7,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(E$2<$AB$2,TOCA!$AD7,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(F$2<$AB$2,TOCA!$AD7,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(G$2<$AB$2,TOCA!$AD7,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(H$2<$AB$2,TOCA!$AD7,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(I$2<$AB$2,TOCA!$AD7,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(J$2<$AB$2,TOCA!$AD7,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(K$2<$AB$2,TOCA!$AD7,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(L$2<$AB$2,TOCA!$AD7,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(M$2<$AB$2,TOCA!$AD7,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(N$2<$AB$2,TOCA!$AD7,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(O$2<$AB$2,TOCA!$AD7,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(P$2<$AB$2,TOCA!$AD7,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(Q$2<$AB$2,TOCA!$AD7,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(R$2<$AB$2,TOCA!$AD7,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(S$2<$AB$2,TOCA!$AD7,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(T$2<$AB$2,TOCA!$AD7,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(U$2<$AB$2,TOCA!$AD7,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(V$2<$AB$2,TOCA!$AD7,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(W$2<$AB$2,TOCA!$AD7,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(X$2<$AB$2,TOCA!$AD7,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(Y$2<$AB$2,TOCA!$AD7,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(Z$2<$AB$2,TOCA!$AD7,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AA$2<$AB$2,TOCA!$AD7,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AB$2<$AB$2,TOCA!$AD7,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AC$2<$AB$2,TOCA!$AD7,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AD$2<$AB$2,TOCA!$AD7,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AE$2<$AB$2,TOCA!$AD7,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AF$2<$AB$2,TOCA!$AD7,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AG$2<$AB$2,TOCA!$AD7,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AH$2<$AB$2,TOCA!$AD7,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AI$2<$AB$2,TOCA!$AD7,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AJ$2<$AB$2,TOCA!$AD7,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AK$2<$AB$2,TOCA!$AD7,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AL$2<$AB$2,TOCA!$AD7,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AM$2<$AB$2,TOCA!$AD7,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AN$2<$AB$2,TOCA!$AD7,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AO$2<$AB$2,TOCA!$AD7,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AP$2<$AB$2,TOCA!$AD7,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AQ$2<$AB$2,TOCA!$AD7,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AR$2<$AB$2,TOCA!$AD7,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AS$2<$AB$2,TOCA!$AD7,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AT$2<$AB$2,TOCA!$AD7,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AU$2<$AB$2,TOCA!$AD7,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AV$2<$AB$2,TOCA!$AD7,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AW$2<$AB$2,TOCA!$AD7,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AX$2<$AB$2,TOCA!$AD7,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AY$2<$AB$2,TOCA!$AD7,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AZ$2<$AB$2,TOCA!$AD7,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BA$2<$AB$2,TOCA!$AD7,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BB$2<$AB$2,TOCA!$AD7,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BC$2<$AB$2,TOCA!$AD7,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BD$2<$AB$2,TOCA!$AD7,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BE$2<$AB$2,TOCA!$AD7,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BF$2<$AB$2,TOCA!$AD7,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BG$2<$AB$2,TOCA!$AD7,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BH$2<$AB$2,TOCA!$AD7,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BI$2<$AB$2,TOCA!$AD7,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BJ$2<$AB$2,TOCA!$AD7,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BK$2<$AB$2,TOCA!$AD7,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BL$2<$AB$2,TOCA!$AD7,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BM$2<$AB$2,TOCA!$AD7,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BN$2<$AB$2,TOCA!$AD7,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BO$2<$AB$2,TOCA!$AD7,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BP$2<$AB$2,TOCA!$AD7,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BQ$2<$AB$2,TOCA!$AD7,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BR$2<$AB$2,TOCA!$AD7,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BS$2<$AB$2,TOCA!$AD7,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BT$2<$AB$2,TOCA!$AD7,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BU$2<$AB$2,TOCA!$AD7,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BV$2<$AB$2,TOCA!$AD7,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(BW$2<$AB$2,TOCA!$AD7,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE7,TOCA!$AF7))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10071,"Drain, City of",{"$f":"TOCA!$E23*IF(D$2<$AB$2,TOCA!$AD23,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(E$2<$AB$2,TOCA!$AD23,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(F$2<$AB$2,TOCA!$AD23,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(G$2<$AB$2,TOCA!$AD23,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(H$2<$AB$2,TOCA!$AD23,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(I$2<$AB$2,TOCA!$AD23,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(J$2<$AB$2,TOCA!$AD23,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(K$2<$AB$2,TOCA!$AD23,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(L$2<$AB$2,TOCA!$AD23,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(M$2<$AB$2,TOCA!$AD23,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(N$2<$AB$2,TOCA!$AD23,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(O$2<$AB$2,TOCA!$AD23,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(P$2<$AB$2,TOCA!$AD23,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(Q$2<$AB$2,TOCA!$AD23,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(R$2<$AB$2,TOCA!$AD23,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(S$2<$AB$2,TOCA!$AD23,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(T$2<$AB$2,TOCA!$AD23,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(U$2<$AB$2,TOCA!$AD23,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(V$2<$AB$2,TOCA!$AD23,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(W$2<$AB$2,TOCA!$AD23,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(X$2<$AB$2,TOCA!$AD23,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(Y$2<$AB$2,TOCA!$AD23,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(Z$2<$AB$2,TOCA!$AD23,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AA$2<$AB$2,TOCA!$AD23,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AB$2<$AB$2,TOCA!$AD23,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AC$2<$AB$2,TOCA!$AD23,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AD$2<$AB$2,TOCA!$AD23,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AE$2<$AB$2,TOCA!$AD23,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AF$2<$AB$2,TOCA!$AD23,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AG$2<$AB$2,TOCA!$AD23,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AH$2<$AB$2,TOCA!$AD23,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AI$2<$AB$2,TOCA!$AD23,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AJ$2<$AB$2,TOCA!$AD23,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AK$2<$AB$2,TOCA!$AD23,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AL$2<$AB$2,TOCA!$AD23,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AM$2<$AB$2,TOCA!$AD23,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AN$2<$AB$2,TOCA!$AD23,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AO$2<$AB$2,TOCA!$AD23,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AP$2<$AB$2,TOCA!$AD23,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AQ$2<$AB$2,TOCA!$AD23,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AR$2<$AB$2,TOCA!$AD23,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AS$2<$AB$2,TOCA!$AD23,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AT$2<$AB$2,TOCA!$AD23,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AU$2<$AB$2,TOCA!$AD23,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AV$2<$AB$2,TOCA!$AD23,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AW$2<$AB$2,TOCA!$AD23,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AX$2<$AB$2,TOCA!$AD23,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AY$2<$AB$2,TOCA!$AD23,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(AZ$2<$AB$2,TOCA!$AD23,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BA$2<$AB$2,TOCA!$AD23,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BB$2<$AB$2,TOCA!$AD23,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BC$2<$AB$2,TOCA!$AD23,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BD$2<$AB$2,TOCA!$AD23,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BE$2<$AB$2,TOCA!$AD23,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BF$2<$AB$2,TOCA!$AD23,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BG$2<$AB$2,TOCA!$AD23,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BH$2<$AB$2,TOCA!$AD23,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BI$2<$AB$2,TOCA!$AD23,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BJ$2<$AB$2,TOCA!$AD23,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BK$2<$AB$2,TOCA!$AD23,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BL$2<$AB$2,TOCA!$AD23,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BM$2<$AB$2,TOCA!$AD23,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BN$2<$AB$2,TOCA!$AD23,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BO$2<$AB$2,TOCA!$AD23,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BP$2<$AB$2,TOCA!$AD23,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BQ$2<$AB$2,TOCA!$AD23,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BR$2<$AB$2,TOCA!$AD23,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BS$2<$AB$2,TOCA!$AD23,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BT$2<$AB$2,TOCA!$AD23,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BU$2<$AB$2,TOCA!$AD23,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BV$2<$AB$2,TOCA!$AD23,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E23*IF(BW$2<$AB$2,TOCA!$AD23,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE23,TOCA!$AF23))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"TOCA!$E30*IF(D$2<$AB$2,TOCA!$AD30,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(E$2<$AB$2,TOCA!$AD30,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(F$2<$AB$2,TOCA!$AD30,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(G$2<$AB$2,TOCA!$AD30,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(H$2<$AB$2,TOCA!$AD30,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(I$2<$AB$2,TOCA!$AD30,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(J$2<$AB$2,TOCA!$AD30,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(K$2<$AB$2,TOCA!$AD30,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(L$2<$AB$2,TOCA!$AD30,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(M$2<$AB$2,TOCA!$AD30,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(N$2<$AB$2,TOCA!$AD30,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(O$2<$AB$2,TOCA!$AD30,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(P$2<$AB$2,TOCA!$AD30,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(Q$2<$AB$2,TOCA!$AD30,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(R$2<$AB$2,TOCA!$AD30,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(S$2<$AB$2,TOCA!$AD30,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(T$2<$AB$2,TOCA!$AD30,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(U$2<$AB$2,TOCA!$AD30,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(V$2<$AB$2,TOCA!$AD30,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(W$2<$AB$2,TOCA!$AD30,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(X$2<$AB$2,TOCA!$AD30,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(Y$2<$AB$2,TOCA!$AD30,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(Z$2<$AB$2,TOCA!$AD30,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AA$2<$AB$2,TOCA!$AD30,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AB$2<$AB$2,TOCA!$AD30,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AC$2<$AB$2,TOCA!$AD30,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AD$2<$AB$2,TOCA!$AD30,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AE$2<$AB$2,TOCA!$AD30,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AF$2<$AB$2,TOCA!$AD30,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AG$2<$AB$2,TOCA!$AD30,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AH$2<$AB$2,TOCA!$AD30,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AI$2<$AB$2,TOCA!$AD30,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AJ$2<$AB$2,TOCA!$AD30,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AK$2<$AB$2,TOCA!$AD30,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AL$2<$AB$2,TOCA!$AD30,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AM$2<$AB$2,TOCA!$AD30,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AN$2<$AB$2,TOCA!$AD30,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AO$2<$AB$2,TOCA!$AD30,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AP$2<$AB$2,TOCA!$AD30,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AQ$2<$AB$2,TOCA!$AD30,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AR$2<$AB$2,TOCA!$AD30,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AS$2<$AB$2,TOCA!$AD30,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AT$2<$AB$2,TOCA!$AD30,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AU$2<$AB$2,TOCA!$AD30,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AV$2<$AB$2,TOCA!$AD30,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AW$2<$AB$2,TOCA!$AD30,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AX$2<$AB$2,TOCA!$AD30,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AY$2<$AB$2,TOCA!$AD30,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(AZ$2<$AB$2,TOCA!$AD30,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BA$2<$AB$2,TOCA!$AD30,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BB$2<$AB$2,TOCA!$AD30,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BC$2<$AB$2,TOCA!$AD30,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BD$2<$AB$2,TOCA!$AD30,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BE$2<$AB$2,TOCA!$AD30,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BF$2<$AB$2,TOCA!$AD30,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BG$2<$AB$2,TOCA!$AD30,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BH$2<$AB$2,TOCA!$AD30,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BI$2<$AB$2,TOCA!$AD30,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BJ$2<$AB$2,TOCA!$AD30,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BK$2<$AB$2,TOCA!$AD30,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BL$2<$AB$2,TOCA!$AD30,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BM$2<$AB$2,TOCA!$AD30,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BN$2<$AB$2,TOCA!$AD30,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BO$2<$AB$2,TOCA!$AD30,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BP$2<$AB$2,TOCA!$AD30,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BQ$2<$AB$2,TOCA!$AD30,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BR$2<$AB$2,TOCA!$AD30,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BS$2<$AB$2,TOCA!$AD30,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BT$2<$AB$2,TOCA!$AD30,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BU$2<$AB$2,TOCA!$AD30,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BV$2<$AB$2,TOCA!$AD30,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E30*IF(BW$2<$AB$2,TOCA!$AD30,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE30,TOCA!$AF30))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"TOCA!$E45*IF(D$2<$AB$2,TOCA!$AD45,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(E$2<$AB$2,TOCA!$AD45,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(F$2<$AB$2,TOCA!$AD45,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(G$2<$AB$2,TOCA!$AD45,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(H$2<$AB$2,TOCA!$AD45,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(I$2<$AB$2,TOCA!$AD45,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(J$2<$AB$2,TOCA!$AD45,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(K$2<$AB$2,TOCA!$AD45,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(L$2<$AB$2,TOCA!$AD45,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(M$2<$AB$2,TOCA!$AD45,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(N$2<$AB$2,TOCA!$AD45,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(O$2<$AB$2,TOCA!$AD45,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(P$2<$AB$2,TOCA!$AD45,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(Q$2<$AB$2,TOCA!$AD45,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(R$2<$AB$2,TOCA!$AD45,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(S$2<$AB$2,TOCA!$AD45,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(T$2<$AB$2,TOCA!$AD45,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(U$2<$AB$2,TOCA!$AD45,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(V$2<$AB$2,TOCA!$AD45,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(W$2<$AB$2,TOCA!$AD45,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(X$2<$AB$2,TOCA!$AD45,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(Y$2<$AB$2,TOCA!$AD45,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(Z$2<$AB$2,TOCA!$AD45,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AA$2<$AB$2,TOCA!$AD45,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AB$2<$AB$2,TOCA!$AD45,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AC$2<$AB$2,TOCA!$AD45,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AD$2<$AB$2,TOCA!$AD45,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AE$2<$AB$2,TOCA!$AD45,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AF$2<$AB$2,TOCA!$AD45,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AG$2<$AB$2,TOCA!$AD45,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AH$2<$AB$2,TOCA!$AD45,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AI$2<$AB$2,TOCA!$AD45,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AJ$2<$AB$2,TOCA!$AD45,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AK$2<$AB$2,TOCA!$AD45,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AL$2<$AB$2,TOCA!$AD45,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AM$2<$AB$2,TOCA!$AD45,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AN$2<$AB$2,TOCA!$AD45,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AO$2<$AB$2,TOCA!$AD45,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AP$2<$AB$2,TOCA!$AD45,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AQ$2<$AB$2,TOCA!$AD45,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AR$2<$AB$2,TOCA!$AD45,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AS$2<$AB$2,TOCA!$AD45,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AT$2<$AB$2,TOCA!$AD45,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AU$2<$AB$2,TOCA!$AD45,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AV$2<$AB$2,TOCA!$AD45,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AW$2<$AB$2,TOCA!$AD45,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AX$2<$AB$2,TOCA!$AD45,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AY$2<$AB$2,TOCA!$AD45,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(AZ$2<$AB$2,TOCA!$AD45,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BA$2<$AB$2,TOCA!$AD45,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BB$2<$AB$2,TOCA!$AD45,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BC$2<$AB$2,TOCA!$AD45,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BD$2<$AB$2,TOCA!$AD45,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BE$2<$AB$2,TOCA!$AD45,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BF$2<$AB$2,TOCA!$AD45,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BG$2<$AB$2,TOCA!$AD45,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BH$2<$AB$2,TOCA!$AD45,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BI$2<$AB$2,TOCA!$AD45,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BJ$2<$AB$2,TOCA!$AD45,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BK$2<$AB$2,TOCA!$AD45,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BL$2<$AB$2,TOCA!$AD45,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BM$2<$AB$2,TOCA!$AD45,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BN$2<$AB$2,TOCA!$AD45,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BO$2<$AB$2,TOCA!$AD45,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BP$2<$AB$2,TOCA!$AD45,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BQ$2<$AB$2,TOCA!$AD45,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BR$2<$AB$2,TOCA!$AD45,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BS$2<$AB$2,TOCA!$AD45,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BT$2<$AB$2,TOCA!$AD45,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BU$2<$AB$2,TOCA!$AD45,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BV$2<$AB$2,TOCA!$AD45,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E45*IF(BW$2<$AB$2,TOCA!$AD45,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE45,TOCA!$AF45))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"TOCA!$E77*IF(D$2<$AB$2,TOCA!$AD77,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":147.31200000000001},{"$f":"TOCA!$E77*IF(E$2<$AB$2,TOCA!$AD77,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":106.39200000000001},{"$f":"TOCA!$E77*IF(F$2<$AB$2,TOCA!$AD77,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":130.94400000000002},{"$f":"TOCA!$E77*IF(G$2<$AB$2,TOCA!$AD77,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":114.917},{"$f":"TOCA!$E77*IF(H$2<$AB$2,TOCA!$AD77,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"TOCA!$E77*IF(I$2<$AB$2,TOCA!$AD77,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":111.84800000000001},{"$f":"TOCA!$E77*IF(J$2<$AB$2,TOCA!$AD77,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"TOCA!$E77*IF(K$2<$AB$2,TOCA!$AD77,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":111.84800000000001},{"$f":"TOCA!$E77*IF(L$2<$AB$2,TOCA!$AD77,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":130.94400000000002},{"$f":"TOCA!$E77*IF(M$2<$AB$2,TOCA!$AD77,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":98.208000000000013},{"$f":"TOCA!$E77*IF(N$2<$AB$2,TOCA!$AD77,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"TOCA!$E77*IF(O$2<$AB$2,TOCA!$AD77,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":111.50700000000001},{"$f":"TOCA!$E77*IF(P$2<$AB$2,TOCA!$AD77,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"TOCA!$E77*IF(Q$2<$AB$2,TOCA!$AD77,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":103.664},{"$f":"TOCA!$E77*IF(R$2<$AB$2,TOCA!$AD77,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"TOCA!$E77*IF(S$2<$AB$2,TOCA!$AD77,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":117.304},{"$f":"TOCA!$E77*IF(T$2<$AB$2,TOCA!$AD77,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"TOCA!$E77*IF(U$2<$AB$2,TOCA!$AD77,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":103.664},{"$f":"TOCA!$E77*IF(V$2<$AB$2,TOCA!$AD77,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"TOCA!$E77*IF(W$2<$AB$2,TOCA!$AD77,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":111.84800000000001},{"$f":"TOCA!$E77*IF(X$2<$AB$2,TOCA!$AD77,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"TOCA!$E77*IF(Y$2<$AB$2,TOCA!$AD77,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":111.84800000000001},{"$f":"TOCA!$E77*IF(Z$2<$AB$2,TOCA!$AD77,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"TOCA!$E77*IF(AA$2<$AB$2,TOCA!$AD77,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":109.12},{"$f":"TOCA!$E77*IF(AB$2<$AB$2,TOCA!$AD77,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":147.31200000000001},{"$f":"TOCA!$E77*IF(AC$2<$AB$2,TOCA!$AD77,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":106.39200000000001},{"$f":"TOCA!$E77*IF(AD$2<$AB$2,TOCA!$AD77,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":130.94400000000002},{"$f":"TOCA!$E77*IF(AE$2<$AB$2,TOCA!$AD77,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":114.917},{"$f":"TOCA!$E77*IF(AF$2<$AB$2,TOCA!$AD77,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"TOCA!$E77*IF(AG$2<$AB$2,TOCA!$AD77,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":111.84800000000001},{"$f":"TOCA!$E77*IF(AH$2<$AB$2,TOCA!$AD77,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"TOCA!$E77*IF(AI$2<$AB$2,TOCA!$AD77,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":117.304},{"$f":"TOCA!$E77*IF(AJ$2<$AB$2,TOCA!$AD77,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":130.94400000000002},{"$f":"TOCA!$E77*IF(AK$2<$AB$2,TOCA!$AD77,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":98.208000000000013},{"$f":"TOCA!$E77*IF(AL$2<$AB$2,TOCA!$AD77,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":147.31200000000001},{"$f":"TOCA!$E77*IF(AM$2<$AB$2,TOCA!$AD77,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":106.051},{"$f":"TOCA!$E77*IF(AN$2<$AB$2,TOCA!$AD77,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"TOCA!$E77*IF(AO$2<$AB$2,TOCA!$AD77,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":103.664},{"$f":"TOCA!$E77*IF(AP$2<$AB$2,TOCA!$AD77,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"TOCA!$E77*IF(AQ$2<$AB$2,TOCA!$AD77,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":117.304},{"$f":"TOCA!$E77*IF(AR$2<$AB$2,TOCA!$AD77,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"TOCA!$E77*IF(AS$2<$AB$2,TOCA!$AD77,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":103.664},{"$f":"TOCA!$E77*IF(AT$2<$AB$2,TOCA!$AD77,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"TOCA!$E77*IF(AU$2<$AB$2,TOCA!$AD77,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":111.84800000000001},{"$f":"TOCA!$E77*IF(AV$2<$AB$2,TOCA!$AD77,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"TOCA!$E77*IF(AW$2<$AB$2,TOCA!$AD77,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":111.84800000000001},{"$f":"TOCA!$E77*IF(AX$2<$AB$2,TOCA!$AD77,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"TOCA!$E77*IF(AY$2<$AB$2,TOCA!$AD77,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":109.12},{"$f":"TOCA!$E77*IF(AZ$2<$AB$2,TOCA!$AD77,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"TOCA!$E77*IF(BA$2<$AB$2,TOCA!$AD77,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":111.84800000000001},{"$f":"TOCA!$E77*IF(BB$2<$AB$2,TOCA!$AD77,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"TOCA!$E77*IF(BC$2<$AB$2,TOCA!$AD77,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":109.46100000000001},{"$f":"TOCA!$E77*IF(BD$2<$AB$2,TOCA!$AD77,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"TOCA!$E77*IF(BE$2<$AB$2,TOCA!$AD77,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":111.84800000000001},{"$f":"TOCA!$E77*IF(BF$2<$AB$2,TOCA!$AD77,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"TOCA!$E77*IF(BG$2<$AB$2,TOCA!$AD77,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":117.304},{"$f":"TOCA!$E77*IF(BH$2<$AB$2,TOCA!$AD77,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"TOCA!$E77*IF(BI$2<$AB$2,TOCA!$AD77,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":100.93600000000001},{"$f":"TOCA!$E77*IF(BJ$2<$AB$2,TOCA!$AD77,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":147.31200000000001},{"$f":"TOCA!$E77*IF(BK$2<$AB$2,TOCA!$AD77,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":106.051},{"$f":"TOCA!$E77*IF(BL$2<$AB$2,TOCA!$AD77,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"TOCA!$E77*IF(BM$2<$AB$2,TOCA!$AD77,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":109.12},{"$f":"TOCA!$E77*IF(BN$2<$AB$2,TOCA!$AD77,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"TOCA!$E77*IF(BO$2<$AB$2,TOCA!$AD77,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":111.84800000000001},{"$f":"TOCA!$E77*IF(BP$2<$AB$2,TOCA!$AD77,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":141.85600000000002},{"$f":"TOCA!$E77*IF(BQ$2<$AB$2,TOCA!$AD77,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":103.664},{"$f":"TOCA!$E77*IF(BR$2<$AB$2,TOCA!$AD77,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"TOCA!$E77*IF(BS$2<$AB$2,TOCA!$AD77,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":117.304},{"$f":"TOCA!$E77*IF(BT$2<$AB$2,TOCA!$AD77,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":147.31200000000001},{"$f":"TOCA!$E77*IF(BU$2<$AB$2,TOCA!$AD77,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":106.39200000000001},{"$f":"TOCA!$E77*IF(BV$2<$AB$2,TOCA!$AD77,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":136.4},{"$f":"TOCA!$E77*IF(BW$2<$AB$2,TOCA!$AD77,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE77,TOCA!$AF77))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":109.12}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"TOCA!$E88*IF(D$2<$AB$2,TOCA!$AD88,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(E$2<$AB$2,TOCA!$AD88,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(F$2<$AB$2,TOCA!$AD88,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(G$2<$AB$2,TOCA!$AD88,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(H$2<$AB$2,TOCA!$AD88,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(I$2<$AB$2,TOCA!$AD88,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(J$2<$AB$2,TOCA!$AD88,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(K$2<$AB$2,TOCA!$AD88,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(L$2<$AB$2,TOCA!$AD88,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(M$2<$AB$2,TOCA!$AD88,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(N$2<$AB$2,TOCA!$AD88,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(O$2<$AB$2,TOCA!$AD88,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(P$2<$AB$2,TOCA!$AD88,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(Q$2<$AB$2,TOCA!$AD88,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(R$2<$AB$2,TOCA!$AD88,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(S$2<$AB$2,TOCA!$AD88,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(T$2<$AB$2,TOCA!$AD88,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(U$2<$AB$2,TOCA!$AD88,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(V$2<$AB$2,TOCA!$AD88,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(W$2<$AB$2,TOCA!$AD88,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(X$2<$AB$2,TOCA!$AD88,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(Y$2<$AB$2,TOCA!$AD88,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(Z$2<$AB$2,TOCA!$AD88,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AA$2<$AB$2,TOCA!$AD88,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AB$2<$AB$2,TOCA!$AD88,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AC$2<$AB$2,TOCA!$AD88,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AD$2<$AB$2,TOCA!$AD88,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AE$2<$AB$2,TOCA!$AD88,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AF$2<$AB$2,TOCA!$AD88,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AG$2<$AB$2,TOCA!$AD88,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AH$2<$AB$2,TOCA!$AD88,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AI$2<$AB$2,TOCA!$AD88,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AJ$2<$AB$2,TOCA!$AD88,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AK$2<$AB$2,TOCA!$AD88,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AL$2<$AB$2,TOCA!$AD88,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AM$2<$AB$2,TOCA!$AD88,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AN$2<$AB$2,TOCA!$AD88,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AO$2<$AB$2,TOCA!$AD88,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AP$2<$AB$2,TOCA!$AD88,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AQ$2<$AB$2,TOCA!$AD88,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AR$2<$AB$2,TOCA!$AD88,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AS$2<$AB$2,TOCA!$AD88,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AT$2<$AB$2,TOCA!$AD88,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AU$2<$AB$2,TOCA!$AD88,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AV$2<$AB$2,TOCA!$AD88,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AW$2<$AB$2,TOCA!$AD88,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AX$2<$AB$2,TOCA!$AD88,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AY$2<$AB$2,TOCA!$AD88,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(AZ$2<$AB$2,TOCA!$AD88,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BA$2<$AB$2,TOCA!$AD88,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BB$2<$AB$2,TOCA!$AD88,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BC$2<$AB$2,TOCA!$AD88,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BD$2<$AB$2,TOCA!$AD88,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BE$2<$AB$2,TOCA!$AD88,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BF$2<$AB$2,TOCA!$AD88,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BG$2<$AB$2,TOCA!$AD88,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BH$2<$AB$2,TOCA!$AD88,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BI$2<$AB$2,TOCA!$AD88,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BJ$2<$AB$2,TOCA!$AD88,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BK$2<$AB$2,TOCA!$AD88,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BL$2<$AB$2,TOCA!$AD88,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BM$2<$AB$2,TOCA!$AD88,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BN$2<$AB$2,TOCA!$AD88,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BO$2<$AB$2,TOCA!$AD88,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BP$2<$AB$2,TOCA!$AD88,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BQ$2<$AB$2,TOCA!$AD88,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BR$2<$AB$2,TOCA!$AD88,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BS$2<$AB$2,TOCA!$AD88,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BT$2<$AB$2,TOCA!$AD88,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BU$2<$AB$2,TOCA!$AD88,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BV$2<$AB$2,TOCA!$AD88,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E88*IF(BW$2<$AB$2,TOCA!$AD88,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE88,TOCA!$AF88))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10333,"Ravalli County Elec Coop",{"$f":"TOCA!$E102*IF(D$2<$AB$2,TOCA!$AD102,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":2100.8160000000003},{"$f":"TOCA!$E102*IF(E$2<$AB$2,TOCA!$AD102,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1517.2560000000001},{"$f":"TOCA!$E102*IF(F$2<$AB$2,TOCA!$AD102,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":1867.3920000000003},{"$f":"TOCA!$E102*IF(G$2<$AB$2,TOCA!$AD102,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1638.8310000000001},{"$f":"TOCA!$E102*IF(H$2<$AB$2,TOCA!$AD102,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":2023.0080000000003},{"$f":"TOCA!$E102*IF(I$2<$AB$2,TOCA!$AD102,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":1595.0640000000001},{"$f":"TOCA!$E102*IF(J$2<$AB$2,TOCA!$AD102,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":2023.0080000000003},{"$f":"TOCA!$E102*IF(K$2<$AB$2,TOCA!$AD102,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1595.0640000000001},{"$f":"TOCA!$E102*IF(L$2<$AB$2,TOCA!$AD102,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":1867.3920000000003},{"$f":"TOCA!$E102*IF(M$2<$AB$2,TOCA!$AD102,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1400.5440000000001},{"$f":"TOCA!$E102*IF(N$2<$AB$2,TOCA!$AD102,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":2023.0080000000003},{"$f":"TOCA!$E102*IF(O$2<$AB$2,TOCA!$AD102,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1590.2010000000002},{"$f":"TOCA!$E102*IF(P$2<$AB$2,TOCA!$AD102,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":2023.0080000000003},{"$f":"TOCA!$E102*IF(Q$2<$AB$2,TOCA!$AD102,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1478.3520000000001},{"$f":"TOCA!$E102*IF(R$2<$AB$2,TOCA!$AD102,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":1945.2000000000003},{"$f":"TOCA!$E102*IF(S$2<$AB$2,TOCA!$AD102,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1672.8720000000001},{"$f":"TOCA!$E102*IF(T$2<$AB$2,TOCA!$AD102,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":2023.0080000000003},{"$f":"TOCA!$E102*IF(U$2<$AB$2,TOCA!$AD102,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1478.3520000000001},{"$f":"TOCA!$E102*IF(V$2<$AB$2,TOCA!$AD102,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":2023.0080000000003},{"$f":"TOCA!$E102*IF(W$2<$AB$2,TOCA!$AD102,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1595.0640000000001},{"$f":"TOCA!$E102*IF(X$2<$AB$2,TOCA!$AD102,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":2023.0080000000003},{"$f":"TOCA!$E102*IF(Y$2<$AB$2,TOCA!$AD102,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1595.0640000000001},{"$f":"TOCA!$E102*IF(Z$2<$AB$2,TOCA!$AD102,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1945.2000000000003},{"$f":"TOCA!$E102*IF(AA$2<$AB$2,TOCA!$AD102,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1556.16},{"$f":"TOCA!$E102*IF(AB$2<$AB$2,TOCA!$AD102,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":2242.944},{"$f":"TOCA!$E102*IF(AC$2<$AB$2,TOCA!$AD102,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":1619.904},{"$f":"TOCA!$E102*IF(AD$2<$AB$2,TOCA!$AD102,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":1993.7280000000001},{"$f":"TOCA!$E102*IF(AE$2<$AB$2,TOCA!$AD102,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":1749.704},{"$f":"TOCA!$E102*IF(AF$2<$AB$2,TOCA!$AD102,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":2159.8720000000003},{"$f":"TOCA!$E102*IF(AG$2<$AB$2,TOCA!$AD102,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":1702.9760000000001},{"$f":"TOCA!$E102*IF(AH$2<$AB$2,TOCA!$AD102,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":2076.8000000000002},{"$f":"TOCA!$E102*IF(AI$2<$AB$2,TOCA!$AD102,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":1786.048},{"$f":"TOCA!$E102*IF(AJ$2<$AB$2,TOCA!$AD102,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":1993.7280000000001},{"$f":"TOCA!$E102*IF(AK$2<$AB$2,TOCA!$AD102,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":1495.296},{"$f":"TOCA!$E102*IF(AL$2<$AB$2,TOCA!$AD102,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":2242.944},{"$f":"TOCA!$E102*IF(AM$2<$AB$2,TOCA!$AD102,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":1614.712},{"$f":"TOCA!$E102*IF(AN$2<$AB$2,TOCA!$AD102,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":2159.8720000000003},{"$f":"TOCA!$E102*IF(AO$2<$AB$2,TOCA!$AD102,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":1578.3679999999999},{"$f":"TOCA!$E102*IF(AP$2<$AB$2,TOCA!$AD102,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":2076.8000000000002},{"$f":"TOCA!$E102*IF(AQ$2<$AB$2,TOCA!$AD102,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":1786.048},{"$f":"TOCA!$E102*IF(AR$2<$AB$2,TOCA!$AD102,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":2159.8720000000003},{"$f":"TOCA!$E102*IF(AS$2<$AB$2,TOCA!$AD102,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":1578.3679999999999},{"$f":"TOCA!$E102*IF(AT$2<$AB$2,TOCA!$AD102,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":2159.8720000000003},{"$f":"TOCA!$E102*IF(AU$2<$AB$2,TOCA!$AD102,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":1702.9760000000001},{"$f":"TOCA!$E102*IF(AV$2<$AB$2,TOCA!$AD102,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":2159.8720000000003},{"$f":"TOCA!$E102*IF(AW$2<$AB$2,TOCA!$AD102,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":1702.9760000000001},{"$f":"TOCA!$E102*IF(AX$2<$AB$2,TOCA!$AD102,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":2076.8000000000002},{"$f":"TOCA!$E102*IF(AY$2<$AB$2,TOCA!$AD102,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":1661.44},{"$f":"TOCA!$E102*IF(AZ$2<$AB$2,TOCA!$AD102,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":2298.4},{"$f":"TOCA!$E102*IF(BA$2<$AB$2,TOCA!$AD102,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":1812.2},{"$f":"TOCA!$E102*IF(BB$2<$AB$2,TOCA!$AD102,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":2210},{"$f":"TOCA!$E102*IF(BC$2<$AB$2,TOCA!$AD102,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":1773.5250000000001},{"$f":"TOCA!$E102*IF(BD$2<$AB$2,TOCA!$AD102,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":2298.4},{"$f":"TOCA!$E102*IF(BE$2<$AB$2,TOCA!$AD102,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":1812.2},{"$f":"TOCA!$E102*IF(BF$2<$AB$2,TOCA!$AD102,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":2210},{"$f":"TOCA!$E102*IF(BG$2<$AB$2,TOCA!$AD102,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":1900.6000000000001},{"$f":"TOCA!$E102*IF(BH$2<$AB$2,TOCA!$AD102,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":2210},{"$f":"TOCA!$E102*IF(BI$2<$AB$2,TOCA!$AD102,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":1635.4},{"$f":"TOCA!$E102*IF(BJ$2<$AB$2,TOCA!$AD102,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":2386.8000000000002},{"$f":"TOCA!$E102*IF(BK$2<$AB$2,TOCA!$AD102,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":1718.2750000000001},{"$f":"TOCA!$E102*IF(BL$2<$AB$2,TOCA!$AD102,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":2210},{"$f":"TOCA!$E102*IF(BM$2<$AB$2,TOCA!$AD102,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":1768},{"$f":"TOCA!$E102*IF(BN$2<$AB$2,TOCA!$AD102,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":2298.4},{"$f":"TOCA!$E102*IF(BO$2<$AB$2,TOCA!$AD102,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":1812.2},{"$f":"TOCA!$E102*IF(BP$2<$AB$2,TOCA!$AD102,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":2298.4},{"$f":"TOCA!$E102*IF(BQ$2<$AB$2,TOCA!$AD102,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":1679.6000000000001},{"$f":"TOCA!$E102*IF(BR$2<$AB$2,TOCA!$AD102,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":2210},{"$f":"TOCA!$E102*IF(BS$2<$AB$2,TOCA!$AD102,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":1900.6000000000001},{"$f":"TOCA!$E102*IF(BT$2<$AB$2,TOCA!$AD102,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":2386.8000000000002},{"$f":"TOCA!$E102*IF(BU$2<$AB$2,TOCA!$AD102,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":1723.8000000000002},{"$f":"TOCA!$E102*IF(BV$2<$AB$2,TOCA!$AD102,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":2210},{"$f":"TOCA!$E102*IF(BW$2<$AB$2,TOCA!$AD102,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE102,TOCA!$AF102))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":1768}]
[null,10502,"Yakama Power",{"$f":"TOCA!$E131*IF(D$2<$AB$2,TOCA!$AD131,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(E$2<$AB$2,TOCA!$AD131,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(F$2<$AB$2,TOCA!$AD131,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(G$2<$AB$2,TOCA!$AD131,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(H$2<$AB$2,TOCA!$AD131,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(I$2<$AB$2,TOCA!$AD131,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(J$2<$AB$2,TOCA!$AD131,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(K$2<$AB$2,TOCA!$AD131,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(L$2<$AB$2,TOCA!$AD131,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(M$2<$AB$2,TOCA!$AD131,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(N$2<$AB$2,TOCA!$AD131,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(O$2<$AB$2,TOCA!$AD131,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(P$2<$AB$2,TOCA!$AD131,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(Q$2<$AB$2,TOCA!$AD131,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(R$2<$AB$2,TOCA!$AD131,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(S$2<$AB$2,TOCA!$AD131,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(T$2<$AB$2,TOCA!$AD131,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(U$2<$AB$2,TOCA!$AD131,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(V$2<$AB$2,TOCA!$AD131,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(W$2<$AB$2,TOCA!$AD131,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(X$2<$AB$2,TOCA!$AD131,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(Y$2<$AB$2,TOCA!$AD131,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(Z$2<$AB$2,TOCA!$AD131,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AA$2<$AB$2,TOCA!$AD131,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AB$2<$AB$2,TOCA!$AD131,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AC$2<$AB$2,TOCA!$AD131,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AD$2<$AB$2,TOCA!$AD131,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AE$2<$AB$2,TOCA!$AD131,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AF$2<$AB$2,TOCA!$AD131,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AG$2<$AB$2,TOCA!$AD131,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AH$2<$AB$2,TOCA!$AD131,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AI$2<$AB$2,TOCA!$AD131,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AJ$2<$AB$2,TOCA!$AD131,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AK$2<$AB$2,TOCA!$AD131,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AL$2<$AB$2,TOCA!$AD131,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AM$2<$AB$2,TOCA!$AD131,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AN$2<$AB$2,TOCA!$AD131,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AO$2<$AB$2,TOCA!$AD131,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AP$2<$AB$2,TOCA!$AD131,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AQ$2<$AB$2,TOCA!$AD131,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AR$2<$AB$2,TOCA!$AD131,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AS$2<$AB$2,TOCA!$AD131,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AT$2<$AB$2,TOCA!$AD131,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AU$2<$AB$2,TOCA!$AD131,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AV$2<$AB$2,TOCA!$AD131,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AW$2<$AB$2,TOCA!$AD131,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AX$2<$AB$2,TOCA!$AD131,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AY$2<$AB$2,TOCA!$AD131,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(AZ$2<$AB$2,TOCA!$AD131,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BA$2<$AB$2,TOCA!$AD131,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BB$2<$AB$2,TOCA!$AD131,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BC$2<$AB$2,TOCA!$AD131,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BD$2<$AB$2,TOCA!$AD131,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BE$2<$AB$2,TOCA!$AD131,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BF$2<$AB$2,TOCA!$AD131,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BG$2<$AB$2,TOCA!$AD131,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BH$2<$AB$2,TOCA!$AD131,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BI$2<$AB$2,TOCA!$AD131,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BJ$2<$AB$2,TOCA!$AD131,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BK$2<$AB$2,TOCA!$AD131,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BL$2<$AB$2,TOCA!$AD131,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BM$2<$AB$2,TOCA!$AD131,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BN$2<$AB$2,TOCA!$AD131,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BO$2<$AB$2,TOCA!$AD131,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BP$2<$AB$2,TOCA!$AD131,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BQ$2<$AB$2,TOCA!$AD131,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BR$2<$AB$2,TOCA!$AD131,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BS$2<$AB$2,TOCA!$AD131,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BT$2<$AB$2,TOCA!$AD131,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BU$2<$AB$2,TOCA!$AD131,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BV$2<$AB$2,TOCA!$AD131,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E131*IF(BW$2<$AB$2,TOCA!$AD131,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE131,TOCA!$AF131))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"TOCA!$E137*IF(D$2<$AB$2,TOCA!$AD137,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(E$2<$AB$2,TOCA!$AD137,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(F$2<$AB$2,TOCA!$AD137,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(G$2<$AB$2,TOCA!$AD137,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(H$2<$AB$2,TOCA!$AD137,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(I$2<$AB$2,TOCA!$AD137,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(J$2<$AB$2,TOCA!$AD137,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(K$2<$AB$2,TOCA!$AD137,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(L$2<$AB$2,TOCA!$AD137,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(M$2<$AB$2,TOCA!$AD137,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(N$2<$AB$2,TOCA!$AD137,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(O$2<$AB$2,TOCA!$AD137,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(P$2<$AB$2,TOCA!$AD137,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(Q$2<$AB$2,TOCA!$AD137,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(R$2<$AB$2,TOCA!$AD137,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(S$2<$AB$2,TOCA!$AD137,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(T$2<$AB$2,TOCA!$AD137,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(U$2<$AB$2,TOCA!$AD137,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(V$2<$AB$2,TOCA!$AD137,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(W$2<$AB$2,TOCA!$AD137,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(X$2<$AB$2,TOCA!$AD137,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(Y$2<$AB$2,TOCA!$AD137,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(Z$2<$AB$2,TOCA!$AD137,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AA$2<$AB$2,TOCA!$AD137,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AB$2<$AB$2,TOCA!$AD137,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AC$2<$AB$2,TOCA!$AD137,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AD$2<$AB$2,TOCA!$AD137,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AE$2<$AB$2,TOCA!$AD137,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AF$2<$AB$2,TOCA!$AD137,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AG$2<$AB$2,TOCA!$AD137,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AH$2<$AB$2,TOCA!$AD137,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AI$2<$AB$2,TOCA!$AD137,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AJ$2<$AB$2,TOCA!$AD137,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AK$2<$AB$2,TOCA!$AD137,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AL$2<$AB$2,TOCA!$AD137,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AM$2<$AB$2,TOCA!$AD137,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AN$2<$AB$2,TOCA!$AD137,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AO$2<$AB$2,TOCA!$AD137,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AP$2<$AB$2,TOCA!$AD137,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AQ$2<$AB$2,TOCA!$AD137,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AR$2<$AB$2,TOCA!$AD137,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AS$2<$AB$2,TOCA!$AD137,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AT$2<$AB$2,TOCA!$AD137,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AU$2<$AB$2,TOCA!$AD137,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AV$2<$AB$2,TOCA!$AD137,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AW$2<$AB$2,TOCA!$AD137,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AX$2<$AB$2,TOCA!$AD137,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AY$2<$AB$2,TOCA!$AD137,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AZ$2<$AB$2,TOCA!$AD137,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BA$2<$AB$2,TOCA!$AD137,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BB$2<$AB$2,TOCA!$AD137,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BC$2<$AB$2,TOCA!$AD137,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BD$2<$AB$2,TOCA!$AD137,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BE$2<$AB$2,TOCA!$AD137,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BF$2<$AB$2,TOCA!$AD137,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BG$2<$AB$2,TOCA!$AD137,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BH$2<$AB$2,TOCA!$AD137,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BI$2<$AB$2,TOCA!$AD137,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BJ$2<$AB$2,TOCA!$AD137,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BK$2<$AB$2,TOCA!$AD137,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BL$2<$AB$2,TOCA!$AD137,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BM$2<$AB$2,TOCA!$AD137,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BN$2<$AB$2,TOCA!$AD137,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BO$2<$AB$2,TOCA!$AD137,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BP$2<$AB$2,TOCA!$AD137,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BQ$2<$AB$2,TOCA!$AD137,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BR$2<$AB$2,TOCA!$AD137,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BS$2<$AB$2,TOCA!$AD137,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BT$2<$AB$2,TOCA!$AD137,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BU$2<$AB$2,TOCA!$AD137,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BV$2<$AB$2,TOCA!$AD137,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(BW$2<$AB$2,TOCA!$AD137,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AE137,TOCA!$AF137))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]

{"sheet":"TRL","index":20,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Total Retail Load (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":232.20500000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":191.15600000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":169.41900000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":123.872},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":171.94499999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":133.024},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":191.46},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":117.994},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":153.70400000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":117.33499999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":195.078},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":115.383},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":240.922},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":153.45599999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":330.666},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":311.65499999999997},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":437.57},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":380.16199999999998},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":596.15700000000004},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":535.87300000000005},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":573.68700000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":483.97199999999998},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":342.67},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":371.25599999999997},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":232.20500000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":191.15600000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":169.41900000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":123.872},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":171.94499999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":133.024},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":191.46},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":117.994},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":153.70400000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":117.33499999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":195.078},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":115.383},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":240.922},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":153.45599999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":330.666},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":311.65499999999997},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":437.57},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":380.16199999999998},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":596.15700000000004},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":535.87300000000005},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":573.68700000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":483.97199999999998},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":342.67},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":371.25599999999997},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_TRL!$B$2:$SF$2,0),MATCH(AZ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":232.20500000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_TRL!$B$2:$SF$2,0),MATCH(BA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":191.15600000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_TRL!$B$2:$SF$2,0),MATCH(BB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":169.41900000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_TRL!$B$2:$SF$2,0),MATCH(BC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":123.872},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_TRL!$B$2:$SF$2,0),MATCH(BD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":171.94499999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_TRL!$B$2:$SF$2,0),MATCH(BE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":133.024},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_TRL!$B$2:$SF$2,0),MATCH(BF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":191.46},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_TRL!$B$2:$SF$2,0),MATCH(BG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":117.994},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_TRL!$B$2:$SF$2,0),MATCH(BH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":158.98400000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_TRL!$B$2:$SF$2,0),MATCH(BI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":121.36499999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_TRL!$B$2:$SF$2,0),MATCH(BJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":195.078},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_TRL!$B$2:$SF$2,0),MATCH(BK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":115.383},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_TRL!$B$2:$SF$2,0),MATCH(BL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":240.922},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_TRL!$B$2:$SF$2,0),MATCH(BM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":153.45599999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_TRL!$B$2:$SF$2,0),MATCH(BN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":330.666},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_TRL!$B$2:$SF$2,0),MATCH(BO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":311.65499999999997},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_TRL!$B$2:$SF$2,0),MATCH(BP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":437.57},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_TRL!$B$2:$SF$2,0),MATCH(BQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":380.16199999999998},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_TRL!$B$2:$SF$2,0),MATCH(BR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":596.15700000000004},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_TRL!$B$2:$SF$2,0),MATCH(BS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":535.87300000000005},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_TRL!$B$2:$SF$2,0),MATCH(BT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":573.68700000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_TRL!$B$2:$SF$2,0),MATCH(BU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":483.97199999999998},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_TRL!$B$2:$SF$2,0),MATCH(BV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":342.67},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_TRL!$B$2:$SF$2,0),MATCH(BW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":371.25599999999997}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":77412},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":48583.538999999997},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":72480.281000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":52729.055},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":87229.523000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":64196.476999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":83873.383000000002},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":61166.82},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":78116.125},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":54118.233999999997},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":76919.172000000006},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":51343.398000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":79113.641000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":49568.945},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":95408.758000000002},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":67318.679999999993},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":123931.43799999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":76298.218999999997},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":138940.5},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":93862.562999999995},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":126417.711},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":76250.648000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":81797.726999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":54633.851999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":77872.187999999995},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":48872.351999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":72842.968999999997},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":52992.906000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":87285.031000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":64237.328000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":83983.57},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":61247.18},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":78451.898000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":54350.851999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":77332.883000000002},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":51619.563000000002},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":79582.820000000007},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":49862.913999999997},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":95889.148000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":67657.648000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":124459.898},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":76623.554999999993},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":139494.266},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":94236.656000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":126946.539},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":76569.616999999998},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":82241.601999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":54930.32},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_TRL!$B$2:$SF$2,0),MATCH(AZ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":78337.593999999997},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_TRL!$B$2:$SF$2,0),MATCH(BA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":49164.438000000002},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_TRL!$B$2:$SF$2,0),MATCH(BB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":73203.758000000002},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_TRL!$B$2:$SF$2,0),MATCH(BC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":53255.383000000002},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_TRL!$B$2:$SF$2,0),MATCH(BD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":87329.241999999998},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_TRL!$B$2:$SF$2,0),MATCH(BE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":64269.866999999998},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_TRL!$B$2:$SF$2,0),MATCH(BF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":83791.710999999996},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_TRL!$B$2:$SF$2,0),MATCH(BG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":61107.258000000002},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_TRL!$B$2:$SF$2,0),MATCH(BH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":80575.687999999995},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_TRL!$B$2:$SF$2,0),MATCH(BI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":55822.203000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_TRL!$B$2:$SF$2,0),MATCH(BJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":77405.960999999996},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_TRL!$B$2:$SF$2,0),MATCH(BK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":51668.336000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_TRL!$B$2:$SF$2,0),MATCH(BL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":79709.452999999994},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_TRL!$B$2:$SF$2,0),MATCH(BM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":49942.25},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_TRL!$B$2:$SF$2,0),MATCH(BN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":96047.406000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_TRL!$B$2:$SF$2,0),MATCH(BO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":67769.312999999995},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_TRL!$B$2:$SF$2,0),MATCH(BP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":124675.20299999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_TRL!$B$2:$SF$2,0),MATCH(BQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":76756.093999999997},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_TRL!$B$2:$SF$2,0),MATCH(BR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":139772.54699999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_TRL!$B$2:$SF$2,0),MATCH(BS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":94424.641000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_TRL!$B$2:$SF$2,0),MATCH(BT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":127172.67200000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_TRL!$B$2:$SF$2,0),MATCH(BU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":76706},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_TRL!$B$2:$SF$2,0),MATCH(BV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":82356.383000000002},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_TRL!$B$2:$SF$2,0),MATCH(BW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":55006.976999999999}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":31190.311000000002},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20301.811000000002},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25604.018},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":21630.268},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":34155.218999999997},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24747.113000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":32682.537},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24098.33},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25017.491999999998},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":17862.773000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25572.168000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19287.315999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":28407.383000000002},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19051.344000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":31364.74},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24077.65},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":37743.141000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":23680.726999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":41328.425999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":27942.355},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":39055.016000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":26382.629000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":31775.127},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":22336.682000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":31555.865000000002},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20539.752},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25878.081999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":21861.800999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":34322.582000000002},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24868.375},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":31432.351999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25588.476999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25221.261999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":18008.266},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":26925.463},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":18370.771000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":28707.581999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19252.675999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":31689.813999999998},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24327.201000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":38122.07},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":23918.476999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":41723.398000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":28209.398000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":39405.983999999997},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":26619.719000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":32042.453000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":22524.598000000002},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_TRL!$B$2:$SF$2,0),MATCH(AZ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":30521.581999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_TRL!$B$2:$SF$2,0),MATCH(BA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":21976.703000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_TRL!$B$2:$SF$2,0),MATCH(BB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":27229.366999999998},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_TRL!$B$2:$SF$2,0),MATCH(BC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20778.27},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_TRL!$B$2:$SF$2,0),MATCH(BD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":34326.608999999997},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_TRL!$B$2:$SF$2,0),MATCH(BE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24871.293000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_TRL!$B$2:$SF$2,0),MATCH(BF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":31602.023000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_TRL!$B$2:$SF$2,0),MATCH(BG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25726.598000000002},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_TRL!$B$2:$SF$2,0),MATCH(BH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":26333.881000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_TRL!$B$2:$SF$2,0),MATCH(BI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":18516.865000000002},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_TRL!$B$2:$SF$2,0),MATCH(BJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":27158.785},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_TRL!$B$2:$SF$2,0),MATCH(BK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":18529.960999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_TRL!$B$2:$SF$2,0),MATCH(BL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":27736.855},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_TRL!$B$2:$SF$2,0),MATCH(BM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20634.800999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_TRL!$B$2:$SF$2,0),MATCH(BN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":33312.309000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_TRL!$B$2:$SF$2,0),MATCH(BO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":23143.016},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_TRL!$B$2:$SF$2,0),MATCH(BP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":38394.468999999997},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_TRL!$B$2:$SF$2,0),MATCH(BQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24089.386999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_TRL!$B$2:$SF$2,0),MATCH(BR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":40338.809000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_TRL!$B$2:$SF$2,0),MATCH(BS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":30149.815999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_TRL!$B$2:$SF$2,0),MATCH(BT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":41352.925999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_TRL!$B$2:$SF$2,0),MATCH(BU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25219.145},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_TRL!$B$2:$SF$2,0),MATCH(BV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":32319.421999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_TRL!$B$2:$SF$2,0),MATCH(BW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":22719.300999999999}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":26980.105},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":18841.562999999998},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":18639.848000000002},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14201.43},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20641.403999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15769.187},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20433.041000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15645.315000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16439.758000000002},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11923.08},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":17846.638999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12421.387000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":26945.974999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":18452.259999999998},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":40455.031000000003},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":30910},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":51130.241999999998},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":35693.945},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":52239.949000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":39803.605000000003},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":44310.625},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":30351.383000000002},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":31244.937999999998},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24287.375},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":27478.603999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19180.455000000002},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":18985.5},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14455.957},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":21023.776999999998},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16052.22},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20811.598000000002},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15926.091},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16745.025000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12136.144},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":18178.275000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12642.897999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":27443.734},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":18784.148000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":41199.449000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":31469.785},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":52069.866999999998},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":36341.038999999997},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":53199.73},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":40525.925999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":45125.870999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":30900.59},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":31820.824000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24726.34},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_TRL!$B$2:$SF$2,0),MATCH(AZ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":27938.098000000002},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_TRL!$B$2:$SF$2,0),MATCH(BA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19492.831999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_TRL!$B$2:$SF$2,0),MATCH(BB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19286.43},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_TRL!$B$2:$SF$2,0),MATCH(BC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14677.550999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_TRL!$B$2:$SF$2,0),MATCH(BD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":21361.800999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_TRL!$B$2:$SF$2,0),MATCH(BE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16302.427},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_TRL!$B$2:$SF$2,0),MATCH(BF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":21145.607},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_TRL!$B$2:$SF$2,0),MATCH(BG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16173.826999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_TRL!$B$2:$SF$2,0),MATCH(BH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":17383.868999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_TRL!$B$2:$SF$2,0),MATCH(BI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12598.058000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_TRL!$B$2:$SF$2,0),MATCH(BJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":18459.083999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_TRL!$B$2:$SF$2,0),MATCH(BK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12830.460999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_TRL!$B$2:$SF$2,0),MATCH(BL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":27904.240000000002},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_TRL!$B$2:$SF$2,0),MATCH(BM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19091.192999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_TRL!$B$2:$SF$2,0),MATCH(BN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":41924.508000000002},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_TRL!$B$2:$SF$2,0),MATCH(BO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":32015.023000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_TRL!$B$2:$SF$2,0),MATCH(BP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":53003.093999999997},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_TRL!$B$2:$SF$2,0),MATCH(BQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":36983.711000000003},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_TRL!$B$2:$SF$2,0),MATCH(BR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":54154.77},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_TRL!$B$2:$SF$2,0),MATCH(BS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":41244.684000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_TRL!$B$2:$SF$2,0),MATCH(BT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":45923.300999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_TRL!$B$2:$SF$2,0),MATCH(BU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":31437.793000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_TRL!$B$2:$SF$2,0),MATCH(BV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":32368.588},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_TRL!$B$2:$SF$2,0),MATCH(BW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25143.868999999999}]
[null,10071,"Drain, City of",{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":821.76400000000001},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":464.06299999999999},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":801.79300000000001},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":575.13699999999994},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1188.126},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":750.096},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1196.9570000000001},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":765.298},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":941.01700000000005},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":589.91399999999999},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":976.86400000000003},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":648.48699999999997},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":866.7},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":517.10599999999999},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":701.85699999999997},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":464.28300000000002},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":710.476},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":384.56400000000002},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":709.44},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":407.03500000000003},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":710.26599999999996},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":415.43299999999999},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":648.28099999999995},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":382.76299999999998},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":825.40700000000004},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":466.12},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":805.11199999999997},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":577.51800000000003},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1188.126},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":750.096},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1155.76},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":806.495},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":941.01700000000005},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":589.91399999999999},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1011.034},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":614.31700000000001},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":866.7},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":517.10599999999999},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":701.85699999999997},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":464.28300000000002},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":710.476},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":384.56400000000002},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":709.44},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":407.03500000000003},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":710.26599999999996},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":415.43299999999999},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":648.28099999999995},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":382.76299999999998},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_TRL!$B$2:$SF$2,0),MATCH(AZ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":798.29200000000003},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_TRL!$B$2:$SF$2,0),MATCH(BA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":493.23599999999999},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_TRL!$B$2:$SF$2,0),MATCH(BB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":835.06600000000003},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_TRL!$B$2:$SF$2,0),MATCH(BC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":547.56299999999999},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_TRL!$B$2:$SF$2,0),MATCH(BD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1188.126},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_TRL!$B$2:$SF$2,0),MATCH(BE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":750.096},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_TRL!$B$2:$SF$2,0),MATCH(BF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1155.76},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_TRL!$B$2:$SF$2,0),MATCH(BG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":806.495},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_TRL!$B$2:$SF$2,0),MATCH(BH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":974.39099999999996},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_TRL!$B$2:$SF$2,0),MATCH(BI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":602.61},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_TRL!$B$2:$SF$2,0),MATCH(BJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1011.034},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_TRL!$B$2:$SF$2,0),MATCH(BK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":614.31700000000001},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_TRL!$B$2:$SF$2,0),MATCH(BL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":836.67899999999997},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_TRL!$B$2:$SF$2,0),MATCH(BM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":547.12699999999995},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_TRL!$B$2:$SF$2,0),MATCH(BN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":726.33900000000006},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_TRL!$B$2:$SF$2,0),MATCH(BO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":439.8},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_TRL!$B$2:$SF$2,0),MATCH(BP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":710.476},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_TRL!$B$2:$SF$2,0),MATCH(BQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":384.56400000000002},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_TRL!$B$2:$SF$2,0),MATCH(BR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":686},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_TRL!$B$2:$SF$2,0),MATCH(BS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":430.47500000000002},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_TRL!$B$2:$SF$2,0),MATCH(BT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":733.9},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_TRL!$B$2:$SF$2,0),MATCH(BU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":391.79899999999998},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_TRL!$B$2:$SF$2,0),MATCH(BV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":648.28099999999995},{"$f":"+VLOOKUP($B23,I_TRL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_TRL!$B$2:$SF$2,0),MATCH(BW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":382.76299999999998}]
[null,10081,"Milton-Freewater, City of",{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4900.07},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2863.317},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5237.701},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4041.3130000000001},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7399.6959999999999},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5137.8710000000001},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7146.5959999999995},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4963.8620000000001},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5580.7820000000002},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3755.8510000000001},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5064.6080000000002},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3603.5880000000002},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4786.6080000000002},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2906.895},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4138.6379999999999},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2824.9479999999999},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4764.4260000000004},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2598.0810000000001},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5953.8580000000002},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3422.6770000000001},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5781.4679999999998},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3417.8339999999998},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4462.7870000000003},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2797.011},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4900.07},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2863.317},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5237.701},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4041.3130000000001},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7399.6959999999999},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5137.8710000000001},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6832.7280000000001},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5277.73},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5580.7820000000002},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3755.8510000000001},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5289.5649999999996},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3378.6309999999999},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4786.6080000000002},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2906.895},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4138.6379999999999},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2824.9479999999999},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4764.4260000000004},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2598.0810000000001},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5953.8580000000002},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3422.6770000000001},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5781.4679999999998},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3417.8339999999998},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4462.7870000000003},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2797.011},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_TRL!$B$2:$SF$2,0),MATCH(AZ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4698.866},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_TRL!$B$2:$SF$2,0),MATCH(BA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3064.5219999999999},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_TRL!$B$2:$SF$2,0),MATCH(BB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5485.857},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_TRL!$B$2:$SF$2,0),MATCH(BC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3793.1559999999999},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_TRL!$B$2:$SF$2,0),MATCH(BD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7399.6959999999999},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_TRL!$B$2:$SF$2,0),MATCH(BE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5137.8710000000001},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_TRL!$B$2:$SF$2,0),MATCH(BF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6832.7280000000001},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_TRL!$B$2:$SF$2,0),MATCH(BG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5277.73},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_TRL!$B$2:$SF$2,0),MATCH(BH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5764.0919999999996},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_TRL!$B$2:$SF$2,0),MATCH(BI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3815.7869999999998},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_TRL!$B$2:$SF$2,0),MATCH(BJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5289.5649999999996},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_TRL!$B$2:$SF$2,0),MATCH(BK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3378.6309999999999},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_TRL!$B$2:$SF$2,0),MATCH(BL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4580.5690000000004},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_TRL!$B$2:$SF$2,0),MATCH(BM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3112.9349999999999},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_TRL!$B$2:$SF$2,0),MATCH(BN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4319.1139999999996},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_TRL!$B$2:$SF$2,0),MATCH(BO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2644.4720000000002},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_TRL!$B$2:$SF$2,0),MATCH(BP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4764.4260000000004},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_TRL!$B$2:$SF$2,0),MATCH(BQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2598.0810000000001},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_TRL!$B$2:$SF$2,0),MATCH(BR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5710.8459999999995},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_TRL!$B$2:$SF$2,0),MATCH(BS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3665.69},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_TRL!$B$2:$SF$2,0),MATCH(BT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6019.8879999999999},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_TRL!$B$2:$SF$2,0),MATCH(BU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3179.4140000000002},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_TRL!$B$2:$SF$2,0),MATCH(BV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4462.7870000000003},{"$f":"+VLOOKUP($B30,I_TRL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_TRL!$B$2:$SF$2,0),MATCH(BW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2797.011}]
[null,10111,"Columbia Power Coop",{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1027.3330000000001},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":653.93100000000004},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1194.5530000000001},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":998.98199999999997},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1523.1679999999999},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1134.586},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1504.9739999999999},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1125.979},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1365.3219999999999},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":978.548},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1243.191},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":948.56700000000001},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1198.5640000000001},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":800.40499999999997},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1174.184},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":914.25900000000001},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1374.337},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":876.43600000000004},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1881.164},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1292.077},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1663.135},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1156.2850000000001},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1247.404},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":899.40200000000004},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1027.2850000000001},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":653.90099999999995},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1194.5229999999999},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":998.95799999999997},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1522.8689999999999},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1134.3630000000001},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1437.9580000000001},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1193.3579999999999},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1365.3240000000001},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":978.55},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1299.194},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":892.45299999999997},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1198.7360000000001},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":800.52},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1174.0419999999999},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":914.14800000000002},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1374.6020000000001},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":876.60500000000002},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1881.097},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1292.0309999999999},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1662.854},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1156.0899999999999},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1247.4259999999999},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":899.41800000000001},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_TRL!$B$2:$SF$2,0),MATCH(AZ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":984.48199999999997},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_TRL!$B$2:$SF$2,0),MATCH(BA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":696.95399999999995},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_TRL!$B$2:$SF$2,0),MATCH(BB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1252.441},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_TRL!$B$2:$SF$2,0),MATCH(BC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":941.202},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_TRL!$B$2:$SF$2,0),MATCH(BD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1523.019},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_TRL!$B$2:$SF$2,0),MATCH(BE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1134.4749999999999},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_TRL!$B$2:$SF$2,0),MATCH(BF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1438.07},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_TRL!$B$2:$SF$2,0),MATCH(BG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1193.451},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_TRL!$B$2:$SF$2,0),MATCH(BH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1419.7719999999999},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_TRL!$B$2:$SF$2,0),MATCH(BI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1001.3579999999999},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_TRL!$B$2:$SF$2,0),MATCH(BJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1299.1089999999999},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_TRL!$B$2:$SF$2,0),MATCH(BK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":892.39400000000001},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_TRL!$B$2:$SF$2,0),MATCH(BL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1145.9010000000001},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_TRL!$B$2:$SF$2,0),MATCH(BM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":853.25599999999997},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_TRL!$B$2:$SF$2,0),MATCH(BN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1227.539},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_TRL!$B$2:$SF$2,0),MATCH(BO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":860.90499999999997},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_TRL!$B$2:$SF$2,0),MATCH(BP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1374.277},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_TRL!$B$2:$SF$2,0),MATCH(BQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":876.39800000000002},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_TRL!$B$2:$SF$2,0),MATCH(BR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1800.0150000000001},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_TRL!$B$2:$SF$2,0),MATCH(BS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1373.0830000000001},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_TRL!$B$2:$SF$2,0),MATCH(BT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1734.9860000000001},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_TRL!$B$2:$SF$2,0),MATCH(BU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1084.145},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_TRL!$B$2:$SF$2,0),MATCH(BV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1247.395},{"$f":"+VLOOKUP($B45,I_TRL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_TRL!$B$2:$SF$2,0),MATCH(BW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":899.39499999999998}]
[null,10236,"Lane County Elec Coop",{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12775.638000000001},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7512.7079999999996},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13088.647000000001},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10017.352000000001},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19416.493999999999},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12715.715},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19110.811000000002},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12862.672},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14889.236000000001},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9741.0570000000007},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14817.161},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10341.698},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13163.03},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8232.9519999999993},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10194.021000000001},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7275.0469999999996},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10056.245000000001},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5803.1139999999996},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10390.025},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6247.0290000000005},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10497.457},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6313.348},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9245.9349999999995},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5851.335},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12775.638000000001},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7512.7079999999996},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13088.647000000001},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10017.352000000001},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19416.493999999999},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12715.715},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":18373.835999999999},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13599.646000000001},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14889.236000000001},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9741.0570000000007},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15397.843000000001},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9761.0169999999998},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13163.03},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8232.9519999999993},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10194.021000000001},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7275.0469999999996},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10056.245000000001},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5803.1139999999996},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10390.025},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6247.0290000000005},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10497.457},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6313.348},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9245.9349999999995},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5851.335},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_TRL!$B$2:$SF$2,0),MATCH(AZ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12310.995999999999},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_TRL!$B$2:$SF$2,0),MATCH(BA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7982.2910000000002},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_TRL!$B$2:$SF$2,0),MATCH(BB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13641.048000000001},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_TRL!$B$2:$SF$2,0),MATCH(BC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9469.7389999999996},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_TRL!$B$2:$SF$2,0),MATCH(BD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19419.463},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_TRL!$B$2:$SF$2,0),MATCH(BE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12717.656000000001},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_TRL!$B$2:$SF$2,0),MATCH(BF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":18376.655999999999},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_TRL!$B$2:$SF$2,0),MATCH(BG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13601.736000000001},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_TRL!$B$2:$SF$2,0),MATCH(BH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15377.753000000001},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_TRL!$B$2:$SF$2,0),MATCH(BI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9913.4009999999998},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_TRL!$B$2:$SF$2,0),MATCH(BJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15400.843999999999},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_TRL!$B$2:$SF$2,0),MATCH(BK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9762.92},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_TRL!$B$2:$SF$2,0),MATCH(BL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12656.233},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_TRL!$B$2:$SF$2,0),MATCH(BM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8744.5010000000002},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_TRL!$B$2:$SF$2,0),MATCH(BN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10599.672},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_TRL!$B$2:$SF$2,0),MATCH(BO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6874.3360000000002},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_TRL!$B$2:$SF$2,0),MATCH(BP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10059.258},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_TRL!$B$2:$SF$2,0),MATCH(BQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5804.8540000000003},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_TRL!$B$2:$SF$2,0),MATCH(BR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10009.501},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_TRL!$B$2:$SF$2,0),MATCH(BS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6632.4639999999999},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_TRL!$B$2:$SF$2,0),MATCH(BT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10888.138999999999},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_TRL!$B$2:$SF$2,0),MATCH(BU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5927.6080000000002},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_TRL!$B$2:$SF$2,0),MATCH(BV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9248.8449999999993},{"$f":"+VLOOKUP($B77,I_TRL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_TRL!$B$2:$SF$2,0),MATCH(BW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5853.1769999999997}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3291.335},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2087.605},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2556.2809999999999},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2036.4960000000001},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3196.6880000000001},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2413.6460000000002},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3264.3159999999998},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2459.6129999999998},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2672.9380000000001},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1949.6610000000001},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2511.2950000000001},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1922.768},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2734.5250000000001},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1851.4490000000001},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3427.9029999999998},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2345.6550000000002},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4105.576},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2820.7420000000002},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5163.0640000000003},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3655.1289999999999},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5369.0529999999999},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3406.826},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3725.4650000000001},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2839.3049999999998},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3305.6109999999999},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2096.605},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2568.8200000000002},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2046.4939999999999},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3209.9540000000002},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2423.6680000000001},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3277.7170000000001},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2469.4989999999998},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2685.1039999999998},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1958.53},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2524.4690000000001},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1932.884},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2747.9749999999999},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1860.519},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3441.7620000000002},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2355.058},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4118.9070000000002},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2829.913},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5176.6689999999999},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3664.7710000000002},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5383.2619999999997},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3415.8670000000002},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3738.2280000000001},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2849.0479999999998},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_TRL!$B$2:$SF$2,0),MATCH(AZ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3319.886},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_TRL!$B$2:$SF$2,0),MATCH(BA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2105.607},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_TRL!$B$2:$SF$2,0),MATCH(BB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2581.3589999999999},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_TRL!$B$2:$SF$2,0),MATCH(BC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2056.4929999999999},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_TRL!$B$2:$SF$2,0),MATCH(BD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3223.221},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_TRL!$B$2:$SF$2,0),MATCH(BE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2433.69},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_TRL!$B$2:$SF$2,0),MATCH(BF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3291.1170000000002},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_TRL!$B$2:$SF$2,0),MATCH(BG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2479.384},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_TRL!$B$2:$SF$2,0),MATCH(BH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2765.7620000000002},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_TRL!$B$2:$SF$2,0),MATCH(BI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2017.3689999999999},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_TRL!$B$2:$SF$2,0),MATCH(BJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2537.6439999999998},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_TRL!$B$2:$SF$2,0),MATCH(BK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1943},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_TRL!$B$2:$SF$2,0),MATCH(BL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2761.4250000000002},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_TRL!$B$2:$SF$2,0),MATCH(BM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1869.588},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_TRL!$B$2:$SF$2,0),MATCH(BN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3455.6210000000001},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_TRL!$B$2:$SF$2,0),MATCH(BO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2364.4609999999998},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_TRL!$B$2:$SF$2,0),MATCH(BP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4132.2380000000003},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_TRL!$B$2:$SF$2,0),MATCH(BQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2839.0839999999998},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_TRL!$B$2:$SF$2,0),MATCH(BR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5190.2730000000001},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_TRL!$B$2:$SF$2,0),MATCH(BS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3674.4119999999998},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_TRL!$B$2:$SF$2,0),MATCH(BT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5397.473},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_TRL!$B$2:$SF$2,0),MATCH(BU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3424.9070000000002},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_TRL!$B$2:$SF$2,0),MATCH(BV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3750.991},{"$f":"+VLOOKUP($B88,I_TRL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_TRL!$B$2:$SF$2,0),MATCH(BW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2858.7919999999999}]
[null,10333,"Ravalli County Elec Coop",{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8997.9290000000001},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5593.38},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10814.968999999999},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7763.1149999999998},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12689.155000000001},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9070.4279999999999},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12288.232},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9128.6880000000001},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11730.454},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7994.4210000000003},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11251.915000000001},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7491.3310000000001},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9573.1450000000004},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6254.0119999999997},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8161.4549999999999},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5785.89},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8576.3080000000009},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5206.8940000000002},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10535.075000000001},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6971.7179999999998},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10888.58},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6453.7060000000001},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7413.03},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5094.3940000000002},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9123.7119999999995},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5671.5720000000001},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10966.370999999999},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7871.7910000000002},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12866.939},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9197.5120000000006},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12460.136},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9256.393},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11895.045},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8106.5910000000003},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11409.403},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7596.1840000000002},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9706.9060000000009},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6341.3969999999999},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8275.7530000000006},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5866.92},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8696.6890000000003},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5279.98},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10682.241},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7069.107},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11040.972},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6544.0290000000005},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7516.7470000000003},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5165.67},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_TRL!$B$2:$SF$2,0),MATCH(AZ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9251.6489999999994},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_TRL!$B$2:$SF$2,0),MATCH(BA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5751.1030000000001},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_TRL!$B$2:$SF$2,0),MATCH(BB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11120.091},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_TRL!$B$2:$SF$2,0),MATCH(BC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7982.1350000000002},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_TRL!$B$2:$SF$2,0),MATCH(BD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13047.111000000001},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_TRL!$B$2:$SF$2,0),MATCH(BE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9326.3019999999997},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_TRL!$B$2:$SF$2,0),MATCH(BF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12634.786},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_TRL!$B$2:$SF$2,0),MATCH(BG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9386.134},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_TRL!$B$2:$SF$2,0),MATCH(BH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12406.019},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_TRL!$B$2:$SF$2,0),MATCH(BI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8454.8250000000007},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_TRL!$B$2:$SF$2,0),MATCH(BJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11568.972},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_TRL!$B$2:$SF$2,0),MATCH(BK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7702.4210000000003},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_TRL!$B$2:$SF$2,0),MATCH(BL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9842.7630000000008},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_TRL!$B$2:$SF$2,0),MATCH(BM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6430.15},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_TRL!$B$2:$SF$2,0),MATCH(BN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8391.2530000000006},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_TRL!$B$2:$SF$2,0),MATCH(BO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5948.8},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_TRL!$B$2:$SF$2,0),MATCH(BP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8818.2039999999997},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_TRL!$B$2:$SF$2,0),MATCH(BQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5353.7550000000001},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_TRL!$B$2:$SF$2,0),MATCH(BR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10832.153},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_TRL!$B$2:$SF$2,0),MATCH(BS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7168.3140000000003},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_TRL!$B$2:$SF$2,0),MATCH(BT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11195.494000000001},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_TRL!$B$2:$SF$2,0),MATCH(BU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6635.6149999999998},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_TRL!$B$2:$SF$2,0),MATCH(BV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7621.9620000000004},{"$f":"+VLOOKUP($B102,I_TRL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_TRL!$B$2:$SF$2,0),MATCH(BW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5237.9769999999999}]
[null,10502,"Yakama Power",{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6597.4579999999996},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4116.674},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5237.8429999999998},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3728.0590000000002},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6277.7430000000004},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4533.4939999999997},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6002.6329999999998},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4281.4669999999996},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5652.9830000000002},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3753.6419999999998},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5372.3850000000002},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3524.5540000000001},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6630.4870000000001},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4207.3370000000004},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8936.1730000000007},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6161.259},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11462.395},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7203.8029999999999},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13446.51},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9354.5349999999999},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14107.94},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8848.5069999999996},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9007.3420000000006},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6341.4459999999999},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6612.0770000000002},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4125.8220000000001},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5249.6270000000004},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3736.4969999999998},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6292.098},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4543.8890000000001},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6016.3639999999996},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4291.3270000000002},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5665.848},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3762.221},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5384.4949999999999},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3532.509},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6645.1220000000003},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4216.6310000000003},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8956.7350000000006},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6175.3959999999997},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11489.183000000001},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7220.7039999999997},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13478.246999999999},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9376.7279999999992},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14141.32},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8869.4590000000007},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9028.1280000000006},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6356.1459999999997},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_TRL!$B$2:$SF$2,0),MATCH(AZ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6626.7349999999997},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_TRL!$B$2:$SF$2,0),MATCH(BA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4134.991},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_TRL!$B$2:$SF$2,0),MATCH(BB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5261.4409999999998},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_TRL!$B$2:$SF$2,0),MATCH(BC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3744.9569999999999},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_TRL!$B$2:$SF$2,0),MATCH(BD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6306.4870000000001},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_TRL!$B$2:$SF$2,0),MATCH(BE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4554.3100000000004},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_TRL!$B$2:$SF$2,0),MATCH(BF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6030.13},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_TRL!$B$2:$SF$2,0),MATCH(BG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4301.2110000000002},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_TRL!$B$2:$SF$2,0),MATCH(BH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5872.8980000000001},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_TRL!$B$2:$SF$2,0),MATCH(BI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3899.721},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_TRL!$B$2:$SF$2,0),MATCH(BJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5396.6350000000002},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_TRL!$B$2:$SF$2,0),MATCH(BK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3540.482},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_TRL!$B$2:$SF$2,0),MATCH(BL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6659.7920000000004},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_TRL!$B$2:$SF$2,0),MATCH(BM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4225.9470000000001},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_TRL!$B$2:$SF$2,0),MATCH(BN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8977.35},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_TRL!$B$2:$SF$2,0),MATCH(BO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6189.57},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_TRL!$B$2:$SF$2,0),MATCH(BP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11516.04},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_TRL!$B$2:$SF$2,0),MATCH(BQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7237.6480000000001},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_TRL!$B$2:$SF$2,0),MATCH(BR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13510.063},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_TRL!$B$2:$SF$2,0),MATCH(BS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9398.9750000000004},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_TRL!$B$2:$SF$2,0),MATCH(BT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14174.788},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_TRL!$B$2:$SF$2,0),MATCH(BU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8890.4619999999995},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_TRL!$B$2:$SF$2,0),MATCH(BV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9048.9660000000003},{"$f":"+VLOOKUP($B131,I_TRL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_TRL!$B$2:$SF$2,0),MATCH(BW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6370.8789999999999}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":378634.31300000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":228816.56299999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":393050},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":291653.5},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":528576.18799999997},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":360168.90600000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":525128.81299999997},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":364916},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":439235.06300000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":290618.5},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":430405.56300000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":294560.81300000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":377270.31300000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":240232.15599999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":332813.90600000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":237969.53099999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":364202.65600000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":218282.17199999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":394979.625},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":251957.45300000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":388255.125},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":237786.54699999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":328028.5},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":217529.21900000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":385095.09399999998},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":232716.18799999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":399263.81300000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":296116.96899999998},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":535410.875},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":364802.06300000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":516956.625},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":384029.84399999998},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":445157.71899999998},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":294525.375},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":448720.15600000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":286788.125},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":382517.28100000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":243582.42199999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":337750.75},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":241391.09400000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":369517.375},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":221396.15599999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":400357.40600000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":255324.70300000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":393592.375},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":240943.625},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":332881.125},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":220693.391},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_TRL!$B$2:$SF$2,0),MATCH(AZ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":381125.03100000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_TRL!$B$2:$SF$2,0),MATCH(BA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":246408.25},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_TRL!$B$2:$SF$2,0),MATCH(BB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":416513.5},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_TRL!$B$2:$SF$2,0),MATCH(BC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":288345.56300000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_TRL!$B$2:$SF$2,0),MATCH(BD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":541434.25},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_TRL!$B$2:$SF$2,0),MATCH(BE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":368918.25},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_TRL!$B$2:$SF$2,0),MATCH(BF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":522344.09399999998},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_TRL!$B$2:$SF$2,0),MATCH(BG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":388062.90600000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_TRL!$B$2:$SF$2,0),MATCH(BH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":463916.875},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_TRL!$B$2:$SF$2,0),MATCH(BI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":303782.65600000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_TRL!$B$2:$SF$2,0),MATCH(BJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":454131.53100000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_TRL!$B$2:$SF$2,0),MATCH(BK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":290294.25},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_TRL!$B$2:$SF$2,0),MATCH(BL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":376557.125},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_TRL!$B$2:$SF$2,0),MATCH(BM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":256872.29699999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_TRL!$B$2:$SF$2,0),MATCH(BN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":350933.96899999998},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_TRL!$B$2:$SF$2,0),MATCH(BO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":235715.359},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_TRL!$B$2:$SF$2,0),MATCH(BP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":374026.84399999998},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_TRL!$B$2:$SF$2,0),MATCH(BQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":224083.43799999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_TRL!$B$2:$SF$2,0),MATCH(BR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":395330},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_TRL!$B$2:$SF$2,0),MATCH(BS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":267886.875},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_TRL!$B$2:$SF$2,0),MATCH(BT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":407599.68800000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_TRL!$B$2:$SF$2,0),MATCH(BU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":234521.125},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_TRL!$B$2:$SF$2,0),MATCH(BV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":337179.31300000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_TRL!$B$2:$SF$2,0),MATCH(BW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":223555.81299999999}]

{"sheet":"NLSL","index":21,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"New Large Single Loads (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_NLSL!$B$2:$SF$2,0),MATCH(BA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_NLSL!$B$2:$SF$2,0),MATCH(BB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_NLSL!$B$2:$SF$2,0),MATCH(BC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_NLSL!$B$2:$SF$2,0),MATCH(BD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_NLSL!$B$2:$SF$2,0),MATCH(BE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_NLSL!$B$2:$SF$2,0),MATCH(BF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_NLSL!$B$2:$SF$2,0),MATCH(BG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_NLSL!$B$2:$SF$2,0),MATCH(BH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_NLSL!$B$2:$SF$2,0),MATCH(BI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_NLSL!$B$2:$SF$2,0),MATCH(BK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_NLSL!$B$2:$SF$2,0),MATCH(BL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_NLSL!$B$2:$SF$2,0),MATCH(BM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_NLSL!$B$2:$SF$2,0),MATCH(BN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_NLSL!$B$2:$SF$2,0),MATCH(BO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_NLSL!$B$2:$SF$2,0),MATCH(BP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_NLSL!$B$2:$SF$2,0),MATCH(BR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_NLSL!$B$2:$SF$2,0),MATCH(BS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_NLSL!$B$2:$SF$2,0),MATCH(BT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_NLSL!$B$2:$SF$2,0),MATCH(BU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_NLSL!$B$2:$SF$2,0),MATCH(BV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_NLSL!$B$2:$SF$2,0),MATCH(BW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_NLSL!$B$2:$SF$2,0),MATCH(BA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_NLSL!$B$2:$SF$2,0),MATCH(BB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_NLSL!$B$2:$SF$2,0),MATCH(BC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_NLSL!$B$2:$SF$2,0),MATCH(BD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_NLSL!$B$2:$SF$2,0),MATCH(BE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_NLSL!$B$2:$SF$2,0),MATCH(BF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_NLSL!$B$2:$SF$2,0),MATCH(BG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_NLSL!$B$2:$SF$2,0),MATCH(BH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_NLSL!$B$2:$SF$2,0),MATCH(BI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_NLSL!$B$2:$SF$2,0),MATCH(BK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_NLSL!$B$2:$SF$2,0),MATCH(BL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_NLSL!$B$2:$SF$2,0),MATCH(BM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_NLSL!$B$2:$SF$2,0),MATCH(BN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_NLSL!$B$2:$SF$2,0),MATCH(BO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_NLSL!$B$2:$SF$2,0),MATCH(BP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_NLSL!$B$2:$SF$2,0),MATCH(BR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_NLSL!$B$2:$SF$2,0),MATCH(BS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_NLSL!$B$2:$SF$2,0),MATCH(BT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_NLSL!$B$2:$SF$2,0),MATCH(BU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_NLSL!$B$2:$SF$2,0),MATCH(BV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_NLSL!$B$2:$SF$2,0),MATCH(BW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_NLSL!$B$2:$SF$2,0),MATCH(BA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_NLSL!$B$2:$SF$2,0),MATCH(BB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_NLSL!$B$2:$SF$2,0),MATCH(BC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_NLSL!$B$2:$SF$2,0),MATCH(BD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_NLSL!$B$2:$SF$2,0),MATCH(BE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_NLSL!$B$2:$SF$2,0),MATCH(BF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_NLSL!$B$2:$SF$2,0),MATCH(BG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_NLSL!$B$2:$SF$2,0),MATCH(BH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_NLSL!$B$2:$SF$2,0),MATCH(BI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_NLSL!$B$2:$SF$2,0),MATCH(BK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_NLSL!$B$2:$SF$2,0),MATCH(BL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_NLSL!$B$2:$SF$2,0),MATCH(BM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_NLSL!$B$2:$SF$2,0),MATCH(BN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_NLSL!$B$2:$SF$2,0),MATCH(BO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_NLSL!$B$2:$SF$2,0),MATCH(BP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_NLSL!$B$2:$SF$2,0),MATCH(BR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_NLSL!$B$2:$SF$2,0),MATCH(BS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_NLSL!$B$2:$SF$2,0),MATCH(BT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_NLSL!$B$2:$SF$2,0),MATCH(BU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_NLSL!$B$2:$SF$2,0),MATCH(BV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_NLSL!$B$2:$SF$2,0),MATCH(BW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_NLSL!$B$2:$SF$2,0),MATCH(BA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_NLSL!$B$2:$SF$2,0),MATCH(BB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_NLSL!$B$2:$SF$2,0),MATCH(BC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_NLSL!$B$2:$SF$2,0),MATCH(BD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_NLSL!$B$2:$SF$2,0),MATCH(BE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_NLSL!$B$2:$SF$2,0),MATCH(BF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_NLSL!$B$2:$SF$2,0),MATCH(BG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_NLSL!$B$2:$SF$2,0),MATCH(BH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_NLSL!$B$2:$SF$2,0),MATCH(BI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_NLSL!$B$2:$SF$2,0),MATCH(BK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_NLSL!$B$2:$SF$2,0),MATCH(BL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_NLSL!$B$2:$SF$2,0),MATCH(BM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_NLSL!$B$2:$SF$2,0),MATCH(BN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_NLSL!$B$2:$SF$2,0),MATCH(BO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_NLSL!$B$2:$SF$2,0),MATCH(BP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_NLSL!$B$2:$SF$2,0),MATCH(BR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_NLSL!$B$2:$SF$2,0),MATCH(BS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_NLSL!$B$2:$SF$2,0),MATCH(BT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_NLSL!$B$2:$SF$2,0),MATCH(BU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_NLSL!$B$2:$SF$2,0),MATCH(BV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_NLSL!$B$2:$SF$2,0),MATCH(BW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10071,"Drain, City of",{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_NLSL!$B$2:$SF$2,0),MATCH(BA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_NLSL!$B$2:$SF$2,0),MATCH(BB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_NLSL!$B$2:$SF$2,0),MATCH(BC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_NLSL!$B$2:$SF$2,0),MATCH(BD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_NLSL!$B$2:$SF$2,0),MATCH(BE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_NLSL!$B$2:$SF$2,0),MATCH(BF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_NLSL!$B$2:$SF$2,0),MATCH(BG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_NLSL!$B$2:$SF$2,0),MATCH(BH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_NLSL!$B$2:$SF$2,0),MATCH(BI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_NLSL!$B$2:$SF$2,0),MATCH(BK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_NLSL!$B$2:$SF$2,0),MATCH(BL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_NLSL!$B$2:$SF$2,0),MATCH(BM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_NLSL!$B$2:$SF$2,0),MATCH(BN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_NLSL!$B$2:$SF$2,0),MATCH(BO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_NLSL!$B$2:$SF$2,0),MATCH(BP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_NLSL!$B$2:$SF$2,0),MATCH(BR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_NLSL!$B$2:$SF$2,0),MATCH(BS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_NLSL!$B$2:$SF$2,0),MATCH(BT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_NLSL!$B$2:$SF$2,0),MATCH(BU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_NLSL!$B$2:$SF$2,0),MATCH(BV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_NLSL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_NLSL!$B$2:$SF$2,0),MATCH(BW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_NLSL!$B$2:$SF$2,0),MATCH(BA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_NLSL!$B$2:$SF$2,0),MATCH(BB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_NLSL!$B$2:$SF$2,0),MATCH(BC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_NLSL!$B$2:$SF$2,0),MATCH(BD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_NLSL!$B$2:$SF$2,0),MATCH(BE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_NLSL!$B$2:$SF$2,0),MATCH(BF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_NLSL!$B$2:$SF$2,0),MATCH(BG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_NLSL!$B$2:$SF$2,0),MATCH(BH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_NLSL!$B$2:$SF$2,0),MATCH(BI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_NLSL!$B$2:$SF$2,0),MATCH(BK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_NLSL!$B$2:$SF$2,0),MATCH(BL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_NLSL!$B$2:$SF$2,0),MATCH(BM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_NLSL!$B$2:$SF$2,0),MATCH(BN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_NLSL!$B$2:$SF$2,0),MATCH(BO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_NLSL!$B$2:$SF$2,0),MATCH(BP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_NLSL!$B$2:$SF$2,0),MATCH(BR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_NLSL!$B$2:$SF$2,0),MATCH(BS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_NLSL!$B$2:$SF$2,0),MATCH(BT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_NLSL!$B$2:$SF$2,0),MATCH(BU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_NLSL!$B$2:$SF$2,0),MATCH(BV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B30,I_NLSL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_NLSL!$B$2:$SF$2,0),MATCH(BW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_NLSL!$B$2:$SF$2,0),MATCH(BA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_NLSL!$B$2:$SF$2,0),MATCH(BB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_NLSL!$B$2:$SF$2,0),MATCH(BC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_NLSL!$B$2:$SF$2,0),MATCH(BD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_NLSL!$B$2:$SF$2,0),MATCH(BE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_NLSL!$B$2:$SF$2,0),MATCH(BF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_NLSL!$B$2:$SF$2,0),MATCH(BG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_NLSL!$B$2:$SF$2,0),MATCH(BH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_NLSL!$B$2:$SF$2,0),MATCH(BI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_NLSL!$B$2:$SF$2,0),MATCH(BK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_NLSL!$B$2:$SF$2,0),MATCH(BL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_NLSL!$B$2:$SF$2,0),MATCH(BM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_NLSL!$B$2:$SF$2,0),MATCH(BN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_NLSL!$B$2:$SF$2,0),MATCH(BO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_NLSL!$B$2:$SF$2,0),MATCH(BP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_NLSL!$B$2:$SF$2,0),MATCH(BR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_NLSL!$B$2:$SF$2,0),MATCH(BS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_NLSL!$B$2:$SF$2,0),MATCH(BT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_NLSL!$B$2:$SF$2,0),MATCH(BU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_NLSL!$B$2:$SF$2,0),MATCH(BV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_NLSL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_NLSL!$B$2:$SF$2,0),MATCH(BW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_NLSL!$B$2:$SF$2,0),MATCH(BA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_NLSL!$B$2:$SF$2,0),MATCH(BB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_NLSL!$B$2:$SF$2,0),MATCH(BC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_NLSL!$B$2:$SF$2,0),MATCH(BD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_NLSL!$B$2:$SF$2,0),MATCH(BE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_NLSL!$B$2:$SF$2,0),MATCH(BF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_NLSL!$B$2:$SF$2,0),MATCH(BG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_NLSL!$B$2:$SF$2,0),MATCH(BH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_NLSL!$B$2:$SF$2,0),MATCH(BI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_NLSL!$B$2:$SF$2,0),MATCH(BK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_NLSL!$B$2:$SF$2,0),MATCH(BL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_NLSL!$B$2:$SF$2,0),MATCH(BM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_NLSL!$B$2:$SF$2,0),MATCH(BN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_NLSL!$B$2:$SF$2,0),MATCH(BO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_NLSL!$B$2:$SF$2,0),MATCH(BP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_NLSL!$B$2:$SF$2,0),MATCH(BR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_NLSL!$B$2:$SF$2,0),MATCH(BS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_NLSL!$B$2:$SF$2,0),MATCH(BT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_NLSL!$B$2:$SF$2,0),MATCH(BU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_NLSL!$B$2:$SF$2,0),MATCH(BV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B77,I_NLSL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_NLSL!$B$2:$SF$2,0),MATCH(BW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_NLSL!$B$2:$SF$2,0),MATCH(BA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_NLSL!$B$2:$SF$2,0),MATCH(BB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_NLSL!$B$2:$SF$2,0),MATCH(BC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_NLSL!$B$2:$SF$2,0),MATCH(BD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_NLSL!$B$2:$SF$2,0),MATCH(BE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_NLSL!$B$2:$SF$2,0),MATCH(BF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_NLSL!$B$2:$SF$2,0),MATCH(BG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_NLSL!$B$2:$SF$2,0),MATCH(BH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_NLSL!$B$2:$SF$2,0),MATCH(BI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_NLSL!$B$2:$SF$2,0),MATCH(BK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_NLSL!$B$2:$SF$2,0),MATCH(BL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_NLSL!$B$2:$SF$2,0),MATCH(BM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_NLSL!$B$2:$SF$2,0),MATCH(BN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_NLSL!$B$2:$SF$2,0),MATCH(BO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_NLSL!$B$2:$SF$2,0),MATCH(BP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_NLSL!$B$2:$SF$2,0),MATCH(BR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_NLSL!$B$2:$SF$2,0),MATCH(BS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_NLSL!$B$2:$SF$2,0),MATCH(BT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_NLSL!$B$2:$SF$2,0),MATCH(BU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_NLSL!$B$2:$SF$2,0),MATCH(BV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_NLSL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_NLSL!$B$2:$SF$2,0),MATCH(BW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10333,"Ravalli County Elec Coop",{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_NLSL!$B$2:$SF$2,0),MATCH(BA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_NLSL!$B$2:$SF$2,0),MATCH(BB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_NLSL!$B$2:$SF$2,0),MATCH(BC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_NLSL!$B$2:$SF$2,0),MATCH(BD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_NLSL!$B$2:$SF$2,0),MATCH(BE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_NLSL!$B$2:$SF$2,0),MATCH(BF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_NLSL!$B$2:$SF$2,0),MATCH(BG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_NLSL!$B$2:$SF$2,0),MATCH(BH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_NLSL!$B$2:$SF$2,0),MATCH(BI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_NLSL!$B$2:$SF$2,0),MATCH(BK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_NLSL!$B$2:$SF$2,0),MATCH(BL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_NLSL!$B$2:$SF$2,0),MATCH(BM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_NLSL!$B$2:$SF$2,0),MATCH(BN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_NLSL!$B$2:$SF$2,0),MATCH(BO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_NLSL!$B$2:$SF$2,0),MATCH(BP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_NLSL!$B$2:$SF$2,0),MATCH(BR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_NLSL!$B$2:$SF$2,0),MATCH(BS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_NLSL!$B$2:$SF$2,0),MATCH(BT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_NLSL!$B$2:$SF$2,0),MATCH(BU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_NLSL!$B$2:$SF$2,0),MATCH(BV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_NLSL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_NLSL!$B$2:$SF$2,0),MATCH(BW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10502,"Yakama Power",{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_NLSL!$B$2:$SF$2,0),MATCH(BA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_NLSL!$B$2:$SF$2,0),MATCH(BB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_NLSL!$B$2:$SF$2,0),MATCH(BC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_NLSL!$B$2:$SF$2,0),MATCH(BD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_NLSL!$B$2:$SF$2,0),MATCH(BE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_NLSL!$B$2:$SF$2,0),MATCH(BF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_NLSL!$B$2:$SF$2,0),MATCH(BG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_NLSL!$B$2:$SF$2,0),MATCH(BH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_NLSL!$B$2:$SF$2,0),MATCH(BI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_NLSL!$B$2:$SF$2,0),MATCH(BK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_NLSL!$B$2:$SF$2,0),MATCH(BL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_NLSL!$B$2:$SF$2,0),MATCH(BM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_NLSL!$B$2:$SF$2,0),MATCH(BN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_NLSL!$B$2:$SF$2,0),MATCH(BO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_NLSL!$B$2:$SF$2,0),MATCH(BP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_NLSL!$B$2:$SF$2,0),MATCH(BR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_NLSL!$B$2:$SF$2,0),MATCH(BS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_NLSL!$B$2:$SF$2,0),MATCH(BT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_NLSL!$B$2:$SF$2,0),MATCH(BU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_NLSL!$B$2:$SF$2,0),MATCH(BV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_NLSL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_NLSL!$B$2:$SF$2,0),MATCH(BW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_NLSL!$B$2:$SF$2,0),MATCH(BA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_NLSL!$B$2:$SF$2,0),MATCH(BB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_NLSL!$B$2:$SF$2,0),MATCH(BC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_NLSL!$B$2:$SF$2,0),MATCH(BD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_NLSL!$B$2:$SF$2,0),MATCH(BE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_NLSL!$B$2:$SF$2,0),MATCH(BF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_NLSL!$B$2:$SF$2,0),MATCH(BG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_NLSL!$B$2:$SF$2,0),MATCH(BH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_NLSL!$B$2:$SF$2,0),MATCH(BI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_NLSL!$B$2:$SF$2,0),MATCH(BK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_NLSL!$B$2:$SF$2,0),MATCH(BL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_NLSL!$B$2:$SF$2,0),MATCH(BM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_NLSL!$B$2:$SF$2,0),MATCH(BN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_NLSL!$B$2:$SF$2,0),MATCH(BO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_NLSL!$B$2:$SF$2,0),MATCH(BP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(BQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_NLSL!$B$2:$SF$2,0),MATCH(BR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_NLSL!$B$2:$SF$2,0),MATCH(BS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_NLSL!$B$2:$SF$2,0),MATCH(BT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_NLSL!$B$2:$SF$2,0),MATCH(BU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_NLSL!$B$2:$SF$2,0),MATCH(BV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_NLSL!$B$2:$SF$2,0),MATCH(BW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]

{"sheet":"Existing","index":22,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Exhibit A Exisiting Dedicated Resources (including COR, SNEER, other Existing Resource) (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER!$B$2:$SF$2,0),MATCH(AZ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER!$B$2:$SF$2,0),MATCH(BA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER_other!$B$2:$SF$2,0),MATCH(BA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER!$B$2:$SF$2,0),MATCH(BB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER_other!$B$2:$SF$2,0),MATCH(BB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER!$B$2:$SF$2,0),MATCH(BC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER_other!$B$2:$SF$2,0),MATCH(BC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER!$B$2:$SF$2,0),MATCH(BD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER_other!$B$2:$SF$2,0),MATCH(BD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER!$B$2:$SF$2,0),MATCH(BE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER_other!$B$2:$SF$2,0),MATCH(BE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER!$B$2:$SF$2,0),MATCH(BF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER_other!$B$2:$SF$2,0),MATCH(BF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER!$B$2:$SF$2,0),MATCH(BG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER_other!$B$2:$SF$2,0),MATCH(BG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER!$B$2:$SF$2,0),MATCH(BH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER_other!$B$2:$SF$2,0),MATCH(BH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER!$B$2:$SF$2,0),MATCH(BI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER_other!$B$2:$SF$2,0),MATCH(BI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER!$B$2:$SF$2,0),MATCH(BJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER!$B$2:$SF$2,0),MATCH(BK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER_other!$B$2:$SF$2,0),MATCH(BK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER!$B$2:$SF$2,0),MATCH(BL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER_other!$B$2:$SF$2,0),MATCH(BL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER!$B$2:$SF$2,0),MATCH(BM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER_other!$B$2:$SF$2,0),MATCH(BM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER!$B$2:$SF$2,0),MATCH(BN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER_other!$B$2:$SF$2,0),MATCH(BN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER!$B$2:$SF$2,0),MATCH(BO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER_other!$B$2:$SF$2,0),MATCH(BO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER!$B$2:$SF$2,0),MATCH(BP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER_other!$B$2:$SF$2,0),MATCH(BP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER!$B$2:$SF$2,0),MATCH(BQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER!$B$2:$SF$2,0),MATCH(BR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER_other!$B$2:$SF$2,0),MATCH(BR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER!$B$2:$SF$2,0),MATCH(BS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER_other!$B$2:$SF$2,0),MATCH(BS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER!$B$2:$SF$2,0),MATCH(BT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER_other!$B$2:$SF$2,0),MATCH(BT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER!$B$2:$SF$2,0),MATCH(BU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER_other!$B$2:$SF$2,0),MATCH(BU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER!$B$2:$SF$2,0),MATCH(BV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER_other!$B$2:$SF$2,0),MATCH(BV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER!$B$2:$SF$2,0),MATCH(BW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER_other!$B$2:$SF$2,0),MATCH(BW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":254},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":183},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":253},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":221},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":495},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":390},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":361},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":285},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":263},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":198},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":250},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":197},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":338},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":247},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":661},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":568},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":664},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":485},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":431},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":340},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":309},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":243},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":230},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":183},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":254},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":183},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":253},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":221},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":495},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":390},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":347},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":299},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":263},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":198},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":260},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":187},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":338},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":247},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":661},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":568},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":664},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":485},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":431},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":340},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":309},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":243},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":230},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":183},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER!$B$2:$SF$2,0),MATCH(AZ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":245},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER!$B$2:$SF$2,0),MATCH(BA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER_other!$B$2:$SF$2,0),MATCH(BA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":192},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER!$B$2:$SF$2,0),MATCH(BB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER_other!$B$2:$SF$2,0),MATCH(BB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":263},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER!$B$2:$SF$2,0),MATCH(BC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER_other!$B$2:$SF$2,0),MATCH(BC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":211},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER!$B$2:$SF$2,0),MATCH(BD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER_other!$B$2:$SF$2,0),MATCH(BD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":495},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER!$B$2:$SF$2,0),MATCH(BE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER_other!$B$2:$SF$2,0),MATCH(BE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":390},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER!$B$2:$SF$2,0),MATCH(BF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER_other!$B$2:$SF$2,0),MATCH(BF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":347},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER!$B$2:$SF$2,0),MATCH(BG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER_other!$B$2:$SF$2,0),MATCH(BG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":299},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER!$B$2:$SF$2,0),MATCH(BH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER_other!$B$2:$SF$2,0),MATCH(BH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":274},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER!$B$2:$SF$2,0),MATCH(BI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER_other!$B$2:$SF$2,0),MATCH(BI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":203},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER!$B$2:$SF$2,0),MATCH(BJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":260},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER!$B$2:$SF$2,0),MATCH(BK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER_other!$B$2:$SF$2,0),MATCH(BK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":187},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER!$B$2:$SF$2,0),MATCH(BL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER_other!$B$2:$SF$2,0),MATCH(BL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":325},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER!$B$2:$SF$2,0),MATCH(BM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER_other!$B$2:$SF$2,0),MATCH(BM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":260},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER!$B$2:$SF$2,0),MATCH(BN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER_other!$B$2:$SF$2,0),MATCH(BN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":687},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER!$B$2:$SF$2,0),MATCH(BO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER_other!$B$2:$SF$2,0),MATCH(BO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":542},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER!$B$2:$SF$2,0),MATCH(BP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER_other!$B$2:$SF$2,0),MATCH(BP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":664},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER!$B$2:$SF$2,0),MATCH(BQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":485},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER!$B$2:$SF$2,0),MATCH(BR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER_other!$B$2:$SF$2,0),MATCH(BR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":414},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER!$B$2:$SF$2,0),MATCH(BS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER_other!$B$2:$SF$2,0),MATCH(BS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":357},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER!$B$2:$SF$2,0),MATCH(BT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER_other!$B$2:$SF$2,0),MATCH(BT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":321},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER!$B$2:$SF$2,0),MATCH(BU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER_other!$B$2:$SF$2,0),MATCH(BU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":231},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER!$B$2:$SF$2,0),MATCH(BV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER_other!$B$2:$SF$2,0),MATCH(BV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":230},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER!$B$2:$SF$2,0),MATCH(BW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER_other!$B$2:$SF$2,0),MATCH(BW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":183}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER!$B$2:$SF$2,0),MATCH(AZ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER!$B$2:$SF$2,0),MATCH(BA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER_other!$B$2:$SF$2,0),MATCH(BA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER!$B$2:$SF$2,0),MATCH(BB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER_other!$B$2:$SF$2,0),MATCH(BB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER!$B$2:$SF$2,0),MATCH(BC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER_other!$B$2:$SF$2,0),MATCH(BC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER!$B$2:$SF$2,0),MATCH(BD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER_other!$B$2:$SF$2,0),MATCH(BD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER!$B$2:$SF$2,0),MATCH(BE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER_other!$B$2:$SF$2,0),MATCH(BE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER!$B$2:$SF$2,0),MATCH(BF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER_other!$B$2:$SF$2,0),MATCH(BF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER!$B$2:$SF$2,0),MATCH(BG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER_other!$B$2:$SF$2,0),MATCH(BG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER!$B$2:$SF$2,0),MATCH(BH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER_other!$B$2:$SF$2,0),MATCH(BH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER!$B$2:$SF$2,0),MATCH(BI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER_other!$B$2:$SF$2,0),MATCH(BI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER!$B$2:$SF$2,0),MATCH(BJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER!$B$2:$SF$2,0),MATCH(BK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER_other!$B$2:$SF$2,0),MATCH(BK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER!$B$2:$SF$2,0),MATCH(BL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER_other!$B$2:$SF$2,0),MATCH(BL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER!$B$2:$SF$2,0),MATCH(BM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER_other!$B$2:$SF$2,0),MATCH(BM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER!$B$2:$SF$2,0),MATCH(BN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER_other!$B$2:$SF$2,0),MATCH(BN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER!$B$2:$SF$2,0),MATCH(BO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER_other!$B$2:$SF$2,0),MATCH(BO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER!$B$2:$SF$2,0),MATCH(BP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER_other!$B$2:$SF$2,0),MATCH(BP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER!$B$2:$SF$2,0),MATCH(BQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER!$B$2:$SF$2,0),MATCH(BR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER_other!$B$2:$SF$2,0),MATCH(BR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER!$B$2:$SF$2,0),MATCH(BS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER_other!$B$2:$SF$2,0),MATCH(BS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER!$B$2:$SF$2,0),MATCH(BT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER_other!$B$2:$SF$2,0),MATCH(BT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER!$B$2:$SF$2,0),MATCH(BU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER_other!$B$2:$SF$2,0),MATCH(BU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER!$B$2:$SF$2,0),MATCH(BV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER_other!$B$2:$SF$2,0),MATCH(BV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER!$B$2:$SF$2,0),MATCH(BW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER_other!$B$2:$SF$2,0),MATCH(BW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER!$B$2:$SF$2,0),MATCH(AZ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER!$B$2:$SF$2,0),MATCH(BA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER_other!$B$2:$SF$2,0),MATCH(BA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER!$B$2:$SF$2,0),MATCH(BB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER_other!$B$2:$SF$2,0),MATCH(BB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER!$B$2:$SF$2,0),MATCH(BC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER_other!$B$2:$SF$2,0),MATCH(BC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER!$B$2:$SF$2,0),MATCH(BD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER_other!$B$2:$SF$2,0),MATCH(BD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER!$B$2:$SF$2,0),MATCH(BE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER_other!$B$2:$SF$2,0),MATCH(BE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER!$B$2:$SF$2,0),MATCH(BF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER_other!$B$2:$SF$2,0),MATCH(BF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER!$B$2:$SF$2,0),MATCH(BG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER_other!$B$2:$SF$2,0),MATCH(BG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER!$B$2:$SF$2,0),MATCH(BH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER_other!$B$2:$SF$2,0),MATCH(BH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER!$B$2:$SF$2,0),MATCH(BI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER_other!$B$2:$SF$2,0),MATCH(BI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER!$B$2:$SF$2,0),MATCH(BJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER!$B$2:$SF$2,0),MATCH(BK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER_other!$B$2:$SF$2,0),MATCH(BK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER!$B$2:$SF$2,0),MATCH(BL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER_other!$B$2:$SF$2,0),MATCH(BL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER!$B$2:$SF$2,0),MATCH(BM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER_other!$B$2:$SF$2,0),MATCH(BM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER!$B$2:$SF$2,0),MATCH(BN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER_other!$B$2:$SF$2,0),MATCH(BN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER!$B$2:$SF$2,0),MATCH(BO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER_other!$B$2:$SF$2,0),MATCH(BO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER!$B$2:$SF$2,0),MATCH(BP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER_other!$B$2:$SF$2,0),MATCH(BP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER!$B$2:$SF$2,0),MATCH(BQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER!$B$2:$SF$2,0),MATCH(BR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER_other!$B$2:$SF$2,0),MATCH(BR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER!$B$2:$SF$2,0),MATCH(BS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER_other!$B$2:$SF$2,0),MATCH(BS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER!$B$2:$SF$2,0),MATCH(BT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER_other!$B$2:$SF$2,0),MATCH(BT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER!$B$2:$SF$2,0),MATCH(BU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER_other!$B$2:$SF$2,0),MATCH(BU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER!$B$2:$SF$2,0),MATCH(BV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER_other!$B$2:$SF$2,0),MATCH(BV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER!$B$2:$SF$2,0),MATCH(BW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER_other!$B$2:$SF$2,0),MATCH(BW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10071,"Drain, City of",{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER!$B$2:$SF$2,0),MATCH(AZ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER!$B$2:$SF$2,0),MATCH(BA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER_other!$B$2:$SF$2,0),MATCH(BA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER!$B$2:$SF$2,0),MATCH(BB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER_other!$B$2:$SF$2,0),MATCH(BB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER!$B$2:$SF$2,0),MATCH(BC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER_other!$B$2:$SF$2,0),MATCH(BC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER!$B$2:$SF$2,0),MATCH(BD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER_other!$B$2:$SF$2,0),MATCH(BD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER!$B$2:$SF$2,0),MATCH(BE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER_other!$B$2:$SF$2,0),MATCH(BE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER!$B$2:$SF$2,0),MATCH(BF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER_other!$B$2:$SF$2,0),MATCH(BF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER!$B$2:$SF$2,0),MATCH(BG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER_other!$B$2:$SF$2,0),MATCH(BG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER!$B$2:$SF$2,0),MATCH(BH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER_other!$B$2:$SF$2,0),MATCH(BH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER!$B$2:$SF$2,0),MATCH(BI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER_other!$B$2:$SF$2,0),MATCH(BI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER!$B$2:$SF$2,0),MATCH(BJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER!$B$2:$SF$2,0),MATCH(BK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER_other!$B$2:$SF$2,0),MATCH(BK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER!$B$2:$SF$2,0),MATCH(BL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER_other!$B$2:$SF$2,0),MATCH(BL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER!$B$2:$SF$2,0),MATCH(BM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER_other!$B$2:$SF$2,0),MATCH(BM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER!$B$2:$SF$2,0),MATCH(BN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER_other!$B$2:$SF$2,0),MATCH(BN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER!$B$2:$SF$2,0),MATCH(BO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER_other!$B$2:$SF$2,0),MATCH(BO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER!$B$2:$SF$2,0),MATCH(BP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER_other!$B$2:$SF$2,0),MATCH(BP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER!$B$2:$SF$2,0),MATCH(BQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER!$B$2:$SF$2,0),MATCH(BR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER_other!$B$2:$SF$2,0),MATCH(BR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER!$B$2:$SF$2,0),MATCH(BS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER_other!$B$2:$SF$2,0),MATCH(BS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER!$B$2:$SF$2,0),MATCH(BT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER_other!$B$2:$SF$2,0),MATCH(BT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER!$B$2:$SF$2,0),MATCH(BU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER_other!$B$2:$SF$2,0),MATCH(BU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER!$B$2:$SF$2,0),MATCH(BV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER_other!$B$2:$SF$2,0),MATCH(BV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B23,I_ER!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER!$B$2:$SF$2,0),MATCH(BW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B23,I_ER_other!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER_other!$B$2:$SF$2,0),MATCH(BW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1118},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":940},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1125},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1132},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1591},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1385},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1310},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1169},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":955},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":840},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":781},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":756},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":511},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":498},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1031},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1035},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1545},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1259},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1256},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1119},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1344},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1204},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":924},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":865},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1118},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":940},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1125},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1132},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1591},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1385},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1252},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1227},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":955},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":840},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":819},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":718},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":511},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":498},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1031},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1035},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1545},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1259},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1256},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1119},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1344},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1204},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":924},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":865},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER!$B$2:$SF$2,0),MATCH(AZ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1072},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER!$B$2:$SF$2,0),MATCH(BA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER_other!$B$2:$SF$2,0),MATCH(BA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":989},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER!$B$2:$SF$2,0),MATCH(BB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER_other!$B$2:$SF$2,0),MATCH(BB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1174},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER!$B$2:$SF$2,0),MATCH(BC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER_other!$B$2:$SF$2,0),MATCH(BC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1078},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER!$B$2:$SF$2,0),MATCH(BD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER_other!$B$2:$SF$2,0),MATCH(BD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1581},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER!$B$2:$SF$2,0),MATCH(BE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER_other!$B$2:$SF$2,0),MATCH(BE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1384},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER!$B$2:$SF$2,0),MATCH(BF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER_other!$B$2:$SF$2,0),MATCH(BF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1256},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER!$B$2:$SF$2,0),MATCH(BG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER_other!$B$2:$SF$2,0),MATCH(BG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1226},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER!$B$2:$SF$2,0),MATCH(BH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER_other!$B$2:$SF$2,0),MATCH(BH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":990},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER!$B$2:$SF$2,0),MATCH(BI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER_other!$B$2:$SF$2,0),MATCH(BI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":864},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER!$B$2:$SF$2,0),MATCH(BJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":807},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER!$B$2:$SF$2,0),MATCH(BK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER_other!$B$2:$SF$2,0),MATCH(BK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":718},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER!$B$2:$SF$2,0),MATCH(BL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER_other!$B$2:$SF$2,0),MATCH(BL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":485},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER!$B$2:$SF$2,0),MATCH(BM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER_other!$B$2:$SF$2,0),MATCH(BM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":524},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER!$B$2:$SF$2,0),MATCH(BN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER_other!$B$2:$SF$2,0),MATCH(BN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1079},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER!$B$2:$SF$2,0),MATCH(BO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER_other!$B$2:$SF$2,0),MATCH(BO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":987},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER!$B$2:$SF$2,0),MATCH(BP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER_other!$B$2:$SF$2,0),MATCH(BP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1545},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER!$B$2:$SF$2,0),MATCH(BQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1259},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER!$B$2:$SF$2,0),MATCH(BR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER_other!$B$2:$SF$2,0),MATCH(BR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1200},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER!$B$2:$SF$2,0),MATCH(BS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER_other!$B$2:$SF$2,0),MATCH(BS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1175},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER!$B$2:$SF$2,0),MATCH(BT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER_other!$B$2:$SF$2,0),MATCH(BT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1402},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER!$B$2:$SF$2,0),MATCH(BU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER_other!$B$2:$SF$2,0),MATCH(BU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1146},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER!$B$2:$SF$2,0),MATCH(BV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER_other!$B$2:$SF$2,0),MATCH(BV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":924},{"$f":"+VLOOKUP($B30,I_ER!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER!$B$2:$SF$2,0),MATCH(BW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B30,I_ER_other!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER_other!$B$2:$SF$2,0),MATCH(BW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":865}]
[null,10111,"Columbia Power Coop",{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER!$B$2:$SF$2,0),MATCH(AZ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER!$B$2:$SF$2,0),MATCH(BA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER_other!$B$2:$SF$2,0),MATCH(BA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER!$B$2:$SF$2,0),MATCH(BB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER_other!$B$2:$SF$2,0),MATCH(BB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER!$B$2:$SF$2,0),MATCH(BC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER_other!$B$2:$SF$2,0),MATCH(BC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER!$B$2:$SF$2,0),MATCH(BD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER_other!$B$2:$SF$2,0),MATCH(BD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER!$B$2:$SF$2,0),MATCH(BE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER_other!$B$2:$SF$2,0),MATCH(BE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER!$B$2:$SF$2,0),MATCH(BF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER_other!$B$2:$SF$2,0),MATCH(BF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER!$B$2:$SF$2,0),MATCH(BG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER_other!$B$2:$SF$2,0),MATCH(BG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER!$B$2:$SF$2,0),MATCH(BH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER_other!$B$2:$SF$2,0),MATCH(BH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER!$B$2:$SF$2,0),MATCH(BI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER_other!$B$2:$SF$2,0),MATCH(BI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER!$B$2:$SF$2,0),MATCH(BJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER!$B$2:$SF$2,0),MATCH(BK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER_other!$B$2:$SF$2,0),MATCH(BK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER!$B$2:$SF$2,0),MATCH(BL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER_other!$B$2:$SF$2,0),MATCH(BL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER!$B$2:$SF$2,0),MATCH(BM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER_other!$B$2:$SF$2,0),MATCH(BM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER!$B$2:$SF$2,0),MATCH(BN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER_other!$B$2:$SF$2,0),MATCH(BN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER!$B$2:$SF$2,0),MATCH(BO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER_other!$B$2:$SF$2,0),MATCH(BO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER!$B$2:$SF$2,0),MATCH(BP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER_other!$B$2:$SF$2,0),MATCH(BP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER!$B$2:$SF$2,0),MATCH(BQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER!$B$2:$SF$2,0),MATCH(BR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER_other!$B$2:$SF$2,0),MATCH(BR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER!$B$2:$SF$2,0),MATCH(BS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER_other!$B$2:$SF$2,0),MATCH(BS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER!$B$2:$SF$2,0),MATCH(BT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER_other!$B$2:$SF$2,0),MATCH(BT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER!$B$2:$SF$2,0),MATCH(BU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER_other!$B$2:$SF$2,0),MATCH(BU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER!$B$2:$SF$2,0),MATCH(BV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER_other!$B$2:$SF$2,0),MATCH(BV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B45,I_ER!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER!$B$2:$SF$2,0),MATCH(BW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B45,I_ER_other!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER_other!$B$2:$SF$2,0),MATCH(BW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":74},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":12},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":34},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":30},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":35},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":46},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":79},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":13},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":94},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":15},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":113},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":25},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":123},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":15},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":135},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":23},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":124},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":26},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":108},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":12},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":74},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":12},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":34},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":30},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":34},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":8},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":46},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":82},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":10},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":94},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":15},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":113},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":25},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":123},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":15},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":135},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":23},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":124},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":26},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":108},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":12},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER!$B$2:$SF$2,0),MATCH(AZ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":72},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER!$B$2:$SF$2,0),MATCH(BA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER_other!$B$2:$SF$2,0),MATCH(BA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":14},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER!$B$2:$SF$2,0),MATCH(BB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER_other!$B$2:$SF$2,0),MATCH(BB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":35},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER!$B$2:$SF$2,0),MATCH(BC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER_other!$B$2:$SF$2,0),MATCH(BC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":6},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER!$B$2:$SF$2,0),MATCH(BD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER_other!$B$2:$SF$2,0),MATCH(BD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":30},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER!$B$2:$SF$2,0),MATCH(BE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER_other!$B$2:$SF$2,0),MATCH(BE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER!$B$2:$SF$2,0),MATCH(BF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER_other!$B$2:$SF$2,0),MATCH(BF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":34},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER!$B$2:$SF$2,0),MATCH(BG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER_other!$B$2:$SF$2,0),MATCH(BG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":8},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER!$B$2:$SF$2,0),MATCH(BH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER_other!$B$2:$SF$2,0),MATCH(BH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":48},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER!$B$2:$SF$2,0),MATCH(BI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER_other!$B$2:$SF$2,0),MATCH(BI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER!$B$2:$SF$2,0),MATCH(BJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":82},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER!$B$2:$SF$2,0),MATCH(BK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER_other!$B$2:$SF$2,0),MATCH(BK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":10},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER!$B$2:$SF$2,0),MATCH(BL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER_other!$B$2:$SF$2,0),MATCH(BL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":90},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER!$B$2:$SF$2,0),MATCH(BM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER_other!$B$2:$SF$2,0),MATCH(BM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":19},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER!$B$2:$SF$2,0),MATCH(BN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER_other!$B$2:$SF$2,0),MATCH(BN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":118},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER!$B$2:$SF$2,0),MATCH(BO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER_other!$B$2:$SF$2,0),MATCH(BO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":20},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER!$B$2:$SF$2,0),MATCH(BP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER_other!$B$2:$SF$2,0),MATCH(BP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":123},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER!$B$2:$SF$2,0),MATCH(BQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":15},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER!$B$2:$SF$2,0),MATCH(BR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER_other!$B$2:$SF$2,0),MATCH(BR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":130},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER!$B$2:$SF$2,0),MATCH(BS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER_other!$B$2:$SF$2,0),MATCH(BS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":28},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER!$B$2:$SF$2,0),MATCH(BT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER_other!$B$2:$SF$2,0),MATCH(BT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":129},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER!$B$2:$SF$2,0),MATCH(BU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER_other!$B$2:$SF$2,0),MATCH(BU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":21},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER!$B$2:$SF$2,0),MATCH(BV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER_other!$B$2:$SF$2,0),MATCH(BV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":108},{"$f":"+VLOOKUP($B77,I_ER!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER!$B$2:$SF$2,0),MATCH(BW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B77,I_ER_other!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER_other!$B$2:$SF$2,0),MATCH(BW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":12}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER!$B$2:$SF$2,0),MATCH(AZ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER!$B$2:$SF$2,0),MATCH(BA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER_other!$B$2:$SF$2,0),MATCH(BA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER!$B$2:$SF$2,0),MATCH(BB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER_other!$B$2:$SF$2,0),MATCH(BB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER!$B$2:$SF$2,0),MATCH(BC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER_other!$B$2:$SF$2,0),MATCH(BC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER!$B$2:$SF$2,0),MATCH(BD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER_other!$B$2:$SF$2,0),MATCH(BD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER!$B$2:$SF$2,0),MATCH(BE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER_other!$B$2:$SF$2,0),MATCH(BE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER!$B$2:$SF$2,0),MATCH(BF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER_other!$B$2:$SF$2,0),MATCH(BF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER!$B$2:$SF$2,0),MATCH(BG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER_other!$B$2:$SF$2,0),MATCH(BG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER!$B$2:$SF$2,0),MATCH(BH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER_other!$B$2:$SF$2,0),MATCH(BH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER!$B$2:$SF$2,0),MATCH(BI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER_other!$B$2:$SF$2,0),MATCH(BI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER!$B$2:$SF$2,0),MATCH(BJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER!$B$2:$SF$2,0),MATCH(BK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER_other!$B$2:$SF$2,0),MATCH(BK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER!$B$2:$SF$2,0),MATCH(BL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER_other!$B$2:$SF$2,0),MATCH(BL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER!$B$2:$SF$2,0),MATCH(BM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER_other!$B$2:$SF$2,0),MATCH(BM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER!$B$2:$SF$2,0),MATCH(BN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER_other!$B$2:$SF$2,0),MATCH(BN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER!$B$2:$SF$2,0),MATCH(BO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER_other!$B$2:$SF$2,0),MATCH(BO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER!$B$2:$SF$2,0),MATCH(BP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER_other!$B$2:$SF$2,0),MATCH(BP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER!$B$2:$SF$2,0),MATCH(BQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER!$B$2:$SF$2,0),MATCH(BR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER_other!$B$2:$SF$2,0),MATCH(BR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER!$B$2:$SF$2,0),MATCH(BS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER_other!$B$2:$SF$2,0),MATCH(BS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER!$B$2:$SF$2,0),MATCH(BT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER_other!$B$2:$SF$2,0),MATCH(BT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER!$B$2:$SF$2,0),MATCH(BU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER_other!$B$2:$SF$2,0),MATCH(BU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER!$B$2:$SF$2,0),MATCH(BV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER_other!$B$2:$SF$2,0),MATCH(BV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B88,I_ER!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER!$B$2:$SF$2,0),MATCH(BW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B88,I_ER_other!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER_other!$B$2:$SF$2,0),MATCH(BW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10333,"Ravalli County Elec Coop",{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER!$B$2:$SF$2,0),MATCH(AZ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER!$B$2:$SF$2,0),MATCH(BA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER_other!$B$2:$SF$2,0),MATCH(BA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER!$B$2:$SF$2,0),MATCH(BB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER_other!$B$2:$SF$2,0),MATCH(BB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER!$B$2:$SF$2,0),MATCH(BC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER_other!$B$2:$SF$2,0),MATCH(BC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER!$B$2:$SF$2,0),MATCH(BD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER_other!$B$2:$SF$2,0),MATCH(BD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER!$B$2:$SF$2,0),MATCH(BE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER_other!$B$2:$SF$2,0),MATCH(BE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER!$B$2:$SF$2,0),MATCH(BF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER_other!$B$2:$SF$2,0),MATCH(BF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER!$B$2:$SF$2,0),MATCH(BG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER_other!$B$2:$SF$2,0),MATCH(BG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER!$B$2:$SF$2,0),MATCH(BH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER_other!$B$2:$SF$2,0),MATCH(BH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER!$B$2:$SF$2,0),MATCH(BI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER_other!$B$2:$SF$2,0),MATCH(BI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER!$B$2:$SF$2,0),MATCH(BJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER!$B$2:$SF$2,0),MATCH(BK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER_other!$B$2:$SF$2,0),MATCH(BK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER!$B$2:$SF$2,0),MATCH(BL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER_other!$B$2:$SF$2,0),MATCH(BL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER!$B$2:$SF$2,0),MATCH(BM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER_other!$B$2:$SF$2,0),MATCH(BM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER!$B$2:$SF$2,0),MATCH(BN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER_other!$B$2:$SF$2,0),MATCH(BN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER!$B$2:$SF$2,0),MATCH(BO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER_other!$B$2:$SF$2,0),MATCH(BO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER!$B$2:$SF$2,0),MATCH(BP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER_other!$B$2:$SF$2,0),MATCH(BP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER!$B$2:$SF$2,0),MATCH(BQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER!$B$2:$SF$2,0),MATCH(BR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER_other!$B$2:$SF$2,0),MATCH(BR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER!$B$2:$SF$2,0),MATCH(BS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER_other!$B$2:$SF$2,0),MATCH(BS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER!$B$2:$SF$2,0),MATCH(BT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER_other!$B$2:$SF$2,0),MATCH(BT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER!$B$2:$SF$2,0),MATCH(BU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER_other!$B$2:$SF$2,0),MATCH(BU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER!$B$2:$SF$2,0),MATCH(BV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER_other!$B$2:$SF$2,0),MATCH(BV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B102,I_ER!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER!$B$2:$SF$2,0),MATCH(BW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B102,I_ER_other!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER_other!$B$2:$SF$2,0),MATCH(BW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10502,"Yakama Power",{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER!$B$2:$SF$2,0),MATCH(AZ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER!$B$2:$SF$2,0),MATCH(BA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER_other!$B$2:$SF$2,0),MATCH(BA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER!$B$2:$SF$2,0),MATCH(BB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER_other!$B$2:$SF$2,0),MATCH(BB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER!$B$2:$SF$2,0),MATCH(BC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER_other!$B$2:$SF$2,0),MATCH(BC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER!$B$2:$SF$2,0),MATCH(BD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER_other!$B$2:$SF$2,0),MATCH(BD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER!$B$2:$SF$2,0),MATCH(BE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER_other!$B$2:$SF$2,0),MATCH(BE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER!$B$2:$SF$2,0),MATCH(BF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER_other!$B$2:$SF$2,0),MATCH(BF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER!$B$2:$SF$2,0),MATCH(BG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER_other!$B$2:$SF$2,0),MATCH(BG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER!$B$2:$SF$2,0),MATCH(BH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER_other!$B$2:$SF$2,0),MATCH(BH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER!$B$2:$SF$2,0),MATCH(BI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER_other!$B$2:$SF$2,0),MATCH(BI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER!$B$2:$SF$2,0),MATCH(BJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER!$B$2:$SF$2,0),MATCH(BK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER_other!$B$2:$SF$2,0),MATCH(BK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER!$B$2:$SF$2,0),MATCH(BL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER_other!$B$2:$SF$2,0),MATCH(BL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER!$B$2:$SF$2,0),MATCH(BM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER_other!$B$2:$SF$2,0),MATCH(BM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER!$B$2:$SF$2,0),MATCH(BN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER_other!$B$2:$SF$2,0),MATCH(BN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER!$B$2:$SF$2,0),MATCH(BO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER_other!$B$2:$SF$2,0),MATCH(BO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER!$B$2:$SF$2,0),MATCH(BP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER_other!$B$2:$SF$2,0),MATCH(BP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER!$B$2:$SF$2,0),MATCH(BQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER!$B$2:$SF$2,0),MATCH(BR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER_other!$B$2:$SF$2,0),MATCH(BR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER!$B$2:$SF$2,0),MATCH(BS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER_other!$B$2:$SF$2,0),MATCH(BS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER!$B$2:$SF$2,0),MATCH(BT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER_other!$B$2:$SF$2,0),MATCH(BT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER!$B$2:$SF$2,0),MATCH(BU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER_other!$B$2:$SF$2,0),MATCH(BU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER!$B$2:$SF$2,0),MATCH(BV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER_other!$B$2:$SF$2,0),MATCH(BV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B131,I_ER!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER!$B$2:$SF$2,0),MATCH(BW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B131,I_ER_other!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER_other!$B$2:$SF$2,0),MATCH(BW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4632.2820000000002},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3288.44},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3943.1210000000001},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3428.9719999999998},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3966.68},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3102.9179999999997},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4025.5880000000002},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3148.0299999999997},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3761.5889999999999},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":2780.3820000000001},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3933.692},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3018.35},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4974.8530000000001},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3553.7929999999997},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":6147.951},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5178.9400000000005},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7271.3680000000004},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5199.0439999999999},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":6282.107},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4825.5029999999997},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5286.3440000000001},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4057.703},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4096.2309999999998},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3172.4390000000003},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4762.049},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3382.1790000000001},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4056.6869999999999},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3528.6350000000002},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4078.924},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3191.433},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3983.0120000000002},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3399.3109999999997},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3870.4290000000001},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":2862.0219999999999},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4204.3310000000001},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":2953.54},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5085.6059999999998},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3634.7539999999999},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":6224.4210000000003},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5244.7129999999997},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7396.2919999999995},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5290.3630000000003},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":6401.17},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4919.3950000000004},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5410.616},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4155.7029999999995},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4216.3},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3268.4760000000001},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER!$B$2:$SF$2,0),MATCH(AZ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AZ$3=\"HLH\",MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4718.3130000000001},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER!$B$2:$SF$2,0),MATCH(BA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BA$3=\"HLH\",MATCH(BA$2,I_ER_other!$B$2:$SF$2,0),MATCH(BA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3660.598},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER!$B$2:$SF$2,0),MATCH(BB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BB$3=\"HLH\",MATCH(BB$2,I_ER_other!$B$2:$SF$2,0),MATCH(BB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4349.3429999999998},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER!$B$2:$SF$2,0),MATCH(BC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BC$3=\"HLH\",MATCH(BC$2,I_ER_other!$B$2:$SF$2,0),MATCH(BC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3459.8710000000001},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER!$B$2:$SF$2,0),MATCH(BD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BD$3=\"HLH\",MATCH(BD$2,I_ER_other!$B$2:$SF$2,0),MATCH(BD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4196.7809999999999},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER!$B$2:$SF$2,0),MATCH(BE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BE$3=\"HLH\",MATCH(BE$2,I_ER_other!$B$2:$SF$2,0),MATCH(BE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3284.373},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER!$B$2:$SF$2,0),MATCH(BF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BF$3=\"HLH\",MATCH(BF$2,I_ER_other!$B$2:$SF$2,0),MATCH(BF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4100.8240000000005},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER!$B$2:$SF$2,0),MATCH(BG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BG$3=\"HLH\",MATCH(BG$2,I_ER_other!$B$2:$SF$2,0),MATCH(BG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3500.643},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER!$B$2:$SF$2,0),MATCH(BH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BH$3=\"HLH\",MATCH(BH$2,I_ER_other!$B$2:$SF$2,0),MATCH(BH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4149.6959999999999},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER!$B$2:$SF$2,0),MATCH(BI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BI$3=\"HLH\",MATCH(BI$2,I_ER_other!$B$2:$SF$2,0),MATCH(BI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3028.87},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER!$B$2:$SF$2,0),MATCH(BJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BJ$3=\"HLH\",MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4330.0059999999994},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER!$B$2:$SF$2,0),MATCH(BK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BK$3=\"HLH\",MATCH(BK$2,I_ER_other!$B$2:$SF$2,0),MATCH(BK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3043.9870000000001},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER!$B$2:$SF$2,0),MATCH(BL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BL$3=\"HLH\",MATCH(BL$2,I_ER_other!$B$2:$SF$2,0),MATCH(BL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5002.0210000000006},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER!$B$2:$SF$2,0),MATCH(BM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BM$3=\"HLH\",MATCH(BM$2,I_ER_other!$B$2:$SF$2,0),MATCH(BM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3919.6400000000003},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER!$B$2:$SF$2,0),MATCH(BN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BN$3=\"HLH\",MATCH(BN$2,I_ER_other!$B$2:$SF$2,0),MATCH(BN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":6558.1710000000003},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER!$B$2:$SF$2,0),MATCH(BO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BO$3=\"HLH\",MATCH(BO$2,I_ER_other!$B$2:$SF$2,0),MATCH(BO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5060.32},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER!$B$2:$SF$2,0),MATCH(BP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BP$3=\"HLH\",MATCH(BP$2,I_ER_other!$B$2:$SF$2,0),MATCH(BP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7527.4619999999995},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER!$B$2:$SF$2,0),MATCH(BQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BQ$3=\"HLH\",MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(BQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5386.25},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER!$B$2:$SF$2,0),MATCH(BR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BR$3=\"HLH\",MATCH(BR$2,I_ER_other!$B$2:$SF$2,0),MATCH(BR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":6275.1980000000003},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER!$B$2:$SF$2,0),MATCH(BS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BS$3=\"HLH\",MATCH(BS$2,I_ER_other!$B$2:$SF$2,0),MATCH(BS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5268.9709999999995},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER!$B$2:$SF$2,0),MATCH(BT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BT$3=\"HLH\",MATCH(BT$2,I_ER_other!$B$2:$SF$2,0),MATCH(BT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5755.5120000000006},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER!$B$2:$SF$2,0),MATCH(BU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BU$3=\"HLH\",MATCH(BU$2,I_ER_other!$B$2:$SF$2,0),MATCH(BU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4044.1959999999999},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER!$B$2:$SF$2,0),MATCH(BV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BV$3=\"HLH\",MATCH(BV$2,I_ER_other!$B$2:$SF$2,0),MATCH(BV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4342.3729999999996},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER!$B$2:$SF$2,0),MATCH(BW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(BW$3=\"HLH\",MATCH(BW$2,I_ER_other!$B$2:$SF$2,0),MATCH(BW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3369.317}]

{"sheet":"New Resources_Spec","index":23,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"New Resources (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AZ4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)+NRRemarketing!BA4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)+NRRemarketing!BB4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)+NRRemarketing!BC4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)+NRRemarketing!BD4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)+NRRemarketing!BE4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)+NRRemarketing!BF4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)+NRRemarketing!BG4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)+NRRemarketing!BH4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)+NRRemarketing!BI4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BJ4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)+NRRemarketing!BK4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)+NRRemarketing!BL4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)+NRRemarketing!BM4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)+NRRemarketing!BN4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)+NRRemarketing!BO4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)+NRRemarketing!BP4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BQ4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)+NRRemarketing!BR4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)+NRRemarketing!BS4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)+NRRemarketing!BT4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)+NRRemarketing!BU4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)+NRRemarketing!BV4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)+NRRemarketing!BW4","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AZ5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)+NRRemarketing!BA5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)+NRRemarketing!BB5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)+NRRemarketing!BC5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)+NRRemarketing!BD5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)+NRRemarketing!BE5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)+NRRemarketing!BF5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)+NRRemarketing!BG5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)+NRRemarketing!BH5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)+NRRemarketing!BI5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BJ5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)+NRRemarketing!BK5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)+NRRemarketing!BL5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)+NRRemarketing!BM5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)+NRRemarketing!BN5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)+NRRemarketing!BO5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)+NRRemarketing!BP5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BQ5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)+NRRemarketing!BR5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)+NRRemarketing!BS5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)+NRRemarketing!BT5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)+NRRemarketing!BU5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)+NRRemarketing!BV5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)+NRRemarketing!BW5","v":0}]
[null,10025,"Benton REA",{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AZ6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)+NRRemarketing!BA6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)+NRRemarketing!BB6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)+NRRemarketing!BC6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)+NRRemarketing!BD6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)+NRRemarketing!BE6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)+NRRemarketing!BF6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)+NRRemarketing!BG6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)+NRRemarketing!BH6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)+NRRemarketing!BI6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BJ6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)+NRRemarketing!BK6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)+NRRemarketing!BL6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)+NRRemarketing!BM6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)+NRRemarketing!BN6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)+NRRemarketing!BO6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)+NRRemarketing!BP6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BQ6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)+NRRemarketing!BR6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)+NRRemarketing!BS6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)+NRRemarketing!BT6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)+NRRemarketing!BU6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)+NRRemarketing!BV6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)+NRRemarketing!BW6","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AZ7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)+NRRemarketing!BA7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)+NRRemarketing!BB7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)+NRRemarketing!BC7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)+NRRemarketing!BD7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)+NRRemarketing!BE7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)+NRRemarketing!BF7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)+NRRemarketing!BG7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)+NRRemarketing!BH7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)+NRRemarketing!BI7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BJ7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)+NRRemarketing!BK7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)+NRRemarketing!BL7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)+NRRemarketing!BM7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)+NRRemarketing!BN7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)+NRRemarketing!BO7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)+NRRemarketing!BP7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BQ7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)+NRRemarketing!BR7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)+NRRemarketing!BS7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)+NRRemarketing!BT7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)+NRRemarketing!BU7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)+NRRemarketing!BV7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)+NRRemarketing!BW7","v":0}]
[null,10071,"Drain, City of",{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AZ23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)+NRRemarketing!BA23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)+NRRemarketing!BB23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)+NRRemarketing!BC23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)+NRRemarketing!BD23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)+NRRemarketing!BE23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)+NRRemarketing!BF23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)+NRRemarketing!BG23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)+NRRemarketing!BH23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)+NRRemarketing!BI23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BJ23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)+NRRemarketing!BK23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)+NRRemarketing!BL23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)+NRRemarketing!BM23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)+NRRemarketing!BN23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)+NRRemarketing!BO23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)+NRRemarketing!BP23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BQ23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)+NRRemarketing!BR23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)+NRRemarketing!BS23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)+NRRemarketing!BT23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)+NRRemarketing!BU23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)+NRRemarketing!BV23","v":0},{"$f":"VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)+NRRemarketing!BW23","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AZ30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)+NRRemarketing!BA30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)+NRRemarketing!BB30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)+NRRemarketing!BC30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)+NRRemarketing!BD30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)+NRRemarketing!BE30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)+NRRemarketing!BF30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)+NRRemarketing!BG30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)+NRRemarketing!BH30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)+NRRemarketing!BI30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BJ30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)+NRRemarketing!BK30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)+NRRemarketing!BL30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)+NRRemarketing!BM30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)+NRRemarketing!BN30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)+NRRemarketing!BO30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)+NRRemarketing!BP30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BQ30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)+NRRemarketing!BR30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)+NRRemarketing!BS30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)+NRRemarketing!BT30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)+NRRemarketing!BU30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)+NRRemarketing!BV30","v":0},{"$f":"VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)+NRRemarketing!BW30","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AZ45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)+NRRemarketing!BA45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)+NRRemarketing!BB45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)+NRRemarketing!BC45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)+NRRemarketing!BD45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)+NRRemarketing!BE45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)+NRRemarketing!BF45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)+NRRemarketing!BG45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)+NRRemarketing!BH45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)+NRRemarketing!BI45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BJ45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)+NRRemarketing!BK45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)+NRRemarketing!BL45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)+NRRemarketing!BM45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)+NRRemarketing!BN45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)+NRRemarketing!BO45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)+NRRemarketing!BP45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BQ45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)+NRRemarketing!BR45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)+NRRemarketing!BS45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)+NRRemarketing!BT45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)+NRRemarketing!BU45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)+NRRemarketing!BV45","v":0},{"$f":"VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)+NRRemarketing!BW45","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AZ77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)+NRRemarketing!BA77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)+NRRemarketing!BB77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)+NRRemarketing!BC77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)+NRRemarketing!BD77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)+NRRemarketing!BE77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)+NRRemarketing!BF77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)+NRRemarketing!BG77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)+NRRemarketing!BH77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)+NRRemarketing!BI77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BJ77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)+NRRemarketing!BK77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)+NRRemarketing!BL77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)+NRRemarketing!BM77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)+NRRemarketing!BN77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)+NRRemarketing!BO77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)+NRRemarketing!BP77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BQ77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)+NRRemarketing!BR77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)+NRRemarketing!BS77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)+NRRemarketing!BT77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)+NRRemarketing!BU77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)+NRRemarketing!BV77","v":0},{"$f":"VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)+NRRemarketing!BW77","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AZ88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)+NRRemarketing!BA88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)+NRRemarketing!BB88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)+NRRemarketing!BC88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)+NRRemarketing!BD88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)+NRRemarketing!BE88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)+NRRemarketing!BF88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)+NRRemarketing!BG88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)+NRRemarketing!BH88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)+NRRemarketing!BI88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BJ88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)+NRRemarketing!BK88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)+NRRemarketing!BL88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)+NRRemarketing!BM88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)+NRRemarketing!BN88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)+NRRemarketing!BO88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)+NRRemarketing!BP88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BQ88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)+NRRemarketing!BR88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)+NRRemarketing!BS88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)+NRRemarketing!BT88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)+NRRemarketing!BU88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)+NRRemarketing!BV88","v":0},{"$f":"VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)+NRRemarketing!BW88","v":0}]
[null,10333,"Ravalli County Elec Coop",{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AZ102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)+NRRemarketing!BA102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)+NRRemarketing!BB102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)+NRRemarketing!BC102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)+NRRemarketing!BD102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)+NRRemarketing!BE102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)+NRRemarketing!BF102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)+NRRemarketing!BG102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)+NRRemarketing!BH102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)+NRRemarketing!BI102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BJ102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)+NRRemarketing!BK102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)+NRRemarketing!BL102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)+NRRemarketing!BM102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)+NRRemarketing!BN102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)+NRRemarketing!BO102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)+NRRemarketing!BP102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BQ102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)+NRRemarketing!BR102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)+NRRemarketing!BS102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)+NRRemarketing!BT102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)+NRRemarketing!BU102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)+NRRemarketing!BV102","v":0},{"$f":"VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)+NRRemarketing!BW102","v":0}]
[null,10502,"Yakama Power",{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AZ131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)+NRRemarketing!BA131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)+NRRemarketing!BB131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)+NRRemarketing!BC131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)+NRRemarketing!BD131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)+NRRemarketing!BE131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)+NRRemarketing!BF131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)+NRRemarketing!BG131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)+NRRemarketing!BH131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)+NRRemarketing!BI131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BJ131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)+NRRemarketing!BK131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)+NRRemarketing!BL131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)+NRRemarketing!BM131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)+NRRemarketing!BN131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)+NRRemarketing!BO131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)+NRRemarketing!BP131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BQ131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)+NRRemarketing!BR131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)+NRRemarketing!BS131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)+NRRemarketing!BT131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)+NRRemarketing!BU131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)+NRRemarketing!BV131","v":0},{"$f":"VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)+NRRemarketing!BW131","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AZ137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)+NRRemarketing!BA137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)+NRRemarketing!BB137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)+NRRemarketing!BC137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)+NRRemarketing!BD137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)+NRRemarketing!BE137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)+NRRemarketing!BF137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)+NRRemarketing!BG137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)+NRRemarketing!BH137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)+NRRemarketing!BI137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BJ137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)+NRRemarketing!BK137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)+NRRemarketing!BL137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)+NRRemarketing!BM137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)+NRRemarketing!BN137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)+NRRemarketing!BO137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)+NRRemarketing!BP137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!BQ137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)+NRRemarketing!BR137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)+NRRemarketing!BS137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)+NRRemarketing!BT137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)+NRRemarketing!BU137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)+NRRemarketing!BV137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)+NRRemarketing!BW137","v":0}]

{"sheet":"New Resources_UnSpec","index":24,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"New Resources (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"+'New Resources'!D4-'New Resources_Spec'!D4","v":0},{"$f":"+'New Resources'!E4-'New Resources_Spec'!E4","v":0},{"$f":"+'New Resources'!F4-'New Resources_Spec'!F4","v":0},{"$f":"+'New Resources'!G4-'New Resources_Spec'!G4","v":0},{"$f":"+'New Resources'!H4-'New Resources_Spec'!H4","v":0},{"$f":"+'New Resources'!I4-'New Resources_Spec'!I4","v":0},{"$f":"+'New Resources'!J4-'New Resources_Spec'!J4","v":0},{"$f":"+'New Resources'!K4-'New Resources_Spec'!K4","v":0},{"$f":"+'New Resources'!L4-'New Resources_Spec'!L4","v":0},{"$f":"+'New Resources'!M4-'New Resources_Spec'!M4","v":0},{"$f":"+'New Resources'!N4-'New Resources_Spec'!N4","v":0},{"$f":"+'New Resources'!O4-'New Resources_Spec'!O4","v":0},{"$f":"+'New Resources'!P4-'New Resources_Spec'!P4","v":0},{"$f":"+'New Resources'!Q4-'New Resources_Spec'!Q4","v":0},{"$f":"+'New Resources'!R4-'New Resources_Spec'!R4","v":0},{"$f":"+'New Resources'!S4-'New Resources_Spec'!S4","v":0},{"$f":"+'New Resources'!T4-'New Resources_Spec'!T4","v":0},{"$f":"+'New Resources'!U4-'New Resources_Spec'!U4","v":0},{"$f":"+'New Resources'!V4-'New Resources_Spec'!V4","v":0},{"$f":"+'New Resources'!W4-'New Resources_Spec'!W4","v":0},{"$f":"+'New Resources'!X4-'New Resources_Spec'!X4","v":0},{"$f":"+'New Resources'!Y4-'New Resources_Spec'!Y4","v":0},{"$f":"+'New Resources'!Z4-'New Resources_Spec'!Z4","v":0},{"$f":"+'New Resources'!AA4-'New Resources_Spec'!AA4","v":0},{"$f":"+'New Resources'!AB4-'New Resources_Spec'!AB4","v":0},{"$f":"+'New Resources'!AC4-'New Resources_Spec'!AC4","v":0},{"$f":"+'New Resources'!AD4-'New Resources_Spec'!AD4","v":0},{"$f":"+'New Resources'!AE4-'New Resources_Spec'!AE4","v":0},{"$f":"+'New Resources'!AF4-'New Resources_Spec'!AF4","v":0},{"$f":"+'New Resources'!AG4-'New Resources_Spec'!AG4","v":0},{"$f":"+'New Resources'!AH4-'New Resources_Spec'!AH4","v":0},{"$f":"+'New Resources'!AI4-'New Resources_Spec'!AI4","v":0},{"$f":"+'New Resources'!AJ4-'New Resources_Spec'!AJ4","v":0},{"$f":"+'New Resources'!AK4-'New Resources_Spec'!AK4","v":0},{"$f":"+'New Resources'!AL4-'New Resources_Spec'!AL4","v":0},{"$f":"+'New Resources'!AM4-'New Resources_Spec'!AM4","v":0},{"$f":"+'New Resources'!AN4-'New Resources_Spec'!AN4","v":0},{"$f":"+'New Resources'!AO4-'New Resources_Spec'!AO4","v":0},{"$f":"+'New Resources'!AP4-'New Resources_Spec'!AP4","v":0},{"$f":"+'New Resources'!AQ4-'New Resources_Spec'!AQ4","v":0},{"$f":"+'New Resources'!AR4-'New Resources_Spec'!AR4","v":0},{"$f":"+'New Resources'!AS4-'New Resources_Spec'!AS4","v":0},{"$f":"+'New Resources'!AT4-'New Resources_Spec'!AT4","v":0},{"$f":"+'New Resources'!AU4-'New Resources_Spec'!AU4","v":0},{"$f":"+'New Resources'!AV4-'New Resources_Spec'!AV4","v":0},{"$f":"+'New Resources'!AW4-'New Resources_Spec'!AW4","v":0},{"$f":"+'New Resources'!AX4-'New Resources_Spec'!AX4","v":0},{"$f":"+'New Resources'!AY4-'New Resources_Spec'!AY4","v":0},{"$f":"+'New Resources'!AZ4-'New Resources_Spec'!AZ4","v":0},{"$f":"+'New Resources'!BA4-'New Resources_Spec'!BA4","v":0},{"$f":"+'New Resources'!BB4-'New Resources_Spec'!BB4","v":0},{"$f":"+'New Resources'!BC4-'New Resources_Spec'!BC4","v":0},{"$f":"+'New Resources'!BD4-'New Resources_Spec'!BD4","v":0},{"$f":"+'New Resources'!BE4-'New Resources_Spec'!BE4","v":0},{"$f":"+'New Resources'!BF4-'New Resources_Spec'!BF4","v":0},{"$f":"+'New Resources'!BG4-'New Resources_Spec'!BG4","v":0},{"$f":"+'New Resources'!BH4-'New Resources_Spec'!BH4","v":0},{"$f":"+'New Resources'!BI4-'New Resources_Spec'!BI4","v":0},{"$f":"+'New Resources'!BJ4-'New Resources_Spec'!BJ4","v":0},{"$f":"+'New Resources'!BK4-'New Resources_Spec'!BK4","v":0},{"$f":"+'New Resources'!BL4-'New Resources_Spec'!BL4","v":0},{"$f":"+'New Resources'!BM4-'New Resources_Spec'!BM4","v":0},{"$f":"+'New Resources'!BN4-'New Resources_Spec'!BN4","v":0},{"$f":"+'New Resources'!BO4-'New Resources_Spec'!BO4","v":0},{"$f":"+'New Resources'!BP4-'New Resources_Spec'!BP4","v":0},{"$f":"+'New Resources'!BQ4-'New Resources_Spec'!BQ4","v":0},{"$f":"+'New Resources'!BR4-'New Resources_Spec'!BR4","v":0},{"$f":"+'New Resources'!BS4-'New Resources_Spec'!BS4","v":0},{"$f":"+'New Resources'!BT4-'New Resources_Spec'!BT4","v":0},{"$f":"+'New Resources'!BU4-'New Resources_Spec'!BU4","v":0},{"$f":"+'New Resources'!BV4-'New Resources_Spec'!BV4","v":0},{"$f":"+'New Resources'!BW4-'New Resources_Spec'!BW4","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+'New Resources'!D5-'New Resources_Spec'!D5","v":0},{"$f":"+'New Resources'!E5-'New Resources_Spec'!E5","v":0},{"$f":"+'New Resources'!F5-'New Resources_Spec'!F5","v":0},{"$f":"+'New Resources'!G5-'New Resources_Spec'!G5","v":0},{"$f":"+'New Resources'!H5-'New Resources_Spec'!H5","v":0},{"$f":"+'New Resources'!I5-'New Resources_Spec'!I5","v":0},{"$f":"+'New Resources'!J5-'New Resources_Spec'!J5","v":0},{"$f":"+'New Resources'!K5-'New Resources_Spec'!K5","v":0},{"$f":"+'New Resources'!L5-'New Resources_Spec'!L5","v":0},{"$f":"+'New Resources'!M5-'New Resources_Spec'!M5","v":0},{"$f":"+'New Resources'!N5-'New Resources_Spec'!N5","v":0},{"$f":"+'New Resources'!O5-'New Resources_Spec'!O5","v":0},{"$f":"+'New Resources'!P5-'New Resources_Spec'!P5","v":0},{"$f":"+'New Resources'!Q5-'New Resources_Spec'!Q5","v":0},{"$f":"+'New Resources'!R5-'New Resources_Spec'!R5","v":0},{"$f":"+'New Resources'!S5-'New Resources_Spec'!S5","v":0},{"$f":"+'New Resources'!T5-'New Resources_Spec'!T5","v":0},{"$f":"+'New Resources'!U5-'New Resources_Spec'!U5","v":0},{"$f":"+'New Resources'!V5-'New Resources_Spec'!V5","v":0},{"$f":"+'New Resources'!W5-'New Resources_Spec'!W5","v":0},{"$f":"+'New Resources'!X5-'New Resources_Spec'!X5","v":0},{"$f":"+'New Resources'!Y5-'New Resources_Spec'!Y5","v":0},{"$f":"+'New Resources'!Z5-'New Resources_Spec'!Z5","v":0},{"$f":"+'New Resources'!AA5-'New Resources_Spec'!AA5","v":0},{"$f":"+'New Resources'!AB5-'New Resources_Spec'!AB5","v":0},{"$f":"+'New Resources'!AC5-'New Resources_Spec'!AC5","v":0},{"$f":"+'New Resources'!AD5-'New Resources_Spec'!AD5","v":0},{"$f":"+'New Resources'!AE5-'New Resources_Spec'!AE5","v":0},{"$f":"+'New Resources'!AF5-'New Resources_Spec'!AF5","v":0},{"$f":"+'New Resources'!AG5-'New Resources_Spec'!AG5","v":0},{"$f":"+'New Resources'!AH5-'New Resources_Spec'!AH5","v":0},{"$f":"+'New Resources'!AI5-'New Resources_Spec'!AI5","v":0},{"$f":"+'New Resources'!AJ5-'New Resources_Spec'!AJ5","v":0},{"$f":"+'New Resources'!AK5-'New Resources_Spec'!AK5","v":0},{"$f":"+'New Resources'!AL5-'New Resources_Spec'!AL5","v":0},{"$f":"+'New Resources'!AM5-'New Resources_Spec'!AM5","v":0},{"$f":"+'New Resources'!AN5-'New Resources_Spec'!AN5","v":0},{"$f":"+'New Resources'!AO5-'New Resources_Spec'!AO5","v":0},{"$f":"+'New Resources'!AP5-'New Resources_Spec'!AP5","v":0},{"$f":"+'New Resources'!AQ5-'New Resources_Spec'!AQ5","v":0},{"$f":"+'New Resources'!AR5-'New Resources_Spec'!AR5","v":0},{"$f":"+'New Resources'!AS5-'New Resources_Spec'!AS5","v":0},{"$f":"+'New Resources'!AT5-'New Resources_Spec'!AT5","v":0},{"$f":"+'New Resources'!AU5-'New Resources_Spec'!AU5","v":0},{"$f":"+'New Resources'!AV5-'New Resources_Spec'!AV5","v":0},{"$f":"+'New Resources'!AW5-'New Resources_Spec'!AW5","v":0},{"$f":"+'New Resources'!AX5-'New Resources_Spec'!AX5","v":0},{"$f":"+'New Resources'!AY5-'New Resources_Spec'!AY5","v":0},{"$f":"+'New Resources'!AZ5-'New Resources_Spec'!AZ5","v":0},{"$f":"+'New Resources'!BA5-'New Resources_Spec'!BA5","v":0},{"$f":"+'New Resources'!BB5-'New Resources_Spec'!BB5","v":0},{"$f":"+'New Resources'!BC5-'New Resources_Spec'!BC5","v":0},{"$f":"+'New Resources'!BD5-'New Resources_Spec'!BD5","v":0},{"$f":"+'New Resources'!BE5-'New Resources_Spec'!BE5","v":0},{"$f":"+'New Resources'!BF5-'New Resources_Spec'!BF5","v":0},{"$f":"+'New Resources'!BG5-'New Resources_Spec'!BG5","v":0},{"$f":"+'New Resources'!BH5-'New Resources_Spec'!BH5","v":0},{"$f":"+'New Resources'!BI5-'New Resources_Spec'!BI5","v":0},{"$f":"+'New Resources'!BJ5-'New Resources_Spec'!BJ5","v":0},{"$f":"+'New Resources'!BK5-'New Resources_Spec'!BK5","v":0},{"$f":"+'New Resources'!BL5-'New Resources_Spec'!BL5","v":0},{"$f":"+'New Resources'!BM5-'New Resources_Spec'!BM5","v":0},{"$f":"+'New Resources'!BN5-'New Resources_Spec'!BN5","v":0},{"$f":"+'New Resources'!BO5-'New Resources_Spec'!BO5","v":0},{"$f":"+'New Resources'!BP5-'New Resources_Spec'!BP5","v":0},{"$f":"+'New Resources'!BQ5-'New Resources_Spec'!BQ5","v":0},{"$f":"+'New Resources'!BR5-'New Resources_Spec'!BR5","v":0},{"$f":"+'New Resources'!BS5-'New Resources_Spec'!BS5","v":0},{"$f":"+'New Resources'!BT5-'New Resources_Spec'!BT5","v":0},{"$f":"+'New Resources'!BU5-'New Resources_Spec'!BU5","v":0},{"$f":"+'New Resources'!BV5-'New Resources_Spec'!BV5","v":0},{"$f":"+'New Resources'!BW5-'New Resources_Spec'!BW5","v":0}]
[null,10025,"Benton REA",{"$f":"+'New Resources'!D6-'New Resources_Spec'!D6","v":0},{"$f":"+'New Resources'!E6-'New Resources_Spec'!E6","v":0},{"$f":"+'New Resources'!F6-'New Resources_Spec'!F6","v":0},{"$f":"+'New Resources'!G6-'New Resources_Spec'!G6","v":0},{"$f":"+'New Resources'!H6-'New Resources_Spec'!H6","v":0},{"$f":"+'New Resources'!I6-'New Resources_Spec'!I6","v":0},{"$f":"+'New Resources'!J6-'New Resources_Spec'!J6","v":0},{"$f":"+'New Resources'!K6-'New Resources_Spec'!K6","v":0},{"$f":"+'New Resources'!L6-'New Resources_Spec'!L6","v":0},{"$f":"+'New Resources'!M6-'New Resources_Spec'!M6","v":0},{"$f":"+'New Resources'!N6-'New Resources_Spec'!N6","v":0},{"$f":"+'New Resources'!O6-'New Resources_Spec'!O6","v":0},{"$f":"+'New Resources'!P6-'New Resources_Spec'!P6","v":0},{"$f":"+'New Resources'!Q6-'New Resources_Spec'!Q6","v":0},{"$f":"+'New Resources'!R6-'New Resources_Spec'!R6","v":0},{"$f":"+'New Resources'!S6-'New Resources_Spec'!S6","v":0},{"$f":"+'New Resources'!T6-'New Resources_Spec'!T6","v":0},{"$f":"+'New Resources'!U6-'New Resources_Spec'!U6","v":0},{"$f":"+'New Resources'!V6-'New Resources_Spec'!V6","v":0},{"$f":"+'New Resources'!W6-'New Resources_Spec'!W6","v":0},{"$f":"+'New Resources'!X6-'New Resources_Spec'!X6","v":0},{"$f":"+'New Resources'!Y6-'New Resources_Spec'!Y6","v":0},{"$f":"+'New Resources'!Z6-'New Resources_Spec'!Z6","v":0},{"$f":"+'New Resources'!AA6-'New Resources_Spec'!AA6","v":0},{"$f":"+'New Resources'!AB6-'New Resources_Spec'!AB6","v":5965.4880000000003},{"$f":"+'New Resources'!AC6-'New Resources_Spec'!AC6","v":4308.4079999999994},{"$f":"+'New Resources'!AD6-'New Resources_Spec'!AD6","v":5302.6560000000009},{"$f":"+'New Resources'!AE6-'New Resources_Spec'!AE6","v":4653.6329999999998},{"$f":"+'New Resources'!AF6-'New Resources_Spec'!AF6","v":5744.5439999999999},{"$f":"+'New Resources'!AG6-'New Resources_Spec'!AG6","v":4529.3520000000008},{"$f":"+'New Resources'!AH6-'New Resources_Spec'!AH6","v":5523.6},{"$f":"+'New Resources'!AI6-'New Resources_Spec'!AI6","v":4750.2960000000003},{"$f":"+'New Resources'!AJ6-'New Resources_Spec'!AJ6","v":5302.6560000000009},{"$f":"+'New Resources'!AK6-'New Resources_Spec'!AK6","v":3976.9920000000002},{"$f":"+'New Resources'!AL6-'New Resources_Spec'!AL6","v":5965.4880000000003},{"$f":"+'New Resources'!AM6-'New Resources_Spec'!AM6","v":4294.5990000000002},{"$f":"+'New Resources'!AN6-'New Resources_Spec'!AN6","v":5744.5439999999999},{"$f":"+'New Resources'!AO6-'New Resources_Spec'!AO6","v":4197.9359999999997},{"$f":"+'New Resources'!AP6-'New Resources_Spec'!AP6","v":5523.6},{"$f":"+'New Resources'!AQ6-'New Resources_Spec'!AQ6","v":4750.2960000000003},{"$f":"+'New Resources'!AR6-'New Resources_Spec'!AR6","v":5744.5439999999999},{"$f":"+'New Resources'!AS6-'New Resources_Spec'!AS6","v":4197.9359999999997},{"$f":"+'New Resources'!AT6-'New Resources_Spec'!AT6","v":5744.5439999999999},{"$f":"+'New Resources'!AU6-'New Resources_Spec'!AU6","v":4529.3520000000008},{"$f":"+'New Resources'!AV6-'New Resources_Spec'!AV6","v":5744.5439999999999},{"$f":"+'New Resources'!AW6-'New Resources_Spec'!AW6","v":4529.3520000000008},{"$f":"+'New Resources'!AX6-'New Resources_Spec'!AX6","v":5523.6},{"$f":"+'New Resources'!AY6-'New Resources_Spec'!AY6","v":4418.880000000001},{"$f":"+'New Resources'!AZ6-'New Resources_Spec'!AZ6","v":5744.5440000000008},{"$f":"+'New Resources'!BA6-'New Resources_Spec'!BA6","v":4529.3519999999999},{"$f":"+'New Resources'!BB6-'New Resources_Spec'!BB6","v":5523.6},{"$f":"+'New Resources'!BC6-'New Resources_Spec'!BC6","v":4432.6890000000003},{"$f":"+'New Resources'!BD6-'New Resources_Spec'!BD6","v":5744.5440000000008},{"$f":"+'New Resources'!BE6-'New Resources_Spec'!BE6","v":4529.3519999999999},{"$f":"+'New Resources'!BF6-'New Resources_Spec'!BF6","v":5523.6},{"$f":"+'New Resources'!BG6-'New Resources_Spec'!BG6","v":4750.2960000000003},{"$f":"+'New Resources'!BH6-'New Resources_Spec'!BH6","v":5523.6},{"$f":"+'New Resources'!BI6-'New Resources_Spec'!BI6","v":4087.4639999999999},{"$f":"+'New Resources'!BJ6-'New Resources_Spec'!BJ6","v":5965.4880000000003},{"$f":"+'New Resources'!BK6-'New Resources_Spec'!BK6","v":4294.5990000000002},{"$f":"+'New Resources'!BL6-'New Resources_Spec'!BL6","v":5523.6},{"$f":"+'New Resources'!BM6-'New Resources_Spec'!BM6","v":4418.88},{"$f":"+'New Resources'!BN6-'New Resources_Spec'!BN6","v":5744.5440000000008},{"$f":"+'New Resources'!BO6-'New Resources_Spec'!BO6","v":4529.3519999999999},{"$f":"+'New Resources'!BP6-'New Resources_Spec'!BP6","v":5744.5440000000008},{"$f":"+'New Resources'!BQ6-'New Resources_Spec'!BQ6","v":4197.9359999999997},{"$f":"+'New Resources'!BR6-'New Resources_Spec'!BR6","v":5523.6},{"$f":"+'New Resources'!BS6-'New Resources_Spec'!BS6","v":4750.2960000000003},{"$f":"+'New Resources'!BT6-'New Resources_Spec'!BT6","v":5965.4880000000003},{"$f":"+'New Resources'!BU6-'New Resources_Spec'!BU6","v":4308.4080000000004},{"$f":"+'New Resources'!BV6-'New Resources_Spec'!BV6","v":5523.6},{"$f":"+'New Resources'!BW6-'New Resources_Spec'!BW6","v":4418.88}]
[null,10027,"Big Bend Elec Coop",{"$f":"+'New Resources'!D7-'New Resources_Spec'!D7","v":2591.9999999999995},{"$f":"+'New Resources'!E7-'New Resources_Spec'!E7","v":1871.9999999999998},{"$f":"+'New Resources'!F7-'New Resources_Spec'!F7","v":2304},{"$f":"+'New Resources'!G7-'New Resources_Spec'!G7","v":2021.9999999999998},{"$f":"+'New Resources'!H7-'New Resources_Spec'!H7","v":2496},{"$f":"+'New Resources'!I7-'New Resources_Spec'!I7","v":1967.9999999999998},{"$f":"+'New Resources'!J7-'New Resources_Spec'!J7","v":2496},{"$f":"+'New Resources'!K7-'New Resources_Spec'!K7","v":1967.9999999999998},{"$f":"+'New Resources'!L7-'New Resources_Spec'!L7","v":2304},{"$f":"+'New Resources'!M7-'New Resources_Spec'!M7","v":1727.9999999999995},{"$f":"+'New Resources'!N7-'New Resources_Spec'!N7","v":2496},{"$f":"+'New Resources'!O7-'New Resources_Spec'!O7","v":1961.9999999999998},{"$f":"+'New Resources'!P7-'New Resources_Spec'!P7","v":2496},{"$f":"+'New Resources'!Q7-'New Resources_Spec'!Q7","v":1823.9999999999995},{"$f":"+'New Resources'!R7-'New Resources_Spec'!R7","v":2399.9999999999995},{"$f":"+'New Resources'!S7-'New Resources_Spec'!S7","v":2063.9999999999995},{"$f":"+'New Resources'!T7-'New Resources_Spec'!T7","v":2496},{"$f":"+'New Resources'!U7-'New Resources_Spec'!U7","v":1823.9999999999995},{"$f":"+'New Resources'!V7-'New Resources_Spec'!V7","v":2496},{"$f":"+'New Resources'!W7-'New Resources_Spec'!W7","v":1967.9999999999998},{"$f":"+'New Resources'!X7-'New Resources_Spec'!X7","v":2496},{"$f":"+'New Resources'!Y7-'New Resources_Spec'!Y7","v":1967.9999999999998},{"$f":"+'New Resources'!Z7-'New Resources_Spec'!Z7","v":2399.9999999999995},{"$f":"+'New Resources'!AA7-'New Resources_Spec'!AA7","v":1919.9999999999995},{"$f":"+'New Resources'!AB7-'New Resources_Spec'!AB7","v":3832.2719999999999},{"$f":"+'New Resources'!AC7-'New Resources_Spec'!AC7","v":2767.7519999999995},{"$f":"+'New Resources'!AD7-'New Resources_Spec'!AD7","v":3406.4639999999995},{"$f":"+'New Resources'!AE7-'New Resources_Spec'!AE7","v":2989.5269999999991},{"$f":"+'New Resources'!AF7-'New Resources_Spec'!AF7","v":3690.3360000000002},{"$f":"+'New Resources'!AG7-'New Resources_Spec'!AG7","v":2909.6880000000001},{"$f":"+'New Resources'!AH7-'New Resources_Spec'!AH7","v":3548.4},{"$f":"+'New Resources'!AI7-'New Resources_Spec'!AI7","v":3051.6239999999998},{"$f":"+'New Resources'!AJ7-'New Resources_Spec'!AJ7","v":3406.4639999999995},{"$f":"+'New Resources'!AK7-'New Resources_Spec'!AK7","v":2554.848},{"$f":"+'New Resources'!AL7-'New Resources_Spec'!AL7","v":3832.2719999999999},{"$f":"+'New Resources'!AM7-'New Resources_Spec'!AM7","v":2758.8809999999994},{"$f":"+'New Resources'!AN7-'New Resources_Spec'!AN7","v":3690.3360000000002},{"$f":"+'New Resources'!AO7-'New Resources_Spec'!AO7","v":2696.7839999999997},{"$f":"+'New Resources'!AP7-'New Resources_Spec'!AP7","v":3548.4},{"$f":"+'New Resources'!AQ7-'New Resources_Spec'!AQ7","v":3051.6239999999998},{"$f":"+'New Resources'!AR7-'New Resources_Spec'!AR7","v":3690.3360000000002},{"$f":"+'New Resources'!AS7-'New Resources_Spec'!AS7","v":2696.7839999999997},{"$f":"+'New Resources'!AT7-'New Resources_Spec'!AT7","v":3690.3360000000002},{"$f":"+'New Resources'!AU7-'New Resources_Spec'!AU7","v":2909.6880000000001},{"$f":"+'New Resources'!AV7-'New Resources_Spec'!AV7","v":3690.3360000000002},{"$f":"+'New Resources'!AW7-'New Resources_Spec'!AW7","v":2909.6880000000001},{"$f":"+'New Resources'!AX7-'New Resources_Spec'!AX7","v":3548.4},{"$f":"+'New Resources'!AY7-'New Resources_Spec'!AY7","v":2838.7200000000003},{"$f":"+'New Resources'!AZ7-'New Resources_Spec'!AZ7","v":3690.3360000000002},{"$f":"+'New Resources'!BA7-'New Resources_Spec'!BA7","v":2909.6880000000001},{"$f":"+'New Resources'!BB7-'New Resources_Spec'!BB7","v":3548.3999999999996},{"$f":"+'New Resources'!BC7-'New Resources_Spec'!BC7","v":2847.5910000000003},{"$f":"+'New Resources'!BD7-'New Resources_Spec'!BD7","v":3690.3360000000002},{"$f":"+'New Resources'!BE7-'New Resources_Spec'!BE7","v":2909.6880000000001},{"$f":"+'New Resources'!BF7-'New Resources_Spec'!BF7","v":3548.3999999999996},{"$f":"+'New Resources'!BG7-'New Resources_Spec'!BG7","v":3051.6239999999998},{"$f":"+'New Resources'!BH7-'New Resources_Spec'!BH7","v":3548.3999999999996},{"$f":"+'New Resources'!BI7-'New Resources_Spec'!BI7","v":2625.8160000000003},{"$f":"+'New Resources'!BJ7-'New Resources_Spec'!BJ7","v":3832.2719999999999},{"$f":"+'New Resources'!BK7-'New Resources_Spec'!BK7","v":2758.8810000000003},{"$f":"+'New Resources'!BL7-'New Resources_Spec'!BL7","v":3548.3999999999996},{"$f":"+'New Resources'!BM7-'New Resources_Spec'!BM7","v":2838.7200000000003},{"$f":"+'New Resources'!BN7-'New Resources_Spec'!BN7","v":3690.3360000000002},{"$f":"+'New Resources'!BO7-'New Resources_Spec'!BO7","v":2909.6880000000001},{"$f":"+'New Resources'!BP7-'New Resources_Spec'!BP7","v":3690.3360000000002},{"$f":"+'New Resources'!BQ7-'New Resources_Spec'!BQ7","v":2696.7840000000001},{"$f":"+'New Resources'!BR7-'New Resources_Spec'!BR7","v":3548.3999999999996},{"$f":"+'New Resources'!BS7-'New Resources_Spec'!BS7","v":3051.6239999999998},{"$f":"+'New Resources'!BT7-'New Resources_Spec'!BT7","v":3832.2719999999999},{"$f":"+'New Resources'!BU7-'New Resources_Spec'!BU7","v":2767.7519999999995},{"$f":"+'New Resources'!BV7-'New Resources_Spec'!BV7","v":3548.3999999999996},{"$f":"+'New Resources'!BW7-'New Resources_Spec'!BW7","v":2838.7200000000003}]
[null,10071,"Drain, City of",{"$f":"+'New Resources'!D23-'New Resources_Spec'!D23","v":0},{"$f":"+'New Resources'!E23-'New Resources_Spec'!E23","v":0},{"$f":"+'New Resources'!F23-'New Resources_Spec'!F23","v":0},{"$f":"+'New Resources'!G23-'New Resources_Spec'!G23","v":0},{"$f":"+'New Resources'!H23-'New Resources_Spec'!H23","v":0},{"$f":"+'New Resources'!I23-'New Resources_Spec'!I23","v":0},{"$f":"+'New Resources'!J23-'New Resources_Spec'!J23","v":0},{"$f":"+'New Resources'!K23-'New Resources_Spec'!K23","v":0},{"$f":"+'New Resources'!L23-'New Resources_Spec'!L23","v":0},{"$f":"+'New Resources'!M23-'New Resources_Spec'!M23","v":0},{"$f":"+'New Resources'!N23-'New Resources_Spec'!N23","v":0},{"$f":"+'New Resources'!O23-'New Resources_Spec'!O23","v":0},{"$f":"+'New Resources'!P23-'New Resources_Spec'!P23","v":0},{"$f":"+'New Resources'!Q23-'New Resources_Spec'!Q23","v":0},{"$f":"+'New Resources'!R23-'New Resources_Spec'!R23","v":0},{"$f":"+'New Resources'!S23-'New Resources_Spec'!S23","v":0},{"$f":"+'New Resources'!T23-'New Resources_Spec'!T23","v":0},{"$f":"+'New Resources'!U23-'New Resources_Spec'!U23","v":0},{"$f":"+'New Resources'!V23-'New Resources_Spec'!V23","v":0},{"$f":"+'New Resources'!W23-'New Resources_Spec'!W23","v":0},{"$f":"+'New Resources'!X23-'New Resources_Spec'!X23","v":0},{"$f":"+'New Resources'!Y23-'New Resources_Spec'!Y23","v":0},{"$f":"+'New Resources'!Z23-'New Resources_Spec'!Z23","v":0},{"$f":"+'New Resources'!AA23-'New Resources_Spec'!AA23","v":0},{"$f":"+'New Resources'!AB23-'New Resources_Spec'!AB23","v":0},{"$f":"+'New Resources'!AC23-'New Resources_Spec'!AC23","v":0},{"$f":"+'New Resources'!AD23-'New Resources_Spec'!AD23","v":0},{"$f":"+'New Resources'!AE23-'New Resources_Spec'!AE23","v":0},{"$f":"+'New Resources'!AF23-'New Resources_Spec'!AF23","v":0},{"$f":"+'New Resources'!AG23-'New Resources_Spec'!AG23","v":0},{"$f":"+'New Resources'!AH23-'New Resources_Spec'!AH23","v":0},{"$f":"+'New Resources'!AI23-'New Resources_Spec'!AI23","v":0},{"$f":"+'New Resources'!AJ23-'New Resources_Spec'!AJ23","v":0},{"$f":"+'New Resources'!AK23-'New Resources_Spec'!AK23","v":0},{"$f":"+'New Resources'!AL23-'New Resources_Spec'!AL23","v":0},{"$f":"+'New Resources'!AM23-'New Resources_Spec'!AM23","v":0},{"$f":"+'New Resources'!AN23-'New Resources_Spec'!AN23","v":0},{"$f":"+'New Resources'!AO23-'New Resources_Spec'!AO23","v":0},{"$f":"+'New Resources'!AP23-'New Resources_Spec'!AP23","v":0},{"$f":"+'New Resources'!AQ23-'New Resources_Spec'!AQ23","v":0},{"$f":"+'New Resources'!AR23-'New Resources_Spec'!AR23","v":0},{"$f":"+'New Resources'!AS23-'New Resources_Spec'!AS23","v":0},{"$f":"+'New Resources'!AT23-'New Resources_Spec'!AT23","v":0},{"$f":"+'New Resources'!AU23-'New Resources_Spec'!AU23","v":0},{"$f":"+'New Resources'!AV23-'New Resources_Spec'!AV23","v":0},{"$f":"+'New Resources'!AW23-'New Resources_Spec'!AW23","v":0},{"$f":"+'New Resources'!AX23-'New Resources_Spec'!AX23","v":0},{"$f":"+'New Resources'!AY23-'New Resources_Spec'!AY23","v":0},{"$f":"+'New Resources'!AZ23-'New Resources_Spec'!AZ23","v":0},{"$f":"+'New Resources'!BA23-'New Resources_Spec'!BA23","v":0},{"$f":"+'New Resources'!BB23-'New Resources_Spec'!BB23","v":0},{"$f":"+'New Resources'!BC23-'New Resources_Spec'!BC23","v":0},{"$f":"+'New Resources'!BD23-'New Resources_Spec'!BD23","v":0},{"$f":"+'New Resources'!BE23-'New Resources_Spec'!BE23","v":0},{"$f":"+'New Resources'!BF23-'New Resources_Spec'!BF23","v":0},{"$f":"+'New Resources'!BG23-'New Resources_Spec'!BG23","v":0},{"$f":"+'New Resources'!BH23-'New Resources_Spec'!BH23","v":0},{"$f":"+'New Resources'!BI23-'New Resources_Spec'!BI23","v":0},{"$f":"+'New Resources'!BJ23-'New Resources_Spec'!BJ23","v":0},{"$f":"+'New Resources'!BK23-'New Resources_Spec'!BK23","v":0},{"$f":"+'New Resources'!BL23-'New Resources_Spec'!BL23","v":0},{"$f":"+'New Resources'!BM23-'New Resources_Spec'!BM23","v":0},{"$f":"+'New Resources'!BN23-'New Resources_Spec'!BN23","v":0},{"$f":"+'New Resources'!BO23-'New Resources_Spec'!BO23","v":0},{"$f":"+'New Resources'!BP23-'New Resources_Spec'!BP23","v":0},{"$f":"+'New Resources'!BQ23-'New Resources_Spec'!BQ23","v":0},{"$f":"+'New Resources'!BR23-'New Resources_Spec'!BR23","v":0},{"$f":"+'New Resources'!BS23-'New Resources_Spec'!BS23","v":0},{"$f":"+'New Resources'!BT23-'New Resources_Spec'!BT23","v":0},{"$f":"+'New Resources'!BU23-'New Resources_Spec'!BU23","v":0},{"$f":"+'New Resources'!BV23-'New Resources_Spec'!BV23","v":0},{"$f":"+'New Resources'!BW23-'New Resources_Spec'!BW23","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"+'New Resources'!D30-'New Resources_Spec'!D30","v":0},{"$f":"+'New Resources'!E30-'New Resources_Spec'!E30","v":0},{"$f":"+'New Resources'!F30-'New Resources_Spec'!F30","v":0},{"$f":"+'New Resources'!G30-'New Resources_Spec'!G30","v":0},{"$f":"+'New Resources'!H30-'New Resources_Spec'!H30","v":0},{"$f":"+'New Resources'!I30-'New Resources_Spec'!I30","v":0},{"$f":"+'New Resources'!J30-'New Resources_Spec'!J30","v":0},{"$f":"+'New Resources'!K30-'New Resources_Spec'!K30","v":0},{"$f":"+'New Resources'!L30-'New Resources_Spec'!L30","v":0},{"$f":"+'New Resources'!M30-'New Resources_Spec'!M30","v":0},{"$f":"+'New Resources'!N30-'New Resources_Spec'!N30","v":0},{"$f":"+'New Resources'!O30-'New Resources_Spec'!O30","v":0},{"$f":"+'New Resources'!P30-'New Resources_Spec'!P30","v":0},{"$f":"+'New Resources'!Q30-'New Resources_Spec'!Q30","v":0},{"$f":"+'New Resources'!R30-'New Resources_Spec'!R30","v":0},{"$f":"+'New Resources'!S30-'New Resources_Spec'!S30","v":0},{"$f":"+'New Resources'!T30-'New Resources_Spec'!T30","v":0},{"$f":"+'New Resources'!U30-'New Resources_Spec'!U30","v":0},{"$f":"+'New Resources'!V30-'New Resources_Spec'!V30","v":0},{"$f":"+'New Resources'!W30-'New Resources_Spec'!W30","v":0},{"$f":"+'New Resources'!X30-'New Resources_Spec'!X30","v":0},{"$f":"+'New Resources'!Y30-'New Resources_Spec'!Y30","v":0},{"$f":"+'New Resources'!Z30-'New Resources_Spec'!Z30","v":0},{"$f":"+'New Resources'!AA30-'New Resources_Spec'!AA30","v":0},{"$f":"+'New Resources'!AB30-'New Resources_Spec'!AB30","v":0},{"$f":"+'New Resources'!AC30-'New Resources_Spec'!AC30","v":0},{"$f":"+'New Resources'!AD30-'New Resources_Spec'!AD30","v":0},{"$f":"+'New Resources'!AE30-'New Resources_Spec'!AE30","v":0},{"$f":"+'New Resources'!AF30-'New Resources_Spec'!AF30","v":0},{"$f":"+'New Resources'!AG30-'New Resources_Spec'!AG30","v":0},{"$f":"+'New Resources'!AH30-'New Resources_Spec'!AH30","v":0},{"$f":"+'New Resources'!AI30-'New Resources_Spec'!AI30","v":0},{"$f":"+'New Resources'!AJ30-'New Resources_Spec'!AJ30","v":0},{"$f":"+'New Resources'!AK30-'New Resources_Spec'!AK30","v":0},{"$f":"+'New Resources'!AL30-'New Resources_Spec'!AL30","v":0},{"$f":"+'New Resources'!AM30-'New Resources_Spec'!AM30","v":0},{"$f":"+'New Resources'!AN30-'New Resources_Spec'!AN30","v":0},{"$f":"+'New Resources'!AO30-'New Resources_Spec'!AO30","v":0},{"$f":"+'New Resources'!AP30-'New Resources_Spec'!AP30","v":0},{"$f":"+'New Resources'!AQ30-'New Resources_Spec'!AQ30","v":0},{"$f":"+'New Resources'!AR30-'New Resources_Spec'!AR30","v":0},{"$f":"+'New Resources'!AS30-'New Resources_Spec'!AS30","v":0},{"$f":"+'New Resources'!AT30-'New Resources_Spec'!AT30","v":0},{"$f":"+'New Resources'!AU30-'New Resources_Spec'!AU30","v":0},{"$f":"+'New Resources'!AV30-'New Resources_Spec'!AV30","v":0},{"$f":"+'New Resources'!AW30-'New Resources_Spec'!AW30","v":0},{"$f":"+'New Resources'!AX30-'New Resources_Spec'!AX30","v":0},{"$f":"+'New Resources'!AY30-'New Resources_Spec'!AY30","v":0},{"$f":"+'New Resources'!AZ30-'New Resources_Spec'!AZ30","v":0},{"$f":"+'New Resources'!BA30-'New Resources_Spec'!BA30","v":0},{"$f":"+'New Resources'!BB30-'New Resources_Spec'!BB30","v":0},{"$f":"+'New Resources'!BC30-'New Resources_Spec'!BC30","v":0},{"$f":"+'New Resources'!BD30-'New Resources_Spec'!BD30","v":0},{"$f":"+'New Resources'!BE30-'New Resources_Spec'!BE30","v":0},{"$f":"+'New Resources'!BF30-'New Resources_Spec'!BF30","v":0},{"$f":"+'New Resources'!BG30-'New Resources_Spec'!BG30","v":0},{"$f":"+'New Resources'!BH30-'New Resources_Spec'!BH30","v":0},{"$f":"+'New Resources'!BI30-'New Resources_Spec'!BI30","v":0},{"$f":"+'New Resources'!BJ30-'New Resources_Spec'!BJ30","v":0},{"$f":"+'New Resources'!BK30-'New Resources_Spec'!BK30","v":0},{"$f":"+'New Resources'!BL30-'New Resources_Spec'!BL30","v":0},{"$f":"+'New Resources'!BM30-'New Resources_Spec'!BM30","v":0},{"$f":"+'New Resources'!BN30-'New Resources_Spec'!BN30","v":0},{"$f":"+'New Resources'!BO30-'New Resources_Spec'!BO30","v":0},{"$f":"+'New Resources'!BP30-'New Resources_Spec'!BP30","v":0},{"$f":"+'New Resources'!BQ30-'New Resources_Spec'!BQ30","v":0},{"$f":"+'New Resources'!BR30-'New Resources_Spec'!BR30","v":0},{"$f":"+'New Resources'!BS30-'New Resources_Spec'!BS30","v":0},{"$f":"+'New Resources'!BT30-'New Resources_Spec'!BT30","v":0},{"$f":"+'New Resources'!BU30-'New Resources_Spec'!BU30","v":0},{"$f":"+'New Resources'!BV30-'New Resources_Spec'!BV30","v":0},{"$f":"+'New Resources'!BW30-'New Resources_Spec'!BW30","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"+'New Resources'!D45-'New Resources_Spec'!D45","v":0},{"$f":"+'New Resources'!E45-'New Resources_Spec'!E45","v":0},{"$f":"+'New Resources'!F45-'New Resources_Spec'!F45","v":0},{"$f":"+'New Resources'!G45-'New Resources_Spec'!G45","v":0},{"$f":"+'New Resources'!H45-'New Resources_Spec'!H45","v":0},{"$f":"+'New Resources'!I45-'New Resources_Spec'!I45","v":0},{"$f":"+'New Resources'!J45-'New Resources_Spec'!J45","v":0},{"$f":"+'New Resources'!K45-'New Resources_Spec'!K45","v":0},{"$f":"+'New Resources'!L45-'New Resources_Spec'!L45","v":0},{"$f":"+'New Resources'!M45-'New Resources_Spec'!M45","v":0},{"$f":"+'New Resources'!N45-'New Resources_Spec'!N45","v":0},{"$f":"+'New Resources'!O45-'New Resources_Spec'!O45","v":0},{"$f":"+'New Resources'!P45-'New Resources_Spec'!P45","v":0},{"$f":"+'New Resources'!Q45-'New Resources_Spec'!Q45","v":0},{"$f":"+'New Resources'!R45-'New Resources_Spec'!R45","v":0},{"$f":"+'New Resources'!S45-'New Resources_Spec'!S45","v":0},{"$f":"+'New Resources'!T45-'New Resources_Spec'!T45","v":0},{"$f":"+'New Resources'!U45-'New Resources_Spec'!U45","v":0},{"$f":"+'New Resources'!V45-'New Resources_Spec'!V45","v":0},{"$f":"+'New Resources'!W45-'New Resources_Spec'!W45","v":0},{"$f":"+'New Resources'!X45-'New Resources_Spec'!X45","v":0},{"$f":"+'New Resources'!Y45-'New Resources_Spec'!Y45","v":0},{"$f":"+'New Resources'!Z45-'New Resources_Spec'!Z45","v":0},{"$f":"+'New Resources'!AA45-'New Resources_Spec'!AA45","v":0},{"$f":"+'New Resources'!AB45-'New Resources_Spec'!AB45","v":0},{"$f":"+'New Resources'!AC45-'New Resources_Spec'!AC45","v":0},{"$f":"+'New Resources'!AD45-'New Resources_Spec'!AD45","v":0},{"$f":"+'New Resources'!AE45-'New Resources_Spec'!AE45","v":0},{"$f":"+'New Resources'!AF45-'New Resources_Spec'!AF45","v":0},{"$f":"+'New Resources'!AG45-'New Resources_Spec'!AG45","v":0},{"$f":"+'New Resources'!AH45-'New Resources_Spec'!AH45","v":0},{"$f":"+'New Resources'!AI45-'New Resources_Spec'!AI45","v":0},{"$f":"+'New Resources'!AJ45-'New Resources_Spec'!AJ45","v":0},{"$f":"+'New Resources'!AK45-'New Resources_Spec'!AK45","v":0},{"$f":"+'New Resources'!AL45-'New Resources_Spec'!AL45","v":0},{"$f":"+'New Resources'!AM45-'New Resources_Spec'!AM45","v":0},{"$f":"+'New Resources'!AN45-'New Resources_Spec'!AN45","v":0},{"$f":"+'New Resources'!AO45-'New Resources_Spec'!AO45","v":0},{"$f":"+'New Resources'!AP45-'New Resources_Spec'!AP45","v":0},{"$f":"+'New Resources'!AQ45-'New Resources_Spec'!AQ45","v":0},{"$f":"+'New Resources'!AR45-'New Resources_Spec'!AR45","v":0},{"$f":"+'New Resources'!AS45-'New Resources_Spec'!AS45","v":0},{"$f":"+'New Resources'!AT45-'New Resources_Spec'!AT45","v":0},{"$f":"+'New Resources'!AU45-'New Resources_Spec'!AU45","v":0},{"$f":"+'New Resources'!AV45-'New Resources_Spec'!AV45","v":0},{"$f":"+'New Resources'!AW45-'New Resources_Spec'!AW45","v":0},{"$f":"+'New Resources'!AX45-'New Resources_Spec'!AX45","v":0},{"$f":"+'New Resources'!AY45-'New Resources_Spec'!AY45","v":0},{"$f":"+'New Resources'!AZ45-'New Resources_Spec'!AZ45","v":0},{"$f":"+'New Resources'!BA45-'New Resources_Spec'!BA45","v":0},{"$f":"+'New Resources'!BB45-'New Resources_Spec'!BB45","v":0},{"$f":"+'New Resources'!BC45-'New Resources_Spec'!BC45","v":0},{"$f":"+'New Resources'!BD45-'New Resources_Spec'!BD45","v":0},{"$f":"+'New Resources'!BE45-'New Resources_Spec'!BE45","v":0},{"$f":"+'New Resources'!BF45-'New Resources_Spec'!BF45","v":0},{"$f":"+'New Resources'!BG45-'New Resources_Spec'!BG45","v":0},{"$f":"+'New Resources'!BH45-'New Resources_Spec'!BH45","v":0},{"$f":"+'New Resources'!BI45-'New Resources_Spec'!BI45","v":0},{"$f":"+'New Resources'!BJ45-'New Resources_Spec'!BJ45","v":0},{"$f":"+'New Resources'!BK45-'New Resources_Spec'!BK45","v":0},{"$f":"+'New Resources'!BL45-'New Resources_Spec'!BL45","v":0},{"$f":"+'New Resources'!BM45-'New Resources_Spec'!BM45","v":0},{"$f":"+'New Resources'!BN45-'New Resources_Spec'!BN45","v":0},{"$f":"+'New Resources'!BO45-'New Resources_Spec'!BO45","v":0},{"$f":"+'New Resources'!BP45-'New Resources_Spec'!BP45","v":0},{"$f":"+'New Resources'!BQ45-'New Resources_Spec'!BQ45","v":0},{"$f":"+'New Resources'!BR45-'New Resources_Spec'!BR45","v":0},{"$f":"+'New Resources'!BS45-'New Resources_Spec'!BS45","v":0},{"$f":"+'New Resources'!BT45-'New Resources_Spec'!BT45","v":0},{"$f":"+'New Resources'!BU45-'New Resources_Spec'!BU45","v":0},{"$f":"+'New Resources'!BV45-'New Resources_Spec'!BV45","v":0},{"$f":"+'New Resources'!BW45-'New Resources_Spec'!BW45","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"+'New Resources'!D77-'New Resources_Spec'!D77","v":60.687642512960466},{"$f":"+'New Resources'!E77-'New Resources_Spec'!E77","v":43.829964037138112},{"$f":"+'New Resources'!F77-'New Resources_Spec'!F77","v":53.94457112263153},{"$f":"+'New Resources'!G77-'New Resources_Spec'!G77","v":47.341980386267778},{"$f":"+'New Resources'!H77-'New Resources_Spec'!H77","v":58.439952049517487},{"$f":"+'New Resources'!I77-'New Resources_Spec'!I77","v":46.07765450058109},{"$f":"+'New Resources'!J77-'New Resources_Spec'!J77","v":58.439952049517487},{"$f":"+'New Resources'!K77-'New Resources_Spec'!K77","v":46.07765450058109},{"$f":"+'New Resources'!L77-'New Resources_Spec'!L77","v":53.94457112263153},{"$f":"+'New Resources'!M77-'New Resources_Spec'!M77","v":40.458428341973644},{"$f":"+'New Resources'!N77-'New Resources_Spec'!N77","v":58.439952049517487},{"$f":"+'New Resources'!O77-'New Resources_Spec'!O77","v":45.93717384661592},{"$f":"+'New Resources'!P77-'New Resources_Spec'!P77","v":58.439952049517487},{"$f":"+'New Resources'!Q77-'New Resources_Spec'!Q77","v":42.706118805416629},{"$f":"+'New Resources'!R77-'New Resources_Spec'!R77","v":56.192261586074522},{"$f":"+'New Resources'!S77-'New Resources_Spec'!S77","v":48.325344964024083},{"$f":"+'New Resources'!T77-'New Resources_Spec'!T77","v":58.439952049517487},{"$f":"+'New Resources'!U77-'New Resources_Spec'!U77","v":42.706118805416629},{"$f":"+'New Resources'!V77-'New Resources_Spec'!V77","v":58.439952049517487},{"$f":"+'New Resources'!W77-'New Resources_Spec'!W77","v":46.07765450058109},{"$f":"+'New Resources'!X77-'New Resources_Spec'!X77","v":58.439952049517487},{"$f":"+'New Resources'!Y77-'New Resources_Spec'!Y77","v":46.07765450058109},{"$f":"+'New Resources'!Z77-'New Resources_Spec'!Z77","v":56.192261586074522},{"$f":"+'New Resources'!AA77-'New Resources_Spec'!AA77","v":44.953809268859615},{"$f":"+'New Resources'!AB77-'New Resources_Spec'!AB77","v":100.70138213381554},{"$f":"+'New Resources'!AC77-'New Resources_Spec'!AC77","v":72.72877598553346},{"$f":"+'New Resources'!AD77-'New Resources_Spec'!AD77","v":89.512339674502726},{"$f":"+'New Resources'!AE77-'New Resources_Spec'!AE77","v":78.55640226642555},{"$f":"+'New Resources'!AF77-'New Resources_Spec'!AF77","v":96.971701314044623},{"$f":"+'New Resources'!AG77-'New Resources_Spec'!AG77","v":76.458456805304408},{"$f":"+'New Resources'!AH77-'New Resources_Spec'!AH77","v":93.242020494273646},{"$f":"+'New Resources'!AI77-'New Resources_Spec'!AI77","v":80.188137625075342},{"$f":"+'New Resources'!AJ77-'New Resources_Spec'!AJ77","v":89.512339674502726},{"$f":"+'New Resources'!AK77-'New Resources_Spec'!AK77","v":67.134254755877038},{"$f":"+'New Resources'!AL77-'New Resources_Spec'!AL77","v":100.70138213381554},{"$f":"+'New Resources'!AM77-'New Resources_Spec'!AM77","v":72.495670934297777},{"$f":"+'New Resources'!AN77-'New Resources_Spec'!AN77","v":96.971701314044623},{"$f":"+'New Resources'!AO77-'New Resources_Spec'!AO77","v":70.863935575647986},{"$f":"+'New Resources'!AP77-'New Resources_Spec'!AP77","v":93.242020494273646},{"$f":"+'New Resources'!AQ77-'New Resources_Spec'!AQ77","v":80.188137625075342},{"$f":"+'New Resources'!AR77-'New Resources_Spec'!AR77","v":96.971701314044623},{"$f":"+'New Resources'!AS77-'New Resources_Spec'!AS77","v":70.863935575647986},{"$f":"+'New Resources'!AT77-'New Resources_Spec'!AT77","v":96.971701314044623},{"$f":"+'New Resources'!AU77-'New Resources_Spec'!AU77","v":76.458456805304408},{"$f":"+'New Resources'!AV77-'New Resources_Spec'!AV77","v":96.971701314044623},{"$f":"+'New Resources'!AW77-'New Resources_Spec'!AW77","v":76.458456805304408},{"$f":"+'New Resources'!AX77-'New Resources_Spec'!AX77","v":93.242020494273646},{"$f":"+'New Resources'!AY77-'New Resources_Spec'!AY77","v":74.593616395418934},{"$f":"+'New Resources'!AZ77-'New Resources_Spec'!AZ77","v":91.103321808239656},{"$f":"+'New Resources'!BA77-'New Resources_Spec'!BA77","v":71.831465271881271},{"$f":"+'New Resources'!BB77-'New Resources_Spec'!BB77","v":87.599347892538134},{"$f":"+'New Resources'!BC77-'New Resources_Spec'!BC77","v":70.298476683761848},{"$f":"+'New Resources'!BD77-'New Resources_Spec'!BD77","v":91.103321808239656},{"$f":"+'New Resources'!BE77-'New Resources_Spec'!BE77","v":71.831465271881271},{"$f":"+'New Resources'!BF77-'New Resources_Spec'!BF77","v":87.599347892538134},{"$f":"+'New Resources'!BG77-'New Resources_Spec'!BG77","v":75.335439187582779},{"$f":"+'New Resources'!BH77-'New Resources_Spec'!BH77","v":87.599347892538134},{"$f":"+'New Resources'!BI77-'New Resources_Spec'!BI77","v":64.823517440478213},{"$f":"+'New Resources'!BJ77-'New Resources_Spec'!BJ77","v":94.607295723941178},{"$f":"+'New Resources'!BK77-'New Resources_Spec'!BK77","v":68.108492986448397},{"$f":"+'New Resources'!BL77-'New Resources_Spec'!BL77","v":87.599347892538134},{"$f":"+'New Resources'!BM77-'New Resources_Spec'!BM77","v":70.079478314030496},{"$f":"+'New Resources'!BN77-'New Resources_Spec'!BN77","v":91.103321808239656},{"$f":"+'New Resources'!BO77-'New Resources_Spec'!BO77","v":71.831465271881271},{"$f":"+'New Resources'!BP77-'New Resources_Spec'!BP77","v":91.103321808239656},{"$f":"+'New Resources'!BQ77-'New Resources_Spec'!BQ77","v":66.575504398328974},{"$f":"+'New Resources'!BR77-'New Resources_Spec'!BR77","v":87.599347892538134},{"$f":"+'New Resources'!BS77-'New Resources_Spec'!BS77","v":75.335439187582779},{"$f":"+'New Resources'!BT77-'New Resources_Spec'!BT77","v":94.607295723941178},{"$f":"+'New Resources'!BU77-'New Resources_Spec'!BU77","v":68.327491356179735},{"$f":"+'New Resources'!BV77-'New Resources_Spec'!BV77","v":87.599347892538134},{"$f":"+'New Resources'!BW77-'New Resources_Spec'!BW77","v":70.079478314030496}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+'New Resources'!D88-'New Resources_Spec'!D88","v":0},{"$f":"+'New Resources'!E88-'New Resources_Spec'!E88","v":0},{"$f":"+'New Resources'!F88-'New Resources_Spec'!F88","v":0},{"$f":"+'New Resources'!G88-'New Resources_Spec'!G88","v":0},{"$f":"+'New Resources'!H88-'New Resources_Spec'!H88","v":0},{"$f":"+'New Resources'!I88-'New Resources_Spec'!I88","v":0},{"$f":"+'New Resources'!J88-'New Resources_Spec'!J88","v":0},{"$f":"+'New Resources'!K88-'New Resources_Spec'!K88","v":0},{"$f":"+'New Resources'!L88-'New Resources_Spec'!L88","v":0},{"$f":"+'New Resources'!M88-'New Resources_Spec'!M88","v":0},{"$f":"+'New Resources'!N88-'New Resources_Spec'!N88","v":0},{"$f":"+'New Resources'!O88-'New Resources_Spec'!O88","v":0},{"$f":"+'New Resources'!P88-'New Resources_Spec'!P88","v":0},{"$f":"+'New Resources'!Q88-'New Resources_Spec'!Q88","v":0},{"$f":"+'New Resources'!R88-'New Resources_Spec'!R88","v":0},{"$f":"+'New Resources'!S88-'New Resources_Spec'!S88","v":0},{"$f":"+'New Resources'!T88-'New Resources_Spec'!T88","v":0},{"$f":"+'New Resources'!U88-'New Resources_Spec'!U88","v":0},{"$f":"+'New Resources'!V88-'New Resources_Spec'!V88","v":0},{"$f":"+'New Resources'!W88-'New Resources_Spec'!W88","v":0},{"$f":"+'New Resources'!X88-'New Resources_Spec'!X88","v":0},{"$f":"+'New Resources'!Y88-'New Resources_Spec'!Y88","v":0},{"$f":"+'New Resources'!Z88-'New Resources_Spec'!Z88","v":0},{"$f":"+'New Resources'!AA88-'New Resources_Spec'!AA88","v":0},{"$f":"+'New Resources'!AB88-'New Resources_Spec'!AB88","v":0},{"$f":"+'New Resources'!AC88-'New Resources_Spec'!AC88","v":0},{"$f":"+'New Resources'!AD88-'New Resources_Spec'!AD88","v":0},{"$f":"+'New Resources'!AE88-'New Resources_Spec'!AE88","v":0},{"$f":"+'New Resources'!AF88-'New Resources_Spec'!AF88","v":0},{"$f":"+'New Resources'!AG88-'New Resources_Spec'!AG88","v":0},{"$f":"+'New Resources'!AH88-'New Resources_Spec'!AH88","v":0},{"$f":"+'New Resources'!AI88-'New Resources_Spec'!AI88","v":0},{"$f":"+'New Resources'!AJ88-'New Resources_Spec'!AJ88","v":0},{"$f":"+'New Resources'!AK88-'New Resources_Spec'!AK88","v":0},{"$f":"+'New Resources'!AL88-'New Resources_Spec'!AL88","v":0},{"$f":"+'New Resources'!AM88-'New Resources_Spec'!AM88","v":0},{"$f":"+'New Resources'!AN88-'New Resources_Spec'!AN88","v":0},{"$f":"+'New Resources'!AO88-'New Resources_Spec'!AO88","v":0},{"$f":"+'New Resources'!AP88-'New Resources_Spec'!AP88","v":0},{"$f":"+'New Resources'!AQ88-'New Resources_Spec'!AQ88","v":0},{"$f":"+'New Resources'!AR88-'New Resources_Spec'!AR88","v":0},{"$f":"+'New Resources'!AS88-'New Resources_Spec'!AS88","v":0},{"$f":"+'New Resources'!AT88-'New Resources_Spec'!AT88","v":0},{"$f":"+'New Resources'!AU88-'New Resources_Spec'!AU88","v":0},{"$f":"+'New Resources'!AV88-'New Resources_Spec'!AV88","v":0},{"$f":"+'New Resources'!AW88-'New Resources_Spec'!AW88","v":0},{"$f":"+'New Resources'!AX88-'New Resources_Spec'!AX88","v":0},{"$f":"+'New Resources'!AY88-'New Resources_Spec'!AY88","v":0},{"$f":"+'New Resources'!AZ88-'New Resources_Spec'!AZ88","v":0},{"$f":"+'New Resources'!BA88-'New Resources_Spec'!BA88","v":0},{"$f":"+'New Resources'!BB88-'New Resources_Spec'!BB88","v":0},{"$f":"+'New Resources'!BC88-'New Resources_Spec'!BC88","v":0},{"$f":"+'New Resources'!BD88-'New Resources_Spec'!BD88","v":0},{"$f":"+'New Resources'!BE88-'New Resources_Spec'!BE88","v":0},{"$f":"+'New Resources'!BF88-'New Resources_Spec'!BF88","v":0},{"$f":"+'New Resources'!BG88-'New Resources_Spec'!BG88","v":0},{"$f":"+'New Resources'!BH88-'New Resources_Spec'!BH88","v":0},{"$f":"+'New Resources'!BI88-'New Resources_Spec'!BI88","v":0},{"$f":"+'New Resources'!BJ88-'New Resources_Spec'!BJ88","v":0},{"$f":"+'New Resources'!BK88-'New Resources_Spec'!BK88","v":0},{"$f":"+'New Resources'!BL88-'New Resources_Spec'!BL88","v":0},{"$f":"+'New Resources'!BM88-'New Resources_Spec'!BM88","v":0},{"$f":"+'New Resources'!BN88-'New Resources_Spec'!BN88","v":0},{"$f":"+'New Resources'!BO88-'New Resources_Spec'!BO88","v":0},{"$f":"+'New Resources'!BP88-'New Resources_Spec'!BP88","v":0},{"$f":"+'New Resources'!BQ88-'New Resources_Spec'!BQ88","v":0},{"$f":"+'New Resources'!BR88-'New Resources_Spec'!BR88","v":0},{"$f":"+'New Resources'!BS88-'New Resources_Spec'!BS88","v":0},{"$f":"+'New Resources'!BT88-'New Resources_Spec'!BT88","v":0},{"$f":"+'New Resources'!BU88-'New Resources_Spec'!BU88","v":0},{"$f":"+'New Resources'!BV88-'New Resources_Spec'!BV88","v":0},{"$f":"+'New Resources'!BW88-'New Resources_Spec'!BW88","v":0}]
[null,10333,"Ravalli County Elec Coop",{"$f":"+'New Resources'!D102-'New Resources_Spec'!D102","v":865.46629190770318},{"$f":"+'New Resources'!E102-'New Resources_Spec'!E102","v":625.05898860000775},{"$f":"+'New Resources'!F102-'New Resources_Spec'!F102","v":769.30337058462487},{"$f":"+'New Resources'!G102-'New Resources_Spec'!G102","v":675.14384345577764},{"$f":"+'New Resources'!H102-'New Resources_Spec'!H102","v":833.41198480001049},{"$f":"+'New Resources'!I102-'New Resources_Spec'!I102","v":657.11329570770044},{"$f":"+'New Resources'!J102-'New Resources_Spec'!J102","v":833.41198480001049},{"$f":"+'New Resources'!K102-'New Resources_Spec'!K102","v":657.11329570770044},{"$f":"+'New Resources'!L102-'New Resources_Spec'!L102","v":769.30337058462487},{"$f":"+'New Resources'!M102-'New Resources_Spec'!M102","v":576.97752793846871},{"$f":"+'New Resources'!N102-'New Resources_Spec'!N102","v":833.41198480001049},{"$f":"+'New Resources'!O102-'New Resources_Spec'!O102","v":655.10990151346982},{"$f":"+'New Resources'!P102-'New Resources_Spec'!P102","v":833.41198480001049},{"$f":"+'New Resources'!Q102-'New Resources_Spec'!Q102","v":609.0318350461614},{"$f":"+'New Resources'!R102-'New Resources_Spec'!R102","v":801.35767769231779},{"$f":"+'New Resources'!S102-'New Resources_Spec'!S102","v":689.16760281539348},{"$f":"+'New Resources'!T102-'New Resources_Spec'!T102","v":833.41198480001049},{"$f":"+'New Resources'!U102-'New Resources_Spec'!U102","v":609.0318350461614},{"$f":"+'New Resources'!V102-'New Resources_Spec'!V102","v":833.41198480001049},{"$f":"+'New Resources'!W102-'New Resources_Spec'!W102","v":657.11329570770044},{"$f":"+'New Resources'!X102-'New Resources_Spec'!X102","v":833.41198480001049},{"$f":"+'New Resources'!Y102-'New Resources_Spec'!Y102","v":657.11329570770044},{"$f":"+'New Resources'!Z102-'New Resources_Spec'!Z102","v":801.35767769231779},{"$f":"+'New Resources'!AA102-'New Resources_Spec'!AA102","v":641.0861421538541},{"$f":"+'New Resources'!AB102-'New Resources_Spec'!AB102","v":1533.2597537793849},{"$f":"+'New Resources'!AC102-'New Resources_Spec'!AC102","v":1107.3542666184449},{"$f":"+'New Resources'!AD102-'New Resources_Spec'!AD102","v":1362.8975589150091},{"$f":"+'New Resources'!AE102-'New Resources_Spec'!AE102","v":1196.0845764436408},{"$f":"+'New Resources'!AF102-'New Resources_Spec'!AF102","v":1476.47235549126},{"$f":"+'New Resources'!AG102-'New Resources_Spec'!AG102","v":1164.1416649065704},{"$f":"+'New Resources'!AH102-'New Resources_Spec'!AH102","v":1419.6849572031342},{"$f":"+'New Resources'!AI102-'New Resources_Spec'!AI102","v":1220.9290631946956},{"$f":"+'New Resources'!AJ102-'New Resources_Spec'!AJ102","v":1362.8975589150091},{"$f":"+'New Resources'!AK102-'New Resources_Spec'!AK102","v":1022.1731691862568},{"$f":"+'New Resources'!AL102-'New Resources_Spec'!AL102","v":1533.2597537793849},{"$f":"+'New Resources'!AM102-'New Resources_Spec'!AM102","v":1103.8050542254368},{"$f":"+'New Resources'!AN102-'New Resources_Spec'!AN102","v":1476.47235549126},{"$f":"+'New Resources'!AO102-'New Resources_Spec'!AO102","v":1078.9605674743821},{"$f":"+'New Resources'!AP102-'New Resources_Spec'!AP102","v":1419.6849572031342},{"$f":"+'New Resources'!AQ102-'New Resources_Spec'!AQ102","v":1220.9290631946956},{"$f":"+'New Resources'!AR102-'New Resources_Spec'!AR102","v":1476.47235549126},{"$f":"+'New Resources'!AS102-'New Resources_Spec'!AS102","v":1078.9605674743821},{"$f":"+'New Resources'!AT102-'New Resources_Spec'!AT102","v":1476.47235549126},{"$f":"+'New Resources'!AU102-'New Resources_Spec'!AU102","v":1164.1416649065704},{"$f":"+'New Resources'!AV102-'New Resources_Spec'!AV102","v":1476.47235549126},{"$f":"+'New Resources'!AW102-'New Resources_Spec'!AW102","v":1164.1416649065704},{"$f":"+'New Resources'!AX102-'New Resources_Spec'!AX102","v":1419.6849572031342},{"$f":"+'New Resources'!AY102-'New Resources_Spec'!AY102","v":1135.7479657625076},{"$f":"+'New Resources'!AZ102-'New Resources_Spec'!AZ102","v":1476.0875454267566},{"$f":"+'New Resources'!BA102-'New Resources_Spec'!BA102","v":1163.8382569710966},{"$f":"+'New Resources'!BB102-'New Resources_Spec'!BB102","v":1419.3149475257278},{"$f":"+'New Resources'!BC102-'New Resources_Spec'!BC102","v":1139.0002453893965},{"$f":"+'New Resources'!BD102-'New Resources_Spec'!BD102","v":1476.0875454267566},{"$f":"+'New Resources'!BE102-'New Resources_Spec'!BE102","v":1163.8382569710966},{"$f":"+'New Resources'!BF102-'New Resources_Spec'!BF102","v":1419.3149475257278},{"$f":"+'New Resources'!BG102-'New Resources_Spec'!BG102","v":1220.6108548721259},{"$f":"+'New Resources'!BH102-'New Resources_Spec'!BH102","v":1419.3149475257278},{"$f":"+'New Resources'!BI102-'New Resources_Spec'!BI102","v":1050.2930611690385},{"$f":"+'New Resources'!BJ102-'New Resources_Spec'!BJ102","v":1532.8601433277859},{"$f":"+'New Resources'!BK102-'New Resources_Spec'!BK102","v":1103.5173717012533},{"$f":"+'New Resources'!BL102-'New Resources_Spec'!BL102","v":1419.3149475257278},{"$f":"+'New Resources'!BM102-'New Resources_Spec'!BM102","v":1135.4519580205822},{"$f":"+'New Resources'!BN102-'New Resources_Spec'!BN102","v":1476.0875454267566},{"$f":"+'New Resources'!BO102-'New Resources_Spec'!BO102","v":1163.8382569710966},{"$f":"+'New Resources'!BP102-'New Resources_Spec'!BP102","v":1476.0875454267566},{"$f":"+'New Resources'!BQ102-'New Resources_Spec'!BQ102","v":1078.6793601195532},{"$f":"+'New Resources'!BR102-'New Resources_Spec'!BR102","v":1419.3149475257278},{"$f":"+'New Resources'!BS102-'New Resources_Spec'!BS102","v":1220.6108548721259},{"$f":"+'New Resources'!BT102-'New Resources_Spec'!BT102","v":1532.8601433277859},{"$f":"+'New Resources'!BU102-'New Resources_Spec'!BU102","v":1107.0656590700678},{"$f":"+'New Resources'!BV102-'New Resources_Spec'!BV102","v":1419.3149475257278},{"$f":"+'New Resources'!BW102-'New Resources_Spec'!BW102","v":1135.4519580205822}]
[null,10502,"Yakama Power",{"$f":"+'New Resources'!D131-'New Resources_Spec'!D131","v":0},{"$f":"+'New Resources'!E131-'New Resources_Spec'!E131","v":0},{"$f":"+'New Resources'!F131-'New Resources_Spec'!F131","v":0},{"$f":"+'New Resources'!G131-'New Resources_Spec'!G131","v":0},{"$f":"+'New Resources'!H131-'New Resources_Spec'!H131","v":0},{"$f":"+'New Resources'!I131-'New Resources_Spec'!I131","v":0},{"$f":"+'New Resources'!J131-'New Resources_Spec'!J131","v":0},{"$f":"+'New Resources'!K131-'New Resources_Spec'!K131","v":0},{"$f":"+'New Resources'!L131-'New Resources_Spec'!L131","v":0},{"$f":"+'New Resources'!M131-'New Resources_Spec'!M131","v":0},{"$f":"+'New Resources'!N131-'New Resources_Spec'!N131","v":0},{"$f":"+'New Resources'!O131-'New Resources_Spec'!O131","v":0},{"$f":"+'New Resources'!P131-'New Resources_Spec'!P131","v":0},{"$f":"+'New Resources'!Q131-'New Resources_Spec'!Q131","v":0},{"$f":"+'New Resources'!R131-'New Resources_Spec'!R131","v":0},{"$f":"+'New Resources'!S131-'New Resources_Spec'!S131","v":0},{"$f":"+'New Resources'!T131-'New Resources_Spec'!T131","v":0},{"$f":"+'New Resources'!U131-'New Resources_Spec'!U131","v":0},{"$f":"+'New Resources'!V131-'New Resources_Spec'!V131","v":0},{"$f":"+'New Resources'!W131-'New Resources_Spec'!W131","v":0},{"$f":"+'New Resources'!X131-'New Resources_Spec'!X131","v":0},{"$f":"+'New Resources'!Y131-'New Resources_Spec'!Y131","v":0},{"$f":"+'New Resources'!Z131-'New Resources_Spec'!Z131","v":0},{"$f":"+'New Resources'!AA131-'New Resources_Spec'!AA131","v":0},{"$f":"+'New Resources'!AB131-'New Resources_Spec'!AB131","v":0},{"$f":"+'New Resources'!AC131-'New Resources_Spec'!AC131","v":0},{"$f":"+'New Resources'!AD131-'New Resources_Spec'!AD131","v":0},{"$f":"+'New Resources'!AE131-'New Resources_Spec'!AE131","v":0},{"$f":"+'New Resources'!AF131-'New Resources_Spec'!AF131","v":0},{"$f":"+'New Resources'!AG131-'New Resources_Spec'!AG131","v":0},{"$f":"+'New Resources'!AH131-'New Resources_Spec'!AH131","v":0},{"$f":"+'New Resources'!AI131-'New Resources_Spec'!AI131","v":0},{"$f":"+'New Resources'!AJ131-'New Resources_Spec'!AJ131","v":0},{"$f":"+'New Resources'!AK131-'New Resources_Spec'!AK131","v":0},{"$f":"+'New Resources'!AL131-'New Resources_Spec'!AL131","v":0},{"$f":"+'New Resources'!AM131-'New Resources_Spec'!AM131","v":0},{"$f":"+'New Resources'!AN131-'New Resources_Spec'!AN131","v":0},{"$f":"+'New Resources'!AO131-'New Resources_Spec'!AO131","v":0},{"$f":"+'New Resources'!AP131-'New Resources_Spec'!AP131","v":0},{"$f":"+'New Resources'!AQ131-'New Resources_Spec'!AQ131","v":0},{"$f":"+'New Resources'!AR131-'New Resources_Spec'!AR131","v":0},{"$f":"+'New Resources'!AS131-'New Resources_Spec'!AS131","v":0},{"$f":"+'New Resources'!AT131-'New Resources_Spec'!AT131","v":0},{"$f":"+'New Resources'!AU131-'New Resources_Spec'!AU131","v":0},{"$f":"+'New Resources'!AV131-'New Resources_Spec'!AV131","v":0},{"$f":"+'New Resources'!AW131-'New Resources_Spec'!AW131","v":0},{"$f":"+'New Resources'!AX131-'New Resources_Spec'!AX131","v":0},{"$f":"+'New Resources'!AY131-'New Resources_Spec'!AY131","v":0},{"$f":"+'New Resources'!AZ131-'New Resources_Spec'!AZ131","v":0},{"$f":"+'New Resources'!BA131-'New Resources_Spec'!BA131","v":0},{"$f":"+'New Resources'!BB131-'New Resources_Spec'!BB131","v":0},{"$f":"+'New Resources'!BC131-'New Resources_Spec'!BC131","v":0},{"$f":"+'New Resources'!BD131-'New Resources_Spec'!BD131","v":0},{"$f":"+'New Resources'!BE131-'New Resources_Spec'!BE131","v":0},{"$f":"+'New Resources'!BF131-'New Resources_Spec'!BF131","v":0},{"$f":"+'New Resources'!BG131-'New Resources_Spec'!BG131","v":0},{"$f":"+'New Resources'!BH131-'New Resources_Spec'!BH131","v":0},{"$f":"+'New Resources'!BI131-'New Resources_Spec'!BI131","v":0},{"$f":"+'New Resources'!BJ131-'New Resources_Spec'!BJ131","v":0},{"$f":"+'New Resources'!BK131-'New Resources_Spec'!BK131","v":0},{"$f":"+'New Resources'!BL131-'New Resources_Spec'!BL131","v":0},{"$f":"+'New Resources'!BM131-'New Resources_Spec'!BM131","v":0},{"$f":"+'New Resources'!BN131-'New Resources_Spec'!BN131","v":0},{"$f":"+'New Resources'!BO131-'New Resources_Spec'!BO131","v":0},{"$f":"+'New Resources'!BP131-'New Resources_Spec'!BP131","v":0},{"$f":"+'New Resources'!BQ131-'New Resources_Spec'!BQ131","v":0},{"$f":"+'New Resources'!BR131-'New Resources_Spec'!BR131","v":0},{"$f":"+'New Resources'!BS131-'New Resources_Spec'!BS131","v":0},{"$f":"+'New Resources'!BT131-'New Resources_Spec'!BT131","v":0},{"$f":"+'New Resources'!BU131-'New Resources_Spec'!BU131","v":0},{"$f":"+'New Resources'!BV131-'New Resources_Spec'!BV131","v":0},{"$f":"+'New Resources'!BW131-'New Resources_Spec'!BW131","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+'New Resources'!D137-'New Resources_Spec'!D137","v":27257.471999999994},{"$f":"+'New Resources'!E137-'New Resources_Spec'!E137","v":19685.951999999994},{"$f":"+'New Resources'!F137-'New Resources_Spec'!F137","v":24228.863999999994},{"$f":"+'New Resources'!G137-'New Resources_Spec'!G137","v":21263.351999999999},{"$f":"+'New Resources'!H137-'New Resources_Spec'!H137","v":26247.935999999994},{"$f":"+'New Resources'!I137-'New Resources_Spec'!I137","v":20695.487999999994},{"$f":"+'New Resources'!J137-'New Resources_Spec'!J137","v":26247.935999999994},{"$f":"+'New Resources'!K137-'New Resources_Spec'!K137","v":20695.487999999994},{"$f":"+'New Resources'!L137-'New Resources_Spec'!L137","v":24228.863999999994},{"$f":"+'New Resources'!M137-'New Resources_Spec'!M137","v":18171.647999999994},{"$f":"+'New Resources'!N137-'New Resources_Spec'!N137","v":26247.935999999994},{"$f":"+'New Resources'!O137-'New Resources_Spec'!O137","v":20632.392},{"$f":"+'New Resources'!P137-'New Resources_Spec'!P137","v":26247.935999999994},{"$f":"+'New Resources'!Q137-'New Resources_Spec'!Q137","v":19181.184000000001},{"$f":"+'New Resources'!R137-'New Resources_Spec'!R137","v":25238.400000000001},{"$f":"+'New Resources'!S137-'New Resources_Spec'!S137","v":21705.024000000001},{"$f":"+'New Resources'!T137-'New Resources_Spec'!T137","v":26247.935999999994},{"$f":"+'New Resources'!U137-'New Resources_Spec'!U137","v":19181.184000000001},{"$f":"+'New Resources'!V137-'New Resources_Spec'!V137","v":26247.935999999994},{"$f":"+'New Resources'!W137-'New Resources_Spec'!W137","v":20695.487999999994},{"$f":"+'New Resources'!X137-'New Resources_Spec'!X137","v":26247.935999999994},{"$f":"+'New Resources'!Y137-'New Resources_Spec'!Y137","v":20695.487999999994},{"$f":"+'New Resources'!Z137-'New Resources_Spec'!Z137","v":25238.400000000001},{"$f":"+'New Resources'!AA137-'New Resources_Spec'!AA137","v":20190.719999999998},{"$f":"+'New Resources'!AB137-'New Resources_Spec'!AB137","v":48992.255999999994},{"$f":"+'New Resources'!AC137-'New Resources_Spec'!AC137","v":35383.295999999995},{"$f":"+'New Resources'!AD137-'New Resources_Spec'!AD137","v":43548.671999999991},{"$f":"+'New Resources'!AE137-'New Resources_Spec'!AE137","v":38218.495999999999},{"$f":"+'New Resources'!AF137-'New Resources_Spec'!AF137","v":47177.727999999996},{"$f":"+'New Resources'!AG137-'New Resources_Spec'!AG137","v":37197.823999999993},{"$f":"+'New Resources'!AH137-'New Resources_Spec'!AH137","v":45363.199999999983},{"$f":"+'New Resources'!AI137-'New Resources_Spec'!AI137","v":39012.351999999992},{"$f":"+'New Resources'!AJ137-'New Resources_Spec'!AJ137","v":43548.671999999991},{"$f":"+'New Resources'!AK137-'New Resources_Spec'!AK137","v":32661.503999999997},{"$f":"+'New Resources'!AL137-'New Resources_Spec'!AL137","v":48992.255999999994},{"$f":"+'New Resources'!AM137-'New Resources_Spec'!AM137","v":35269.887999999992},{"$f":"+'New Resources'!AN137-'New Resources_Spec'!AN137","v":47177.727999999996},{"$f":"+'New Resources'!AO137-'New Resources_Spec'!AO137","v":34476.031999999992},{"$f":"+'New Resources'!AP137-'New Resources_Spec'!AP137","v":45363.199999999983},{"$f":"+'New Resources'!AQ137-'New Resources_Spec'!AQ137","v":39012.351999999992},{"$f":"+'New Resources'!AR137-'New Resources_Spec'!AR137","v":47177.727999999996},{"$f":"+'New Resources'!AS137-'New Resources_Spec'!AS137","v":34476.031999999992},{"$f":"+'New Resources'!AT137-'New Resources_Spec'!AT137","v":47177.727999999996},{"$f":"+'New Resources'!AU137-'New Resources_Spec'!AU137","v":37197.823999999993},{"$f":"+'New Resources'!AV137-'New Resources_Spec'!AV137","v":47177.727999999996},{"$f":"+'New Resources'!AW137-'New Resources_Spec'!AW137","v":37197.823999999993},{"$f":"+'New Resources'!AX137-'New Resources_Spec'!AX137","v":45363.199999999983},{"$f":"+'New Resources'!AY137-'New Resources_Spec'!AY137","v":36290.559999999998},{"$f":"+'New Resources'!AZ137-'New Resources_Spec'!AZ137","v":47196.863999999987},{"$f":"+'New Resources'!BA137-'New Resources_Spec'!BA137","v":37212.911999999997},{"$f":"+'New Resources'!BB137-'New Resources_Spec'!BB137","v":45381.599999999999},{"$f":"+'New Resources'!BC137-'New Resources_Spec'!BC137","v":36418.733999999997},{"$f":"+'New Resources'!BD137-'New Resources_Spec'!BD137","v":47196.863999999987},{"$f":"+'New Resources'!BE137-'New Resources_Spec'!BE137","v":37212.911999999997},{"$f":"+'New Resources'!BF137-'New Resources_Spec'!BF137","v":45381.599999999999},{"$f":"+'New Resources'!BG137-'New Resources_Spec'!BG137","v":39028.175999999999},{"$f":"+'New Resources'!BH137-'New Resources_Spec'!BH137","v":45381.599999999999},{"$f":"+'New Resources'!BI137-'New Resources_Spec'!BI137","v":33582.383999999991},{"$f":"+'New Resources'!BJ137-'New Resources_Spec'!BJ137","v":49012.127999999997},{"$f":"+'New Resources'!BK137-'New Resources_Spec'!BK137","v":35284.194000000003},{"$f":"+'New Resources'!BL137-'New Resources_Spec'!BL137","v":45381.599999999999},{"$f":"+'New Resources'!BM137-'New Resources_Spec'!BM137","v":36305.279999999999},{"$f":"+'New Resources'!BN137-'New Resources_Spec'!BN137","v":47196.863999999987},{"$f":"+'New Resources'!BO137-'New Resources_Spec'!BO137","v":37212.911999999997},{"$f":"+'New Resources'!BP137-'New Resources_Spec'!BP137","v":47196.863999999987},{"$f":"+'New Resources'!BQ137-'New Resources_Spec'!BQ137","v":34490.016000000003},{"$f":"+'New Resources'!BR137-'New Resources_Spec'!BR137","v":45381.599999999999},{"$f":"+'New Resources'!BS137-'New Resources_Spec'!BS137","v":39028.175999999999},{"$f":"+'New Resources'!BT137-'New Resources_Spec'!BT137","v":49012.127999999997},{"$f":"+'New Resources'!BU137-'New Resources_Spec'!BU137","v":35397.647999999994},{"$f":"+'New Resources'!BV137-'New Resources_Spec'!BV137","v":45381.599999999999},{"$f":"+'New Resources'!BW137-'New Resources_Spec'!BW137","v":36305.279999999999}]

{"sheet":"New Resources","index":25,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"New Resources (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!D4-Tier2!D4-T2Remarketing!D4,0),MAX(AboveHWM!D4-'PNGC T2 Allocation'!D4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!E4-Tier2!E4-T2Remarketing!E4,0),MAX(AboveHWM!E4-'PNGC T2 Allocation'!E4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!F4-Tier2!F4-T2Remarketing!F4,0),MAX(AboveHWM!F4-'PNGC T2 Allocation'!F4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!G4-Tier2!G4-T2Remarketing!G4,0),MAX(AboveHWM!G4-'PNGC T2 Allocation'!G4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!H4-Tier2!H4-T2Remarketing!H4,0),MAX(AboveHWM!H4-'PNGC T2 Allocation'!H4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!I4-Tier2!I4-T2Remarketing!I4,0),MAX(AboveHWM!I4-'PNGC T2 Allocation'!I4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!J4-Tier2!J4-T2Remarketing!J4,0),MAX(AboveHWM!J4-'PNGC T2 Allocation'!J4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!K4-Tier2!K4-T2Remarketing!K4,0),MAX(AboveHWM!K4-'PNGC T2 Allocation'!K4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!L4-Tier2!L4-T2Remarketing!L4,0),MAX(AboveHWM!L4-'PNGC T2 Allocation'!L4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!M4-Tier2!M4-T2Remarketing!M4,0),MAX(AboveHWM!M4-'PNGC T2 Allocation'!M4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!N4-Tier2!N4-T2Remarketing!N4,0),MAX(AboveHWM!N4-'PNGC T2 Allocation'!N4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!O4-Tier2!O4-T2Remarketing!O4,0),MAX(AboveHWM!O4-'PNGC T2 Allocation'!O4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!P4-Tier2!P4-T2Remarketing!P4,0),MAX(AboveHWM!P4-'PNGC T2 Allocation'!P4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!Q4-Tier2!Q4-T2Remarketing!Q4,0),MAX(AboveHWM!Q4-'PNGC T2 Allocation'!Q4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!R4-Tier2!R4-T2Remarketing!R4,0),MAX(AboveHWM!R4-'PNGC T2 Allocation'!R4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!S4-Tier2!S4-T2Remarketing!S4,0),MAX(AboveHWM!S4-'PNGC T2 Allocation'!S4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!T4-Tier2!T4-T2Remarketing!T4,0),MAX(AboveHWM!T4-'PNGC T2 Allocation'!T4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!U4-Tier2!U4-T2Remarketing!U4,0),MAX(AboveHWM!U4-'PNGC T2 Allocation'!U4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!V4-Tier2!V4-T2Remarketing!V4,0),MAX(AboveHWM!V4-'PNGC T2 Allocation'!V4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!W4-Tier2!W4-T2Remarketing!W4,0),MAX(AboveHWM!W4-'PNGC T2 Allocation'!W4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!X4-Tier2!X4-T2Remarketing!X4,0),MAX(AboveHWM!X4-'PNGC T2 Allocation'!X4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!Y4-Tier2!Y4-T2Remarketing!Y4,0),MAX(AboveHWM!Y4-'PNGC T2 Allocation'!Y4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!Z4-Tier2!Z4-T2Remarketing!Z4,0),MAX(AboveHWM!Z4-'PNGC T2 Allocation'!Z4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AA4-Tier2!AA4-T2Remarketing!AA4,0),MAX(AboveHWM!AA4-'PNGC T2 Allocation'!AA4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AB4-Tier2!AB4-T2Remarketing!AB4,0),MAX(AboveHWM!AB4-'PNGC T2 Allocation'!AB4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AC4-Tier2!AC4-T2Remarketing!AC4,0),MAX(AboveHWM!AC4-'PNGC T2 Allocation'!AC4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AD4-Tier2!AD4-T2Remarketing!AD4,0),MAX(AboveHWM!AD4-'PNGC T2 Allocation'!AD4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AE4-Tier2!AE4-T2Remarketing!AE4,0),MAX(AboveHWM!AE4-'PNGC T2 Allocation'!AE4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AF4-Tier2!AF4-T2Remarketing!AF4,0),MAX(AboveHWM!AF4-'PNGC T2 Allocation'!AF4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AG4-Tier2!AG4-T2Remarketing!AG4,0),MAX(AboveHWM!AG4-'PNGC T2 Allocation'!AG4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AH4-Tier2!AH4-T2Remarketing!AH4,0),MAX(AboveHWM!AH4-'PNGC T2 Allocation'!AH4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AI4-Tier2!AI4-T2Remarketing!AI4,0),MAX(AboveHWM!AI4-'PNGC T2 Allocation'!AI4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AJ4-Tier2!AJ4-T2Remarketing!AJ4,0),MAX(AboveHWM!AJ4-'PNGC T2 Allocation'!AJ4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AK4-Tier2!AK4-T2Remarketing!AK4,0),MAX(AboveHWM!AK4-'PNGC T2 Allocation'!AK4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AL4-Tier2!AL4-T2Remarketing!AL4,0),MAX(AboveHWM!AL4-'PNGC T2 Allocation'!AL4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AM4-Tier2!AM4-T2Remarketing!AM4,0),MAX(AboveHWM!AM4-'PNGC T2 Allocation'!AM4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AN4-Tier2!AN4-T2Remarketing!AN4,0),MAX(AboveHWM!AN4-'PNGC T2 Allocation'!AN4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AO4-Tier2!AO4-T2Remarketing!AO4,0),MAX(AboveHWM!AO4-'PNGC T2 Allocation'!AO4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AP4-Tier2!AP4-T2Remarketing!AP4,0),MAX(AboveHWM!AP4-'PNGC T2 Allocation'!AP4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AQ4-Tier2!AQ4-T2Remarketing!AQ4,0),MAX(AboveHWM!AQ4-'PNGC T2 Allocation'!AQ4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AR4-Tier2!AR4-T2Remarketing!AR4,0),MAX(AboveHWM!AR4-'PNGC T2 Allocation'!AR4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AS4-Tier2!AS4-T2Remarketing!AS4,0),MAX(AboveHWM!AS4-'PNGC T2 Allocation'!AS4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AT4-Tier2!AT4-T2Remarketing!AT4,0),MAX(AboveHWM!AT4-'PNGC T2 Allocation'!AT4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AU4-Tier2!AU4-T2Remarketing!AU4,0),MAX(AboveHWM!AU4-'PNGC T2 Allocation'!AU4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AV4-Tier2!AV4-T2Remarketing!AV4,0),MAX(AboveHWM!AV4-'PNGC T2 Allocation'!AV4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AW4-Tier2!AW4-T2Remarketing!AW4,0),MAX(AboveHWM!AW4-'PNGC T2 Allocation'!AW4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AX4-Tier2!AX4-T2Remarketing!AX4,0),MAX(AboveHWM!AX4-'PNGC T2 Allocation'!AX4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AY4-Tier2!AY4-T2Remarketing!AY4,0),MAX(AboveHWM!AY4-'PNGC T2 Allocation'!AY4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AZ4-Tier2!AZ4-T2Remarketing!AZ4,0),MAX(AboveHWM!AZ4-'PNGC T2 Allocation'!AZ4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BA4-Tier2!BA4-T2Remarketing!BA4,0),MAX(AboveHWM!BA4-'PNGC T2 Allocation'!BA4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BB4-Tier2!BB4-T2Remarketing!BB4,0),MAX(AboveHWM!BB4-'PNGC T2 Allocation'!BB4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BC4-Tier2!BC4-T2Remarketing!BC4,0),MAX(AboveHWM!BC4-'PNGC T2 Allocation'!BC4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BD4-Tier2!BD4-T2Remarketing!BD4,0),MAX(AboveHWM!BD4-'PNGC T2 Allocation'!BD4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BE4-Tier2!BE4-T2Remarketing!BE4,0),MAX(AboveHWM!BE4-'PNGC T2 Allocation'!BE4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BF4-Tier2!BF4-T2Remarketing!BF4,0),MAX(AboveHWM!BF4-'PNGC T2 Allocation'!BF4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BG4-Tier2!BG4-T2Remarketing!BG4,0),MAX(AboveHWM!BG4-'PNGC T2 Allocation'!BG4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BH4-Tier2!BH4-T2Remarketing!BH4,0),MAX(AboveHWM!BH4-'PNGC T2 Allocation'!BH4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BI4-Tier2!BI4-T2Remarketing!BI4,0),MAX(AboveHWM!BI4-'PNGC T2 Allocation'!BI4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BJ4-Tier2!BJ4-T2Remarketing!BJ4,0),MAX(AboveHWM!BJ4-'PNGC T2 Allocation'!BJ4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BK4-Tier2!BK4-T2Remarketing!BK4,0),MAX(AboveHWM!BK4-'PNGC T2 Allocation'!BK4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BL4-Tier2!BL4-T2Remarketing!BL4,0),MAX(AboveHWM!BL4-'PNGC T2 Allocation'!BL4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BM4-Tier2!BM4-T2Remarketing!BM4,0),MAX(AboveHWM!BM4-'PNGC T2 Allocation'!BM4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BN4-Tier2!BN4-T2Remarketing!BN4,0),MAX(AboveHWM!BN4-'PNGC T2 Allocation'!BN4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BO4-Tier2!BO4-T2Remarketing!BO4,0),MAX(AboveHWM!BO4-'PNGC T2 Allocation'!BO4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BP4-Tier2!BP4-T2Remarketing!BP4,0),MAX(AboveHWM!BP4-'PNGC T2 Allocation'!BP4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BQ4-Tier2!BQ4-T2Remarketing!BQ4,0),MAX(AboveHWM!BQ4-'PNGC T2 Allocation'!BQ4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BR4-Tier2!BR4-T2Remarketing!BR4,0),MAX(AboveHWM!BR4-'PNGC T2 Allocation'!BR4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BS4-Tier2!BS4-T2Remarketing!BS4,0),MAX(AboveHWM!BS4-'PNGC T2 Allocation'!BS4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BT4-Tier2!BT4-T2Remarketing!BT4,0),MAX(AboveHWM!BT4-'PNGC T2 Allocation'!BT4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BU4-Tier2!BU4-T2Remarketing!BU4,0),MAX(AboveHWM!BU4-'PNGC T2 Allocation'!BU4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BV4-Tier2!BV4-T2Remarketing!BV4,0),MAX(AboveHWM!BV4-'PNGC T2 Allocation'!BV4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!BW4-Tier2!BW4-T2Remarketing!BW4,0),MAX(AboveHWM!BW4-'PNGC T2 Allocation'!BW4,0))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!D5-Tier2!D5-T2Remarketing!D5,0),MAX(AboveHWM!D5-'PNGC T2 Allocation'!D5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!E5-Tier2!E5-T2Remarketing!E5,0),MAX(AboveHWM!E5-'PNGC T2 Allocation'!E5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!F5-Tier2!F5-T2Remarketing!F5,0),MAX(AboveHWM!F5-'PNGC T2 Allocation'!F5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!G5-Tier2!G5-T2Remarketing!G5,0),MAX(AboveHWM!G5-'PNGC T2 Allocation'!G5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!H5-Tier2!H5-T2Remarketing!H5,0),MAX(AboveHWM!H5-'PNGC T2 Allocation'!H5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!I5-Tier2!I5-T2Remarketing!I5,0),MAX(AboveHWM!I5-'PNGC T2 Allocation'!I5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!J5-Tier2!J5-T2Remarketing!J5,0),MAX(AboveHWM!J5-'PNGC T2 Allocation'!J5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!K5-Tier2!K5-T2Remarketing!K5,0),MAX(AboveHWM!K5-'PNGC T2 Allocation'!K5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!L5-Tier2!L5-T2Remarketing!L5,0),MAX(AboveHWM!L5-'PNGC T2 Allocation'!L5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!M5-Tier2!M5-T2Remarketing!M5,0),MAX(AboveHWM!M5-'PNGC T2 Allocation'!M5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!N5-Tier2!N5-T2Remarketing!N5,0),MAX(AboveHWM!N5-'PNGC T2 Allocation'!N5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!O5-Tier2!O5-T2Remarketing!O5,0),MAX(AboveHWM!O5-'PNGC T2 Allocation'!O5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!P5-Tier2!P5-T2Remarketing!P5,0),MAX(AboveHWM!P5-'PNGC T2 Allocation'!P5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!Q5-Tier2!Q5-T2Remarketing!Q5,0),MAX(AboveHWM!Q5-'PNGC T2 Allocation'!Q5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!R5-Tier2!R5-T2Remarketing!R5,0),MAX(AboveHWM!R5-'PNGC T2 Allocation'!R5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!S5-Tier2!S5-T2Remarketing!S5,0),MAX(AboveHWM!S5-'PNGC T2 Allocation'!S5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!T5-Tier2!T5-T2Remarketing!T5,0),MAX(AboveHWM!T5-'PNGC T2 Allocation'!T5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!U5-Tier2!U5-T2Remarketing!U5,0),MAX(AboveHWM!U5-'PNGC T2 Allocation'!U5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!V5-Tier2!V5-T2Remarketing!V5,0),MAX(AboveHWM!V5-'PNGC T2 Allocation'!V5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!W5-Tier2!W5-T2Remarketing!W5,0),MAX(AboveHWM!W5-'PNGC T2 Allocation'!W5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!X5-Tier2!X5-T2Remarketing!X5,0),MAX(AboveHWM!X5-'PNGC T2 Allocation'!X5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!Y5-Tier2!Y5-T2Remarketing!Y5,0),MAX(AboveHWM!Y5-'PNGC T2 Allocation'!Y5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!Z5-Tier2!Z5-T2Remarketing!Z5,0),MAX(AboveHWM!Z5-'PNGC T2 Allocation'!Z5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AA5-Tier2!AA5-T2Remarketing!AA5,0),MAX(AboveHWM!AA5-'PNGC T2 Allocation'!AA5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AB5-Tier2!AB5-T2Remarketing!AB5,0),MAX(AboveHWM!AB5-'PNGC T2 Allocation'!AB5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AC5-Tier2!AC5-T2Remarketing!AC5,0),MAX(AboveHWM!AC5-'PNGC T2 Allocation'!AC5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AD5-Tier2!AD5-T2Remarketing!AD5,0),MAX(AboveHWM!AD5-'PNGC T2 Allocation'!AD5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AE5-Tier2!AE5-T2Remarketing!AE5,0),MAX(AboveHWM!AE5-'PNGC T2 Allocation'!AE5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AF5-Tier2!AF5-T2Remarketing!AF5,0),MAX(AboveHWM!AF5-'PNGC T2 Allocation'!AF5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AG5-Tier2!AG5-T2Remarketing!AG5,0),MAX(AboveHWM!AG5-'PNGC T2 Allocation'!AG5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AH5-Tier2!AH5-T2Remarketing!AH5,0),MAX(AboveHWM!AH5-'PNGC T2 Allocation'!AH5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AI5-Tier2!AI5-T2Remarketing!AI5,0),MAX(AboveHWM!AI5-'PNGC T2 Allocation'!AI5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AJ5-Tier2!AJ5-T2Remarketing!AJ5,0),MAX(AboveHWM!AJ5-'PNGC T2 Allocation'!AJ5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AK5-Tier2!AK5-T2Remarketing!AK5,0),MAX(AboveHWM!AK5-'PNGC T2 Allocation'!AK5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AL5-Tier2!AL5-T2Remarketing!AL5,0),MAX(AboveHWM!AL5-'PNGC T2 Allocation'!AL5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AM5-Tier2!AM5-T2Remarketing!AM5,0),MAX(AboveHWM!AM5-'PNGC T2 Allocation'!AM5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AN5-Tier2!AN5-T2Remarketing!AN5,0),MAX(AboveHWM!AN5-'PNGC T2 Allocation'!AN5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AO5-Tier2!AO5-T2Remarketing!AO5,0),MAX(AboveHWM!AO5-'PNGC T2 Allocation'!AO5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AP5-Tier2!AP5-T2Remarketing!AP5,0),MAX(AboveHWM!AP5-'PNGC T2 Allocation'!AP5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AQ5-Tier2!AQ5-T2Remarketing!AQ5,0),MAX(AboveHWM!AQ5-'PNGC T2 Allocation'!AQ5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AR5-Tier2!AR5-T2Remarketing!AR5,0),MAX(AboveHWM!AR5-'PNGC T2 Allocation'!AR5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AS5-Tier2!AS5-T2Remarketing!AS5,0),MAX(AboveHWM!AS5-'PNGC T2 Allocation'!AS5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AT5-Tier2!AT5-T2Remarketing!AT5,0),MAX(AboveHWM!AT5-'PNGC T2 Allocation'!AT5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AU5-Tier2!AU5-T2Remarketing!AU5,0),MAX(AboveHWM!AU5-'PNGC T2 Allocation'!AU5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AV5-Tier2!AV5-T2Remarketing!AV5,0),MAX(AboveHWM!AV5-'PNGC T2 Allocation'!AV5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AW5-Tier2!AW5-T2Remarketing!AW5,0),MAX(AboveHWM!AW5-'PNGC T2 Allocation'!AW5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AX5-Tier2!AX5-T2Remarketing!AX5,0),MAX(AboveHWM!AX5-'PNGC T2 Allocation'!AX5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AY5-Tier2!AY5-T2Remarketing!AY5,0),MAX(AboveHWM!AY5-'PNGC T2 Allocation'!AY5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AZ5-Tier2!AZ5-T2Remarketing!AZ5,0),MAX(AboveHWM!AZ5-'PNGC T2 Allocation'!AZ5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BA5-Tier2!BA5-T2Remarketing!BA5,0),MAX(AboveHWM!BA5-'PNGC T2 Allocation'!BA5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BB5-Tier2!BB5-T2Remarketing!BB5,0),MAX(AboveHWM!BB5-'PNGC T2 Allocation'!BB5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BC5-Tier2!BC5-T2Remarketing!BC5,0),MAX(AboveHWM!BC5-'PNGC T2 Allocation'!BC5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BD5-Tier2!BD5-T2Remarketing!BD5,0),MAX(AboveHWM!BD5-'PNGC T2 Allocation'!BD5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BE5-Tier2!BE5-T2Remarketing!BE5,0),MAX(AboveHWM!BE5-'PNGC T2 Allocation'!BE5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BF5-Tier2!BF5-T2Remarketing!BF5,0),MAX(AboveHWM!BF5-'PNGC T2 Allocation'!BF5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BG5-Tier2!BG5-T2Remarketing!BG5,0),MAX(AboveHWM!BG5-'PNGC T2 Allocation'!BG5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BH5-Tier2!BH5-T2Remarketing!BH5,0),MAX(AboveHWM!BH5-'PNGC T2 Allocation'!BH5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BI5-Tier2!BI5-T2Remarketing!BI5,0),MAX(AboveHWM!BI5-'PNGC T2 Allocation'!BI5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BJ5-Tier2!BJ5-T2Remarketing!BJ5,0),MAX(AboveHWM!BJ5-'PNGC T2 Allocation'!BJ5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BK5-Tier2!BK5-T2Remarketing!BK5,0),MAX(AboveHWM!BK5-'PNGC T2 Allocation'!BK5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BL5-Tier2!BL5-T2Remarketing!BL5,0),MAX(AboveHWM!BL5-'PNGC T2 Allocation'!BL5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BM5-Tier2!BM5-T2Remarketing!BM5,0),MAX(AboveHWM!BM5-'PNGC T2 Allocation'!BM5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BN5-Tier2!BN5-T2Remarketing!BN5,0),MAX(AboveHWM!BN5-'PNGC T2 Allocation'!BN5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BO5-Tier2!BO5-T2Remarketing!BO5,0),MAX(AboveHWM!BO5-'PNGC T2 Allocation'!BO5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BP5-Tier2!BP5-T2Remarketing!BP5,0),MAX(AboveHWM!BP5-'PNGC T2 Allocation'!BP5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BQ5-Tier2!BQ5-T2Remarketing!BQ5,0),MAX(AboveHWM!BQ5-'PNGC T2 Allocation'!BQ5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BR5-Tier2!BR5-T2Remarketing!BR5,0),MAX(AboveHWM!BR5-'PNGC T2 Allocation'!BR5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BS5-Tier2!BS5-T2Remarketing!BS5,0),MAX(AboveHWM!BS5-'PNGC T2 Allocation'!BS5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BT5-Tier2!BT5-T2Remarketing!BT5,0),MAX(AboveHWM!BT5-'PNGC T2 Allocation'!BT5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BU5-Tier2!BU5-T2Remarketing!BU5,0),MAX(AboveHWM!BU5-'PNGC T2 Allocation'!BU5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BV5-Tier2!BV5-T2Remarketing!BV5,0),MAX(AboveHWM!BV5-'PNGC T2 Allocation'!BV5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!BW5-Tier2!BW5-T2Remarketing!BW5,0),MAX(AboveHWM!BW5-'PNGC T2 Allocation'!BW5,0))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!D6-Tier2!D6-T2Remarketing!D6,0),MAX(AboveHWM!D6-'PNGC T2 Allocation'!D6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!E6-Tier2!E6-T2Remarketing!E6,0),MAX(AboveHWM!E6-'PNGC T2 Allocation'!E6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!F6-Tier2!F6-T2Remarketing!F6,0),MAX(AboveHWM!F6-'PNGC T2 Allocation'!F6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!G6-Tier2!G6-T2Remarketing!G6,0),MAX(AboveHWM!G6-'PNGC T2 Allocation'!G6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!H6-Tier2!H6-T2Remarketing!H6,0),MAX(AboveHWM!H6-'PNGC T2 Allocation'!H6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!I6-Tier2!I6-T2Remarketing!I6,0),MAX(AboveHWM!I6-'PNGC T2 Allocation'!I6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!J6-Tier2!J6-T2Remarketing!J6,0),MAX(AboveHWM!J6-'PNGC T2 Allocation'!J6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!K6-Tier2!K6-T2Remarketing!K6,0),MAX(AboveHWM!K6-'PNGC T2 Allocation'!K6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!L6-Tier2!L6-T2Remarketing!L6,0),MAX(AboveHWM!L6-'PNGC T2 Allocation'!L6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!M6-Tier2!M6-T2Remarketing!M6,0),MAX(AboveHWM!M6-'PNGC T2 Allocation'!M6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!N6-Tier2!N6-T2Remarketing!N6,0),MAX(AboveHWM!N6-'PNGC T2 Allocation'!N6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!O6-Tier2!O6-T2Remarketing!O6,0),MAX(AboveHWM!O6-'PNGC T2 Allocation'!O6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!P6-Tier2!P6-T2Remarketing!P6,0),MAX(AboveHWM!P6-'PNGC T2 Allocation'!P6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!Q6-Tier2!Q6-T2Remarketing!Q6,0),MAX(AboveHWM!Q6-'PNGC T2 Allocation'!Q6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!R6-Tier2!R6-T2Remarketing!R6,0),MAX(AboveHWM!R6-'PNGC T2 Allocation'!R6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!S6-Tier2!S6-T2Remarketing!S6,0),MAX(AboveHWM!S6-'PNGC T2 Allocation'!S6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!T6-Tier2!T6-T2Remarketing!T6,0),MAX(AboveHWM!T6-'PNGC T2 Allocation'!T6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!U6-Tier2!U6-T2Remarketing!U6,0),MAX(AboveHWM!U6-'PNGC T2 Allocation'!U6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!V6-Tier2!V6-T2Remarketing!V6,0),MAX(AboveHWM!V6-'PNGC T2 Allocation'!V6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!W6-Tier2!W6-T2Remarketing!W6,0),MAX(AboveHWM!W6-'PNGC T2 Allocation'!W6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!X6-Tier2!X6-T2Remarketing!X6,0),MAX(AboveHWM!X6-'PNGC T2 Allocation'!X6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!Y6-Tier2!Y6-T2Remarketing!Y6,0),MAX(AboveHWM!Y6-'PNGC T2 Allocation'!Y6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!Z6-Tier2!Z6-T2Remarketing!Z6,0),MAX(AboveHWM!Z6-'PNGC T2 Allocation'!Z6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AA6-Tier2!AA6-T2Remarketing!AA6,0),MAX(AboveHWM!AA6-'PNGC T2 Allocation'!AA6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AB6-Tier2!AB6-T2Remarketing!AB6,0),MAX(AboveHWM!AB6-'PNGC T2 Allocation'!AB6,0))","v":5965.4880000000003},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AC6-Tier2!AC6-T2Remarketing!AC6,0),MAX(AboveHWM!AC6-'PNGC T2 Allocation'!AC6,0))","v":4308.4079999999994},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AD6-Tier2!AD6-T2Remarketing!AD6,0),MAX(AboveHWM!AD6-'PNGC T2 Allocation'!AD6,0))","v":5302.6560000000009},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AE6-Tier2!AE6-T2Remarketing!AE6,0),MAX(AboveHWM!AE6-'PNGC T2 Allocation'!AE6,0))","v":4653.6329999999998},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AF6-Tier2!AF6-T2Remarketing!AF6,0),MAX(AboveHWM!AF6-'PNGC T2 Allocation'!AF6,0))","v":5744.5439999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AG6-Tier2!AG6-T2Remarketing!AG6,0),MAX(AboveHWM!AG6-'PNGC T2 Allocation'!AG6,0))","v":4529.3520000000008},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AH6-Tier2!AH6-T2Remarketing!AH6,0),MAX(AboveHWM!AH6-'PNGC T2 Allocation'!AH6,0))","v":5523.6},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AI6-Tier2!AI6-T2Remarketing!AI6,0),MAX(AboveHWM!AI6-'PNGC T2 Allocation'!AI6,0))","v":4750.2960000000003},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AJ6-Tier2!AJ6-T2Remarketing!AJ6,0),MAX(AboveHWM!AJ6-'PNGC T2 Allocation'!AJ6,0))","v":5302.6560000000009},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AK6-Tier2!AK6-T2Remarketing!AK6,0),MAX(AboveHWM!AK6-'PNGC T2 Allocation'!AK6,0))","v":3976.9920000000002},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AL6-Tier2!AL6-T2Remarketing!AL6,0),MAX(AboveHWM!AL6-'PNGC T2 Allocation'!AL6,0))","v":5965.4880000000003},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AM6-Tier2!AM6-T2Remarketing!AM6,0),MAX(AboveHWM!AM6-'PNGC T2 Allocation'!AM6,0))","v":4294.5990000000002},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AN6-Tier2!AN6-T2Remarketing!AN6,0),MAX(AboveHWM!AN6-'PNGC T2 Allocation'!AN6,0))","v":5744.5439999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AO6-Tier2!AO6-T2Remarketing!AO6,0),MAX(AboveHWM!AO6-'PNGC T2 Allocation'!AO6,0))","v":4197.9359999999997},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AP6-Tier2!AP6-T2Remarketing!AP6,0),MAX(AboveHWM!AP6-'PNGC T2 Allocation'!AP6,0))","v":5523.6},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AQ6-Tier2!AQ6-T2Remarketing!AQ6,0),MAX(AboveHWM!AQ6-'PNGC T2 Allocation'!AQ6,0))","v":4750.2960000000003},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AR6-Tier2!AR6-T2Remarketing!AR6,0),MAX(AboveHWM!AR6-'PNGC T2 Allocation'!AR6,0))","v":5744.5439999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AS6-Tier2!AS6-T2Remarketing!AS6,0),MAX(AboveHWM!AS6-'PNGC T2 Allocation'!AS6,0))","v":4197.9359999999997},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AT6-Tier2!AT6-T2Remarketing!AT6,0),MAX(AboveHWM!AT6-'PNGC T2 Allocation'!AT6,0))","v":5744.5439999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AU6-Tier2!AU6-T2Remarketing!AU6,0),MAX(AboveHWM!AU6-'PNGC T2 Allocation'!AU6,0))","v":4529.3520000000008},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AV6-Tier2!AV6-T2Remarketing!AV6,0),MAX(AboveHWM!AV6-'PNGC T2 Allocation'!AV6,0))","v":5744.5439999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AW6-Tier2!AW6-T2Remarketing!AW6,0),MAX(AboveHWM!AW6-'PNGC T2 Allocation'!AW6,0))","v":4529.3520000000008},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AX6-Tier2!AX6-T2Remarketing!AX6,0),MAX(AboveHWM!AX6-'PNGC T2 Allocation'!AX6,0))","v":5523.6},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AY6-Tier2!AY6-T2Remarketing!AY6,0),MAX(AboveHWM!AY6-'PNGC T2 Allocation'!AY6,0))","v":4418.880000000001},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AZ6-Tier2!AZ6-T2Remarketing!AZ6,0),MAX(AboveHWM!AZ6-'PNGC T2 Allocation'!AZ6,0))","v":5744.5440000000008},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BA6-Tier2!BA6-T2Remarketing!BA6,0),MAX(AboveHWM!BA6-'PNGC T2 Allocation'!BA6,0))","v":4529.3519999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BB6-Tier2!BB6-T2Remarketing!BB6,0),MAX(AboveHWM!BB6-'PNGC T2 Allocation'!BB6,0))","v":5523.6},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BC6-Tier2!BC6-T2Remarketing!BC6,0),MAX(AboveHWM!BC6-'PNGC T2 Allocation'!BC6,0))","v":4432.6890000000003},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BD6-Tier2!BD6-T2Remarketing!BD6,0),MAX(AboveHWM!BD6-'PNGC T2 Allocation'!BD6,0))","v":5744.5440000000008},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BE6-Tier2!BE6-T2Remarketing!BE6,0),MAX(AboveHWM!BE6-'PNGC T2 Allocation'!BE6,0))","v":4529.3519999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BF6-Tier2!BF6-T2Remarketing!BF6,0),MAX(AboveHWM!BF6-'PNGC T2 Allocation'!BF6,0))","v":5523.6},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BG6-Tier2!BG6-T2Remarketing!BG6,0),MAX(AboveHWM!BG6-'PNGC T2 Allocation'!BG6,0))","v":4750.2960000000003},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BH6-Tier2!BH6-T2Remarketing!BH6,0),MAX(AboveHWM!BH6-'PNGC T2 Allocation'!BH6,0))","v":5523.6},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BI6-Tier2!BI6-T2Remarketing!BI6,0),MAX(AboveHWM!BI6-'PNGC T2 Allocation'!BI6,0))","v":4087.4639999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BJ6-Tier2!BJ6-T2Remarketing!BJ6,0),MAX(AboveHWM!BJ6-'PNGC T2 Allocation'!BJ6,0))","v":5965.4880000000003},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BK6-Tier2!BK6-T2Remarketing!BK6,0),MAX(AboveHWM!BK6-'PNGC T2 Allocation'!BK6,0))","v":4294.5990000000002},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BL6-Tier2!BL6-T2Remarketing!BL6,0),MAX(AboveHWM!BL6-'PNGC T2 Allocation'!BL6,0))","v":5523.6},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BM6-Tier2!BM6-T2Remarketing!BM6,0),MAX(AboveHWM!BM6-'PNGC T2 Allocation'!BM6,0))","v":4418.88},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BN6-Tier2!BN6-T2Remarketing!BN6,0),MAX(AboveHWM!BN6-'PNGC T2 Allocation'!BN6,0))","v":5744.5440000000008},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BO6-Tier2!BO6-T2Remarketing!BO6,0),MAX(AboveHWM!BO6-'PNGC T2 Allocation'!BO6,0))","v":4529.3519999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BP6-Tier2!BP6-T2Remarketing!BP6,0),MAX(AboveHWM!BP6-'PNGC T2 Allocation'!BP6,0))","v":5744.5440000000008},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BQ6-Tier2!BQ6-T2Remarketing!BQ6,0),MAX(AboveHWM!BQ6-'PNGC T2 Allocation'!BQ6,0))","v":4197.9359999999997},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BR6-Tier2!BR6-T2Remarketing!BR6,0),MAX(AboveHWM!BR6-'PNGC T2 Allocation'!BR6,0))","v":5523.6},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BS6-Tier2!BS6-T2Remarketing!BS6,0),MAX(AboveHWM!BS6-'PNGC T2 Allocation'!BS6,0))","v":4750.2960000000003},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BT6-Tier2!BT6-T2Remarketing!BT6,0),MAX(AboveHWM!BT6-'PNGC T2 Allocation'!BT6,0))","v":5965.4880000000003},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BU6-Tier2!BU6-T2Remarketing!BU6,0),MAX(AboveHWM!BU6-'PNGC T2 Allocation'!BU6,0))","v":4308.4080000000004},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BV6-Tier2!BV6-T2Remarketing!BV6,0),MAX(AboveHWM!BV6-'PNGC T2 Allocation'!BV6,0))","v":5523.6},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!BW6-Tier2!BW6-T2Remarketing!BW6,0),MAX(AboveHWM!BW6-'PNGC T2 Allocation'!BW6,0))","v":4418.88}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!D7-Tier2!D7-T2Remarketing!D7,0),MAX(AboveHWM!D7-'PNGC T2 Allocation'!D7,0))","v":2591.9999999999995},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!E7-Tier2!E7-T2Remarketing!E7,0),MAX(AboveHWM!E7-'PNGC T2 Allocation'!E7,0))","v":1871.9999999999998},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!F7-Tier2!F7-T2Remarketing!F7,0),MAX(AboveHWM!F7-'PNGC T2 Allocation'!F7,0))","v":2304},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!G7-Tier2!G7-T2Remarketing!G7,0),MAX(AboveHWM!G7-'PNGC T2 Allocation'!G7,0))","v":2021.9999999999998},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!H7-Tier2!H7-T2Remarketing!H7,0),MAX(AboveHWM!H7-'PNGC T2 Allocation'!H7,0))","v":2496},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!I7-Tier2!I7-T2Remarketing!I7,0),MAX(AboveHWM!I7-'PNGC T2 Allocation'!I7,0))","v":1967.9999999999998},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!J7-Tier2!J7-T2Remarketing!J7,0),MAX(AboveHWM!J7-'PNGC T2 Allocation'!J7,0))","v":2496},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!K7-Tier2!K7-T2Remarketing!K7,0),MAX(AboveHWM!K7-'PNGC T2 Allocation'!K7,0))","v":1967.9999999999998},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!L7-Tier2!L7-T2Remarketing!L7,0),MAX(AboveHWM!L7-'PNGC T2 Allocation'!L7,0))","v":2304},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!M7-Tier2!M7-T2Remarketing!M7,0),MAX(AboveHWM!M7-'PNGC T2 Allocation'!M7,0))","v":1727.9999999999995},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!N7-Tier2!N7-T2Remarketing!N7,0),MAX(AboveHWM!N7-'PNGC T2 Allocation'!N7,0))","v":2496},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!O7-Tier2!O7-T2Remarketing!O7,0),MAX(AboveHWM!O7-'PNGC T2 Allocation'!O7,0))","v":1961.9999999999998},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!P7-Tier2!P7-T2Remarketing!P7,0),MAX(AboveHWM!P7-'PNGC T2 Allocation'!P7,0))","v":2496},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!Q7-Tier2!Q7-T2Remarketing!Q7,0),MAX(AboveHWM!Q7-'PNGC T2 Allocation'!Q7,0))","v":1823.9999999999995},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!R7-Tier2!R7-T2Remarketing!R7,0),MAX(AboveHWM!R7-'PNGC T2 Allocation'!R7,0))","v":2399.9999999999995},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!S7-Tier2!S7-T2Remarketing!S7,0),MAX(AboveHWM!S7-'PNGC T2 Allocation'!S7,0))","v":2063.9999999999995},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!T7-Tier2!T7-T2Remarketing!T7,0),MAX(AboveHWM!T7-'PNGC T2 Allocation'!T7,0))","v":2496},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!U7-Tier2!U7-T2Remarketing!U7,0),MAX(AboveHWM!U7-'PNGC T2 Allocation'!U7,0))","v":1823.9999999999995},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!V7-Tier2!V7-T2Remarketing!V7,0),MAX(AboveHWM!V7-'PNGC T2 Allocation'!V7,0))","v":2496},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!W7-Tier2!W7-T2Remarketing!W7,0),MAX(AboveHWM!W7-'PNGC T2 Allocation'!W7,0))","v":1967.9999999999998},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!X7-Tier2!X7-T2Remarketing!X7,0),MAX(AboveHWM!X7-'PNGC T2 Allocation'!X7,0))","v":2496},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!Y7-Tier2!Y7-T2Remarketing!Y7,0),MAX(AboveHWM!Y7-'PNGC T2 Allocation'!Y7,0))","v":1967.9999999999998},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!Z7-Tier2!Z7-T2Remarketing!Z7,0),MAX(AboveHWM!Z7-'PNGC T2 Allocation'!Z7,0))","v":2399.9999999999995},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AA7-Tier2!AA7-T2Remarketing!AA7,0),MAX(AboveHWM!AA7-'PNGC T2 Allocation'!AA7,0))","v":1919.9999999999995},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AB7-Tier2!AB7-T2Remarketing!AB7,0),MAX(AboveHWM!AB7-'PNGC T2 Allocation'!AB7,0))","v":3832.2719999999999},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AC7-Tier2!AC7-T2Remarketing!AC7,0),MAX(AboveHWM!AC7-'PNGC T2 Allocation'!AC7,0))","v":2767.7519999999995},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AD7-Tier2!AD7-T2Remarketing!AD7,0),MAX(AboveHWM!AD7-'PNGC T2 Allocation'!AD7,0))","v":3406.4639999999995},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AE7-Tier2!AE7-T2Remarketing!AE7,0),MAX(AboveHWM!AE7-'PNGC T2 Allocation'!AE7,0))","v":2989.5269999999991},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AF7-Tier2!AF7-T2Remarketing!AF7,0),MAX(AboveHWM!AF7-'PNGC T2 Allocation'!AF7,0))","v":3690.3360000000002},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AG7-Tier2!AG7-T2Remarketing!AG7,0),MAX(AboveHWM!AG7-'PNGC T2 Allocation'!AG7,0))","v":2909.6880000000001},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AH7-Tier2!AH7-T2Remarketing!AH7,0),MAX(AboveHWM!AH7-'PNGC T2 Allocation'!AH7,0))","v":3548.4},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AI7-Tier2!AI7-T2Remarketing!AI7,0),MAX(AboveHWM!AI7-'PNGC T2 Allocation'!AI7,0))","v":3051.6239999999998},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AJ7-Tier2!AJ7-T2Remarketing!AJ7,0),MAX(AboveHWM!AJ7-'PNGC T2 Allocation'!AJ7,0))","v":3406.4639999999995},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AK7-Tier2!AK7-T2Remarketing!AK7,0),MAX(AboveHWM!AK7-'PNGC T2 Allocation'!AK7,0))","v":2554.848},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AL7-Tier2!AL7-T2Remarketing!AL7,0),MAX(AboveHWM!AL7-'PNGC T2 Allocation'!AL7,0))","v":3832.2719999999999},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AM7-Tier2!AM7-T2Remarketing!AM7,0),MAX(AboveHWM!AM7-'PNGC T2 Allocation'!AM7,0))","v":2758.8809999999994},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AN7-Tier2!AN7-T2Remarketing!AN7,0),MAX(AboveHWM!AN7-'PNGC T2 Allocation'!AN7,0))","v":3690.3360000000002},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AO7-Tier2!AO7-T2Remarketing!AO7,0),MAX(AboveHWM!AO7-'PNGC T2 Allocation'!AO7,0))","v":2696.7839999999997},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AP7-Tier2!AP7-T2Remarketing!AP7,0),MAX(AboveHWM!AP7-'PNGC T2 Allocation'!AP7,0))","v":3548.4},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AQ7-Tier2!AQ7-T2Remarketing!AQ7,0),MAX(AboveHWM!AQ7-'PNGC T2 Allocation'!AQ7,0))","v":3051.6239999999998},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AR7-Tier2!AR7-T2Remarketing!AR7,0),MAX(AboveHWM!AR7-'PNGC T2 Allocation'!AR7,0))","v":3690.3360000000002},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AS7-Tier2!AS7-T2Remarketing!AS7,0),MAX(AboveHWM!AS7-'PNGC T2 Allocation'!AS7,0))","v":2696.7839999999997},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AT7-Tier2!AT7-T2Remarketing!AT7,0),MAX(AboveHWM!AT7-'PNGC T2 Allocation'!AT7,0))","v":3690.3360000000002},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AU7-Tier2!AU7-T2Remarketing!AU7,0),MAX(AboveHWM!AU7-'PNGC T2 Allocation'!AU7,0))","v":2909.6880000000001},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AV7-Tier2!AV7-T2Remarketing!AV7,0),MAX(AboveHWM!AV7-'PNGC T2 Allocation'!AV7,0))","v":3690.3360000000002},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AW7-Tier2!AW7-T2Remarketing!AW7,0),MAX(AboveHWM!AW7-'PNGC T2 Allocation'!AW7,0))","v":2909.6880000000001},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AX7-Tier2!AX7-T2Remarketing!AX7,0),MAX(AboveHWM!AX7-'PNGC T2 Allocation'!AX7,0))","v":3548.4},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AY7-Tier2!AY7-T2Remarketing!AY7,0),MAX(AboveHWM!AY7-'PNGC T2 Allocation'!AY7,0))","v":2838.7200000000003},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AZ7-Tier2!AZ7-T2Remarketing!AZ7,0),MAX(AboveHWM!AZ7-'PNGC T2 Allocation'!AZ7,0))","v":3690.3360000000002},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BA7-Tier2!BA7-T2Remarketing!BA7,0),MAX(AboveHWM!BA7-'PNGC T2 Allocation'!BA7,0))","v":2909.6880000000001},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BB7-Tier2!BB7-T2Remarketing!BB7,0),MAX(AboveHWM!BB7-'PNGC T2 Allocation'!BB7,0))","v":3548.3999999999996},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BC7-Tier2!BC7-T2Remarketing!BC7,0),MAX(AboveHWM!BC7-'PNGC T2 Allocation'!BC7,0))","v":2847.5910000000003},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BD7-Tier2!BD7-T2Remarketing!BD7,0),MAX(AboveHWM!BD7-'PNGC T2 Allocation'!BD7,0))","v":3690.3360000000002},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BE7-Tier2!BE7-T2Remarketing!BE7,0),MAX(AboveHWM!BE7-'PNGC T2 Allocation'!BE7,0))","v":2909.6880000000001},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BF7-Tier2!BF7-T2Remarketing!BF7,0),MAX(AboveHWM!BF7-'PNGC T2 Allocation'!BF7,0))","v":3548.3999999999996},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BG7-Tier2!BG7-T2Remarketing!BG7,0),MAX(AboveHWM!BG7-'PNGC T2 Allocation'!BG7,0))","v":3051.6239999999998},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BH7-Tier2!BH7-T2Remarketing!BH7,0),MAX(AboveHWM!BH7-'PNGC T2 Allocation'!BH7,0))","v":3548.3999999999996},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BI7-Tier2!BI7-T2Remarketing!BI7,0),MAX(AboveHWM!BI7-'PNGC T2 Allocation'!BI7,0))","v":2625.8160000000003},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BJ7-Tier2!BJ7-T2Remarketing!BJ7,0),MAX(AboveHWM!BJ7-'PNGC T2 Allocation'!BJ7,0))","v":3832.2719999999999},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BK7-Tier2!BK7-T2Remarketing!BK7,0),MAX(AboveHWM!BK7-'PNGC T2 Allocation'!BK7,0))","v":2758.8810000000003},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BL7-Tier2!BL7-T2Remarketing!BL7,0),MAX(AboveHWM!BL7-'PNGC T2 Allocation'!BL7,0))","v":3548.3999999999996},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BM7-Tier2!BM7-T2Remarketing!BM7,0),MAX(AboveHWM!BM7-'PNGC T2 Allocation'!BM7,0))","v":2838.7200000000003},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BN7-Tier2!BN7-T2Remarketing!BN7,0),MAX(AboveHWM!BN7-'PNGC T2 Allocation'!BN7,0))","v":3690.3360000000002},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BO7-Tier2!BO7-T2Remarketing!BO7,0),MAX(AboveHWM!BO7-'PNGC T2 Allocation'!BO7,0))","v":2909.6880000000001},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BP7-Tier2!BP7-T2Remarketing!BP7,0),MAX(AboveHWM!BP7-'PNGC T2 Allocation'!BP7,0))","v":3690.3360000000002},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BQ7-Tier2!BQ7-T2Remarketing!BQ7,0),MAX(AboveHWM!BQ7-'PNGC T2 Allocation'!BQ7,0))","v":2696.7840000000001},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BR7-Tier2!BR7-T2Remarketing!BR7,0),MAX(AboveHWM!BR7-'PNGC T2 Allocation'!BR7,0))","v":3548.3999999999996},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BS7-Tier2!BS7-T2Remarketing!BS7,0),MAX(AboveHWM!BS7-'PNGC T2 Allocation'!BS7,0))","v":3051.6239999999998},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BT7-Tier2!BT7-T2Remarketing!BT7,0),MAX(AboveHWM!BT7-'PNGC T2 Allocation'!BT7,0))","v":3832.2719999999999},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BU7-Tier2!BU7-T2Remarketing!BU7,0),MAX(AboveHWM!BU7-'PNGC T2 Allocation'!BU7,0))","v":2767.7519999999995},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BV7-Tier2!BV7-T2Remarketing!BV7,0),MAX(AboveHWM!BV7-'PNGC T2 Allocation'!BV7,0))","v":3548.3999999999996},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!BW7-Tier2!BW7-T2Remarketing!BW7,0),MAX(AboveHWM!BW7-'PNGC T2 Allocation'!BW7,0))","v":2838.7200000000003}]
[null,10071,"Drain, City of",{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!D23-Tier2!D23-T2Remarketing!D23,0),MAX(AboveHWM!D23-'PNGC T2 Allocation'!D23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!E23-Tier2!E23-T2Remarketing!E23,0),MAX(AboveHWM!E23-'PNGC T2 Allocation'!E23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!F23-Tier2!F23-T2Remarketing!F23,0),MAX(AboveHWM!F23-'PNGC T2 Allocation'!F23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!G23-Tier2!G23-T2Remarketing!G23,0),MAX(AboveHWM!G23-'PNGC T2 Allocation'!G23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!H23-Tier2!H23-T2Remarketing!H23,0),MAX(AboveHWM!H23-'PNGC T2 Allocation'!H23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!I23-Tier2!I23-T2Remarketing!I23,0),MAX(AboveHWM!I23-'PNGC T2 Allocation'!I23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!J23-Tier2!J23-T2Remarketing!J23,0),MAX(AboveHWM!J23-'PNGC T2 Allocation'!J23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!K23-Tier2!K23-T2Remarketing!K23,0),MAX(AboveHWM!K23-'PNGC T2 Allocation'!K23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!L23-Tier2!L23-T2Remarketing!L23,0),MAX(AboveHWM!L23-'PNGC T2 Allocation'!L23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!M23-Tier2!M23-T2Remarketing!M23,0),MAX(AboveHWM!M23-'PNGC T2 Allocation'!M23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!N23-Tier2!N23-T2Remarketing!N23,0),MAX(AboveHWM!N23-'PNGC T2 Allocation'!N23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!O23-Tier2!O23-T2Remarketing!O23,0),MAX(AboveHWM!O23-'PNGC T2 Allocation'!O23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!P23-Tier2!P23-T2Remarketing!P23,0),MAX(AboveHWM!P23-'PNGC T2 Allocation'!P23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!Q23-Tier2!Q23-T2Remarketing!Q23,0),MAX(AboveHWM!Q23-'PNGC T2 Allocation'!Q23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!R23-Tier2!R23-T2Remarketing!R23,0),MAX(AboveHWM!R23-'PNGC T2 Allocation'!R23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!S23-Tier2!S23-T2Remarketing!S23,0),MAX(AboveHWM!S23-'PNGC T2 Allocation'!S23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!T23-Tier2!T23-T2Remarketing!T23,0),MAX(AboveHWM!T23-'PNGC T2 Allocation'!T23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!U23-Tier2!U23-T2Remarketing!U23,0),MAX(AboveHWM!U23-'PNGC T2 Allocation'!U23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!V23-Tier2!V23-T2Remarketing!V23,0),MAX(AboveHWM!V23-'PNGC T2 Allocation'!V23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!W23-Tier2!W23-T2Remarketing!W23,0),MAX(AboveHWM!W23-'PNGC T2 Allocation'!W23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!X23-Tier2!X23-T2Remarketing!X23,0),MAX(AboveHWM!X23-'PNGC T2 Allocation'!X23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!Y23-Tier2!Y23-T2Remarketing!Y23,0),MAX(AboveHWM!Y23-'PNGC T2 Allocation'!Y23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!Z23-Tier2!Z23-T2Remarketing!Z23,0),MAX(AboveHWM!Z23-'PNGC T2 Allocation'!Z23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AA23-Tier2!AA23-T2Remarketing!AA23,0),MAX(AboveHWM!AA23-'PNGC T2 Allocation'!AA23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AB23-Tier2!AB23-T2Remarketing!AB23,0),MAX(AboveHWM!AB23-'PNGC T2 Allocation'!AB23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AC23-Tier2!AC23-T2Remarketing!AC23,0),MAX(AboveHWM!AC23-'PNGC T2 Allocation'!AC23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AD23-Tier2!AD23-T2Remarketing!AD23,0),MAX(AboveHWM!AD23-'PNGC T2 Allocation'!AD23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AE23-Tier2!AE23-T2Remarketing!AE23,0),MAX(AboveHWM!AE23-'PNGC T2 Allocation'!AE23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AF23-Tier2!AF23-T2Remarketing!AF23,0),MAX(AboveHWM!AF23-'PNGC T2 Allocation'!AF23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AG23-Tier2!AG23-T2Remarketing!AG23,0),MAX(AboveHWM!AG23-'PNGC T2 Allocation'!AG23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AH23-Tier2!AH23-T2Remarketing!AH23,0),MAX(AboveHWM!AH23-'PNGC T2 Allocation'!AH23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AI23-Tier2!AI23-T2Remarketing!AI23,0),MAX(AboveHWM!AI23-'PNGC T2 Allocation'!AI23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AJ23-Tier2!AJ23-T2Remarketing!AJ23,0),MAX(AboveHWM!AJ23-'PNGC T2 Allocation'!AJ23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AK23-Tier2!AK23-T2Remarketing!AK23,0),MAX(AboveHWM!AK23-'PNGC T2 Allocation'!AK23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AL23-Tier2!AL23-T2Remarketing!AL23,0),MAX(AboveHWM!AL23-'PNGC T2 Allocation'!AL23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AM23-Tier2!AM23-T2Remarketing!AM23,0),MAX(AboveHWM!AM23-'PNGC T2 Allocation'!AM23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AN23-Tier2!AN23-T2Remarketing!AN23,0),MAX(AboveHWM!AN23-'PNGC T2 Allocation'!AN23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AO23-Tier2!AO23-T2Remarketing!AO23,0),MAX(AboveHWM!AO23-'PNGC T2 Allocation'!AO23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AP23-Tier2!AP23-T2Remarketing!AP23,0),MAX(AboveHWM!AP23-'PNGC T2 Allocation'!AP23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AQ23-Tier2!AQ23-T2Remarketing!AQ23,0),MAX(AboveHWM!AQ23-'PNGC T2 Allocation'!AQ23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AR23-Tier2!AR23-T2Remarketing!AR23,0),MAX(AboveHWM!AR23-'PNGC T2 Allocation'!AR23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AS23-Tier2!AS23-T2Remarketing!AS23,0),MAX(AboveHWM!AS23-'PNGC T2 Allocation'!AS23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AT23-Tier2!AT23-T2Remarketing!AT23,0),MAX(AboveHWM!AT23-'PNGC T2 Allocation'!AT23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AU23-Tier2!AU23-T2Remarketing!AU23,0),MAX(AboveHWM!AU23-'PNGC T2 Allocation'!AU23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AV23-Tier2!AV23-T2Remarketing!AV23,0),MAX(AboveHWM!AV23-'PNGC T2 Allocation'!AV23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AW23-Tier2!AW23-T2Remarketing!AW23,0),MAX(AboveHWM!AW23-'PNGC T2 Allocation'!AW23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AX23-Tier2!AX23-T2Remarketing!AX23,0),MAX(AboveHWM!AX23-'PNGC T2 Allocation'!AX23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AY23-Tier2!AY23-T2Remarketing!AY23,0),MAX(AboveHWM!AY23-'PNGC T2 Allocation'!AY23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!AZ23-Tier2!AZ23-T2Remarketing!AZ23,0),MAX(AboveHWM!AZ23-'PNGC T2 Allocation'!AZ23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BA23-Tier2!BA23-T2Remarketing!BA23,0),MAX(AboveHWM!BA23-'PNGC T2 Allocation'!BA23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BB23-Tier2!BB23-T2Remarketing!BB23,0),MAX(AboveHWM!BB23-'PNGC T2 Allocation'!BB23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BC23-Tier2!BC23-T2Remarketing!BC23,0),MAX(AboveHWM!BC23-'PNGC T2 Allocation'!BC23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BD23-Tier2!BD23-T2Remarketing!BD23,0),MAX(AboveHWM!BD23-'PNGC T2 Allocation'!BD23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BE23-Tier2!BE23-T2Remarketing!BE23,0),MAX(AboveHWM!BE23-'PNGC T2 Allocation'!BE23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BF23-Tier2!BF23-T2Remarketing!BF23,0),MAX(AboveHWM!BF23-'PNGC T2 Allocation'!BF23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BG23-Tier2!BG23-T2Remarketing!BG23,0),MAX(AboveHWM!BG23-'PNGC T2 Allocation'!BG23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BH23-Tier2!BH23-T2Remarketing!BH23,0),MAX(AboveHWM!BH23-'PNGC T2 Allocation'!BH23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BI23-Tier2!BI23-T2Remarketing!BI23,0),MAX(AboveHWM!BI23-'PNGC T2 Allocation'!BI23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BJ23-Tier2!BJ23-T2Remarketing!BJ23,0),MAX(AboveHWM!BJ23-'PNGC T2 Allocation'!BJ23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BK23-Tier2!BK23-T2Remarketing!BK23,0),MAX(AboveHWM!BK23-'PNGC T2 Allocation'!BK23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BL23-Tier2!BL23-T2Remarketing!BL23,0),MAX(AboveHWM!BL23-'PNGC T2 Allocation'!BL23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BM23-Tier2!BM23-T2Remarketing!BM23,0),MAX(AboveHWM!BM23-'PNGC T2 Allocation'!BM23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BN23-Tier2!BN23-T2Remarketing!BN23,0),MAX(AboveHWM!BN23-'PNGC T2 Allocation'!BN23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BO23-Tier2!BO23-T2Remarketing!BO23,0),MAX(AboveHWM!BO23-'PNGC T2 Allocation'!BO23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BP23-Tier2!BP23-T2Remarketing!BP23,0),MAX(AboveHWM!BP23-'PNGC T2 Allocation'!BP23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BQ23-Tier2!BQ23-T2Remarketing!BQ23,0),MAX(AboveHWM!BQ23-'PNGC T2 Allocation'!BQ23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BR23-Tier2!BR23-T2Remarketing!BR23,0),MAX(AboveHWM!BR23-'PNGC T2 Allocation'!BR23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BS23-Tier2!BS23-T2Remarketing!BS23,0),MAX(AboveHWM!BS23-'PNGC T2 Allocation'!BS23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BT23-Tier2!BT23-T2Remarketing!BT23,0),MAX(AboveHWM!BT23-'PNGC T2 Allocation'!BT23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BU23-Tier2!BU23-T2Remarketing!BU23,0),MAX(AboveHWM!BU23-'PNGC T2 Allocation'!BU23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BV23-Tier2!BV23-T2Remarketing!BV23,0),MAX(AboveHWM!BV23-'PNGC T2 Allocation'!BV23,0))","v":0},{"$f":"IF(TOCA!$E23=0,MAX(AboveHWM!BW23-Tier2!BW23-T2Remarketing!BW23,0),MAX(AboveHWM!BW23-'PNGC T2 Allocation'!BW23,0))","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!D30-Tier2!D30-T2Remarketing!D30,0),MAX(AboveHWM!D30-'PNGC T2 Allocation'!D30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!E30-Tier2!E30-T2Remarketing!E30,0),MAX(AboveHWM!E30-'PNGC T2 Allocation'!E30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!F30-Tier2!F30-T2Remarketing!F30,0),MAX(AboveHWM!F30-'PNGC T2 Allocation'!F30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!G30-Tier2!G30-T2Remarketing!G30,0),MAX(AboveHWM!G30-'PNGC T2 Allocation'!G30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!H30-Tier2!H30-T2Remarketing!H30,0),MAX(AboveHWM!H30-'PNGC T2 Allocation'!H30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!I30-Tier2!I30-T2Remarketing!I30,0),MAX(AboveHWM!I30-'PNGC T2 Allocation'!I30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!J30-Tier2!J30-T2Remarketing!J30,0),MAX(AboveHWM!J30-'PNGC T2 Allocation'!J30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!K30-Tier2!K30-T2Remarketing!K30,0),MAX(AboveHWM!K30-'PNGC T2 Allocation'!K30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!L30-Tier2!L30-T2Remarketing!L30,0),MAX(AboveHWM!L30-'PNGC T2 Allocation'!L30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!M30-Tier2!M30-T2Remarketing!M30,0),MAX(AboveHWM!M30-'PNGC T2 Allocation'!M30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!N30-Tier2!N30-T2Remarketing!N30,0),MAX(AboveHWM!N30-'PNGC T2 Allocation'!N30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!O30-Tier2!O30-T2Remarketing!O30,0),MAX(AboveHWM!O30-'PNGC T2 Allocation'!O30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!P30-Tier2!P30-T2Remarketing!P30,0),MAX(AboveHWM!P30-'PNGC T2 Allocation'!P30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!Q30-Tier2!Q30-T2Remarketing!Q30,0),MAX(AboveHWM!Q30-'PNGC T2 Allocation'!Q30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!R30-Tier2!R30-T2Remarketing!R30,0),MAX(AboveHWM!R30-'PNGC T2 Allocation'!R30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!S30-Tier2!S30-T2Remarketing!S30,0),MAX(AboveHWM!S30-'PNGC T2 Allocation'!S30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!T30-Tier2!T30-T2Remarketing!T30,0),MAX(AboveHWM!T30-'PNGC T2 Allocation'!T30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!U30-Tier2!U30-T2Remarketing!U30,0),MAX(AboveHWM!U30-'PNGC T2 Allocation'!U30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!V30-Tier2!V30-T2Remarketing!V30,0),MAX(AboveHWM!V30-'PNGC T2 Allocation'!V30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!W30-Tier2!W30-T2Remarketing!W30,0),MAX(AboveHWM!W30-'PNGC T2 Allocation'!W30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!X30-Tier2!X30-T2Remarketing!X30,0),MAX(AboveHWM!X30-'PNGC T2 Allocation'!X30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!Y30-Tier2!Y30-T2Remarketing!Y30,0),MAX(AboveHWM!Y30-'PNGC T2 Allocation'!Y30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!Z30-Tier2!Z30-T2Remarketing!Z30,0),MAX(AboveHWM!Z30-'PNGC T2 Allocation'!Z30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AA30-Tier2!AA30-T2Remarketing!AA30,0),MAX(AboveHWM!AA30-'PNGC T2 Allocation'!AA30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AB30-Tier2!AB30-T2Remarketing!AB30,0),MAX(AboveHWM!AB30-'PNGC T2 Allocation'!AB30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AC30-Tier2!AC30-T2Remarketing!AC30,0),MAX(AboveHWM!AC30-'PNGC T2 Allocation'!AC30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AD30-Tier2!AD30-T2Remarketing!AD30,0),MAX(AboveHWM!AD30-'PNGC T2 Allocation'!AD30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AE30-Tier2!AE30-T2Remarketing!AE30,0),MAX(AboveHWM!AE30-'PNGC T2 Allocation'!AE30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AF30-Tier2!AF30-T2Remarketing!AF30,0),MAX(AboveHWM!AF30-'PNGC T2 Allocation'!AF30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AG30-Tier2!AG30-T2Remarketing!AG30,0),MAX(AboveHWM!AG30-'PNGC T2 Allocation'!AG30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AH30-Tier2!AH30-T2Remarketing!AH30,0),MAX(AboveHWM!AH30-'PNGC T2 Allocation'!AH30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AI30-Tier2!AI30-T2Remarketing!AI30,0),MAX(AboveHWM!AI30-'PNGC T2 Allocation'!AI30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AJ30-Tier2!AJ30-T2Remarketing!AJ30,0),MAX(AboveHWM!AJ30-'PNGC T2 Allocation'!AJ30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AK30-Tier2!AK30-T2Remarketing!AK30,0),MAX(AboveHWM!AK30-'PNGC T2 Allocation'!AK30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AL30-Tier2!AL30-T2Remarketing!AL30,0),MAX(AboveHWM!AL30-'PNGC T2 Allocation'!AL30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AM30-Tier2!AM30-T2Remarketing!AM30,0),MAX(AboveHWM!AM30-'PNGC T2 Allocation'!AM30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AN30-Tier2!AN30-T2Remarketing!AN30,0),MAX(AboveHWM!AN30-'PNGC T2 Allocation'!AN30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AO30-Tier2!AO30-T2Remarketing!AO30,0),MAX(AboveHWM!AO30-'PNGC T2 Allocation'!AO30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AP30-Tier2!AP30-T2Remarketing!AP30,0),MAX(AboveHWM!AP30-'PNGC T2 Allocation'!AP30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AQ30-Tier2!AQ30-T2Remarketing!AQ30,0),MAX(AboveHWM!AQ30-'PNGC T2 Allocation'!AQ30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AR30-Tier2!AR30-T2Remarketing!AR30,0),MAX(AboveHWM!AR30-'PNGC T2 Allocation'!AR30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AS30-Tier2!AS30-T2Remarketing!AS30,0),MAX(AboveHWM!AS30-'PNGC T2 Allocation'!AS30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AT30-Tier2!AT30-T2Remarketing!AT30,0),MAX(AboveHWM!AT30-'PNGC T2 Allocation'!AT30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AU30-Tier2!AU30-T2Remarketing!AU30,0),MAX(AboveHWM!AU30-'PNGC T2 Allocation'!AU30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AV30-Tier2!AV30-T2Remarketing!AV30,0),MAX(AboveHWM!AV30-'PNGC T2 Allocation'!AV30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AW30-Tier2!AW30-T2Remarketing!AW30,0),MAX(AboveHWM!AW30-'PNGC T2 Allocation'!AW30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AX30-Tier2!AX30-T2Remarketing!AX30,0),MAX(AboveHWM!AX30-'PNGC T2 Allocation'!AX30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AY30-Tier2!AY30-T2Remarketing!AY30,0),MAX(AboveHWM!AY30-'PNGC T2 Allocation'!AY30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!AZ30-Tier2!AZ30-T2Remarketing!AZ30,0),MAX(AboveHWM!AZ30-'PNGC T2 Allocation'!AZ30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BA30-Tier2!BA30-T2Remarketing!BA30,0),MAX(AboveHWM!BA30-'PNGC T2 Allocation'!BA30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BB30-Tier2!BB30-T2Remarketing!BB30,0),MAX(AboveHWM!BB30-'PNGC T2 Allocation'!BB30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BC30-Tier2!BC30-T2Remarketing!BC30,0),MAX(AboveHWM!BC30-'PNGC T2 Allocation'!BC30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BD30-Tier2!BD30-T2Remarketing!BD30,0),MAX(AboveHWM!BD30-'PNGC T2 Allocation'!BD30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BE30-Tier2!BE30-T2Remarketing!BE30,0),MAX(AboveHWM!BE30-'PNGC T2 Allocation'!BE30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BF30-Tier2!BF30-T2Remarketing!BF30,0),MAX(AboveHWM!BF30-'PNGC T2 Allocation'!BF30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BG30-Tier2!BG30-T2Remarketing!BG30,0),MAX(AboveHWM!BG30-'PNGC T2 Allocation'!BG30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BH30-Tier2!BH30-T2Remarketing!BH30,0),MAX(AboveHWM!BH30-'PNGC T2 Allocation'!BH30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BI30-Tier2!BI30-T2Remarketing!BI30,0),MAX(AboveHWM!BI30-'PNGC T2 Allocation'!BI30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BJ30-Tier2!BJ30-T2Remarketing!BJ30,0),MAX(AboveHWM!BJ30-'PNGC T2 Allocation'!BJ30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BK30-Tier2!BK30-T2Remarketing!BK30,0),MAX(AboveHWM!BK30-'PNGC T2 Allocation'!BK30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BL30-Tier2!BL30-T2Remarketing!BL30,0),MAX(AboveHWM!BL30-'PNGC T2 Allocation'!BL30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BM30-Tier2!BM30-T2Remarketing!BM30,0),MAX(AboveHWM!BM30-'PNGC T2 Allocation'!BM30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BN30-Tier2!BN30-T2Remarketing!BN30,0),MAX(AboveHWM!BN30-'PNGC T2 Allocation'!BN30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BO30-Tier2!BO30-T2Remarketing!BO30,0),MAX(AboveHWM!BO30-'PNGC T2 Allocation'!BO30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BP30-Tier2!BP30-T2Remarketing!BP30,0),MAX(AboveHWM!BP30-'PNGC T2 Allocation'!BP30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BQ30-Tier2!BQ30-T2Remarketing!BQ30,0),MAX(AboveHWM!BQ30-'PNGC T2 Allocation'!BQ30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BR30-Tier2!BR30-T2Remarketing!BR30,0),MAX(AboveHWM!BR30-'PNGC T2 Allocation'!BR30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BS30-Tier2!BS30-T2Remarketing!BS30,0),MAX(AboveHWM!BS30-'PNGC T2 Allocation'!BS30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BT30-Tier2!BT30-T2Remarketing!BT30,0),MAX(AboveHWM!BT30-'PNGC T2 Allocation'!BT30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BU30-Tier2!BU30-T2Remarketing!BU30,0),MAX(AboveHWM!BU30-'PNGC T2 Allocation'!BU30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BV30-Tier2!BV30-T2Remarketing!BV30,0),MAX(AboveHWM!BV30-'PNGC T2 Allocation'!BV30,0))","v":0},{"$f":"IF(TOCA!$E30=0,MAX(AboveHWM!BW30-Tier2!BW30-T2Remarketing!BW30,0),MAX(AboveHWM!BW30-'PNGC T2 Allocation'!BW30,0))","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!D45-Tier2!D45-T2Remarketing!D45,0),MAX(AboveHWM!D45-'PNGC T2 Allocation'!D45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!E45-Tier2!E45-T2Remarketing!E45,0),MAX(AboveHWM!E45-'PNGC T2 Allocation'!E45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!F45-Tier2!F45-T2Remarketing!F45,0),MAX(AboveHWM!F45-'PNGC T2 Allocation'!F45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!G45-Tier2!G45-T2Remarketing!G45,0),MAX(AboveHWM!G45-'PNGC T2 Allocation'!G45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!H45-Tier2!H45-T2Remarketing!H45,0),MAX(AboveHWM!H45-'PNGC T2 Allocation'!H45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!I45-Tier2!I45-T2Remarketing!I45,0),MAX(AboveHWM!I45-'PNGC T2 Allocation'!I45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!J45-Tier2!J45-T2Remarketing!J45,0),MAX(AboveHWM!J45-'PNGC T2 Allocation'!J45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!K45-Tier2!K45-T2Remarketing!K45,0),MAX(AboveHWM!K45-'PNGC T2 Allocation'!K45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!L45-Tier2!L45-T2Remarketing!L45,0),MAX(AboveHWM!L45-'PNGC T2 Allocation'!L45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!M45-Tier2!M45-T2Remarketing!M45,0),MAX(AboveHWM!M45-'PNGC T2 Allocation'!M45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!N45-Tier2!N45-T2Remarketing!N45,0),MAX(AboveHWM!N45-'PNGC T2 Allocation'!N45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!O45-Tier2!O45-T2Remarketing!O45,0),MAX(AboveHWM!O45-'PNGC T2 Allocation'!O45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!P45-Tier2!P45-T2Remarketing!P45,0),MAX(AboveHWM!P45-'PNGC T2 Allocation'!P45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!Q45-Tier2!Q45-T2Remarketing!Q45,0),MAX(AboveHWM!Q45-'PNGC T2 Allocation'!Q45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!R45-Tier2!R45-T2Remarketing!R45,0),MAX(AboveHWM!R45-'PNGC T2 Allocation'!R45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!S45-Tier2!S45-T2Remarketing!S45,0),MAX(AboveHWM!S45-'PNGC T2 Allocation'!S45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!T45-Tier2!T45-T2Remarketing!T45,0),MAX(AboveHWM!T45-'PNGC T2 Allocation'!T45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!U45-Tier2!U45-T2Remarketing!U45,0),MAX(AboveHWM!U45-'PNGC T2 Allocation'!U45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!V45-Tier2!V45-T2Remarketing!V45,0),MAX(AboveHWM!V45-'PNGC T2 Allocation'!V45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!W45-Tier2!W45-T2Remarketing!W45,0),MAX(AboveHWM!W45-'PNGC T2 Allocation'!W45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!X45-Tier2!X45-T2Remarketing!X45,0),MAX(AboveHWM!X45-'PNGC T2 Allocation'!X45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!Y45-Tier2!Y45-T2Remarketing!Y45,0),MAX(AboveHWM!Y45-'PNGC T2 Allocation'!Y45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!Z45-Tier2!Z45-T2Remarketing!Z45,0),MAX(AboveHWM!Z45-'PNGC T2 Allocation'!Z45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AA45-Tier2!AA45-T2Remarketing!AA45,0),MAX(AboveHWM!AA45-'PNGC T2 Allocation'!AA45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AB45-Tier2!AB45-T2Remarketing!AB45,0),MAX(AboveHWM!AB45-'PNGC T2 Allocation'!AB45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AC45-Tier2!AC45-T2Remarketing!AC45,0),MAX(AboveHWM!AC45-'PNGC T2 Allocation'!AC45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AD45-Tier2!AD45-T2Remarketing!AD45,0),MAX(AboveHWM!AD45-'PNGC T2 Allocation'!AD45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AE45-Tier2!AE45-T2Remarketing!AE45,0),MAX(AboveHWM!AE45-'PNGC T2 Allocation'!AE45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AF45-Tier2!AF45-T2Remarketing!AF45,0),MAX(AboveHWM!AF45-'PNGC T2 Allocation'!AF45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AG45-Tier2!AG45-T2Remarketing!AG45,0),MAX(AboveHWM!AG45-'PNGC T2 Allocation'!AG45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AH45-Tier2!AH45-T2Remarketing!AH45,0),MAX(AboveHWM!AH45-'PNGC T2 Allocation'!AH45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AI45-Tier2!AI45-T2Remarketing!AI45,0),MAX(AboveHWM!AI45-'PNGC T2 Allocation'!AI45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AJ45-Tier2!AJ45-T2Remarketing!AJ45,0),MAX(AboveHWM!AJ45-'PNGC T2 Allocation'!AJ45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AK45-Tier2!AK45-T2Remarketing!AK45,0),MAX(AboveHWM!AK45-'PNGC T2 Allocation'!AK45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AL45-Tier2!AL45-T2Remarketing!AL45,0),MAX(AboveHWM!AL45-'PNGC T2 Allocation'!AL45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AM45-Tier2!AM45-T2Remarketing!AM45,0),MAX(AboveHWM!AM45-'PNGC T2 Allocation'!AM45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AN45-Tier2!AN45-T2Remarketing!AN45,0),MAX(AboveHWM!AN45-'PNGC T2 Allocation'!AN45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AO45-Tier2!AO45-T2Remarketing!AO45,0),MAX(AboveHWM!AO45-'PNGC T2 Allocation'!AO45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AP45-Tier2!AP45-T2Remarketing!AP45,0),MAX(AboveHWM!AP45-'PNGC T2 Allocation'!AP45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AQ45-Tier2!AQ45-T2Remarketing!AQ45,0),MAX(AboveHWM!AQ45-'PNGC T2 Allocation'!AQ45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AR45-Tier2!AR45-T2Remarketing!AR45,0),MAX(AboveHWM!AR45-'PNGC T2 Allocation'!AR45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AS45-Tier2!AS45-T2Remarketing!AS45,0),MAX(AboveHWM!AS45-'PNGC T2 Allocation'!AS45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AT45-Tier2!AT45-T2Remarketing!AT45,0),MAX(AboveHWM!AT45-'PNGC T2 Allocation'!AT45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AU45-Tier2!AU45-T2Remarketing!AU45,0),MAX(AboveHWM!AU45-'PNGC T2 Allocation'!AU45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AV45-Tier2!AV45-T2Remarketing!AV45,0),MAX(AboveHWM!AV45-'PNGC T2 Allocation'!AV45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AW45-Tier2!AW45-T2Remarketing!AW45,0),MAX(AboveHWM!AW45-'PNGC T2 Allocation'!AW45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AX45-Tier2!AX45-T2Remarketing!AX45,0),MAX(AboveHWM!AX45-'PNGC T2 Allocation'!AX45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AY45-Tier2!AY45-T2Remarketing!AY45,0),MAX(AboveHWM!AY45-'PNGC T2 Allocation'!AY45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!AZ45-Tier2!AZ45-T2Remarketing!AZ45,0),MAX(AboveHWM!AZ45-'PNGC T2 Allocation'!AZ45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BA45-Tier2!BA45-T2Remarketing!BA45,0),MAX(AboveHWM!BA45-'PNGC T2 Allocation'!BA45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BB45-Tier2!BB45-T2Remarketing!BB45,0),MAX(AboveHWM!BB45-'PNGC T2 Allocation'!BB45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BC45-Tier2!BC45-T2Remarketing!BC45,0),MAX(AboveHWM!BC45-'PNGC T2 Allocation'!BC45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BD45-Tier2!BD45-T2Remarketing!BD45,0),MAX(AboveHWM!BD45-'PNGC T2 Allocation'!BD45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BE45-Tier2!BE45-T2Remarketing!BE45,0),MAX(AboveHWM!BE45-'PNGC T2 Allocation'!BE45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BF45-Tier2!BF45-T2Remarketing!BF45,0),MAX(AboveHWM!BF45-'PNGC T2 Allocation'!BF45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BG45-Tier2!BG45-T2Remarketing!BG45,0),MAX(AboveHWM!BG45-'PNGC T2 Allocation'!BG45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BH45-Tier2!BH45-T2Remarketing!BH45,0),MAX(AboveHWM!BH45-'PNGC T2 Allocation'!BH45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BI45-Tier2!BI45-T2Remarketing!BI45,0),MAX(AboveHWM!BI45-'PNGC T2 Allocation'!BI45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BJ45-Tier2!BJ45-T2Remarketing!BJ45,0),MAX(AboveHWM!BJ45-'PNGC T2 Allocation'!BJ45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BK45-Tier2!BK45-T2Remarketing!BK45,0),MAX(AboveHWM!BK45-'PNGC T2 Allocation'!BK45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BL45-Tier2!BL45-T2Remarketing!BL45,0),MAX(AboveHWM!BL45-'PNGC T2 Allocation'!BL45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BM45-Tier2!BM45-T2Remarketing!BM45,0),MAX(AboveHWM!BM45-'PNGC T2 Allocation'!BM45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BN45-Tier2!BN45-T2Remarketing!BN45,0),MAX(AboveHWM!BN45-'PNGC T2 Allocation'!BN45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BO45-Tier2!BO45-T2Remarketing!BO45,0),MAX(AboveHWM!BO45-'PNGC T2 Allocation'!BO45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BP45-Tier2!BP45-T2Remarketing!BP45,0),MAX(AboveHWM!BP45-'PNGC T2 Allocation'!BP45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BQ45-Tier2!BQ45-T2Remarketing!BQ45,0),MAX(AboveHWM!BQ45-'PNGC T2 Allocation'!BQ45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BR45-Tier2!BR45-T2Remarketing!BR45,0),MAX(AboveHWM!BR45-'PNGC T2 Allocation'!BR45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BS45-Tier2!BS45-T2Remarketing!BS45,0),MAX(AboveHWM!BS45-'PNGC T2 Allocation'!BS45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BT45-Tier2!BT45-T2Remarketing!BT45,0),MAX(AboveHWM!BT45-'PNGC T2 Allocation'!BT45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BU45-Tier2!BU45-T2Remarketing!BU45,0),MAX(AboveHWM!BU45-'PNGC T2 Allocation'!BU45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BV45-Tier2!BV45-T2Remarketing!BV45,0),MAX(AboveHWM!BV45-'PNGC T2 Allocation'!BV45,0))","v":0},{"$f":"IF(TOCA!$E45=0,MAX(AboveHWM!BW45-Tier2!BW45-T2Remarketing!BW45,0),MAX(AboveHWM!BW45-'PNGC T2 Allocation'!BW45,0))","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!D77-Tier2!D77-T2Remarketing!D77,0),MAX(AboveHWM!D77-'PNGC T2 Allocation'!D77,0))","v":60.687642512960466},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!E77-Tier2!E77-T2Remarketing!E77,0),MAX(AboveHWM!E77-'PNGC T2 Allocation'!E77,0))","v":43.829964037138112},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!F77-Tier2!F77-T2Remarketing!F77,0),MAX(AboveHWM!F77-'PNGC T2 Allocation'!F77,0))","v":53.94457112263153},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!G77-Tier2!G77-T2Remarketing!G77,0),MAX(AboveHWM!G77-'PNGC T2 Allocation'!G77,0))","v":47.341980386267778},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!H77-Tier2!H77-T2Remarketing!H77,0),MAX(AboveHWM!H77-'PNGC T2 Allocation'!H77,0))","v":58.439952049517487},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!I77-Tier2!I77-T2Remarketing!I77,0),MAX(AboveHWM!I77-'PNGC T2 Allocation'!I77,0))","v":46.07765450058109},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!J77-Tier2!J77-T2Remarketing!J77,0),MAX(AboveHWM!J77-'PNGC T2 Allocation'!J77,0))","v":58.439952049517487},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!K77-Tier2!K77-T2Remarketing!K77,0),MAX(AboveHWM!K77-'PNGC T2 Allocation'!K77,0))","v":46.07765450058109},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!L77-Tier2!L77-T2Remarketing!L77,0),MAX(AboveHWM!L77-'PNGC T2 Allocation'!L77,0))","v":53.94457112263153},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!M77-Tier2!M77-T2Remarketing!M77,0),MAX(AboveHWM!M77-'PNGC T2 Allocation'!M77,0))","v":40.458428341973644},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!N77-Tier2!N77-T2Remarketing!N77,0),MAX(AboveHWM!N77-'PNGC T2 Allocation'!N77,0))","v":58.439952049517487},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!O77-Tier2!O77-T2Remarketing!O77,0),MAX(AboveHWM!O77-'PNGC T2 Allocation'!O77,0))","v":45.93717384661592},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!P77-Tier2!P77-T2Remarketing!P77,0),MAX(AboveHWM!P77-'PNGC T2 Allocation'!P77,0))","v":58.439952049517487},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!Q77-Tier2!Q77-T2Remarketing!Q77,0),MAX(AboveHWM!Q77-'PNGC T2 Allocation'!Q77,0))","v":42.706118805416629},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!R77-Tier2!R77-T2Remarketing!R77,0),MAX(AboveHWM!R77-'PNGC T2 Allocation'!R77,0))","v":56.192261586074522},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!S77-Tier2!S77-T2Remarketing!S77,0),MAX(AboveHWM!S77-'PNGC T2 Allocation'!S77,0))","v":48.325344964024083},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!T77-Tier2!T77-T2Remarketing!T77,0),MAX(AboveHWM!T77-'PNGC T2 Allocation'!T77,0))","v":58.439952049517487},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!U77-Tier2!U77-T2Remarketing!U77,0),MAX(AboveHWM!U77-'PNGC T2 Allocation'!U77,0))","v":42.706118805416629},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!V77-Tier2!V77-T2Remarketing!V77,0),MAX(AboveHWM!V77-'PNGC T2 Allocation'!V77,0))","v":58.439952049517487},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!W77-Tier2!W77-T2Remarketing!W77,0),MAX(AboveHWM!W77-'PNGC T2 Allocation'!W77,0))","v":46.07765450058109},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!X77-Tier2!X77-T2Remarketing!X77,0),MAX(AboveHWM!X77-'PNGC T2 Allocation'!X77,0))","v":58.439952049517487},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!Y77-Tier2!Y77-T2Remarketing!Y77,0),MAX(AboveHWM!Y77-'PNGC T2 Allocation'!Y77,0))","v":46.07765450058109},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!Z77-Tier2!Z77-T2Remarketing!Z77,0),MAX(AboveHWM!Z77-'PNGC T2 Allocation'!Z77,0))","v":56.192261586074522},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AA77-Tier2!AA77-T2Remarketing!AA77,0),MAX(AboveHWM!AA77-'PNGC T2 Allocation'!AA77,0))","v":44.953809268859615},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AB77-Tier2!AB77-T2Remarketing!AB77,0),MAX(AboveHWM!AB77-'PNGC T2 Allocation'!AB77,0))","v":100.70138213381554},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AC77-Tier2!AC77-T2Remarketing!AC77,0),MAX(AboveHWM!AC77-'PNGC T2 Allocation'!AC77,0))","v":72.72877598553346},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AD77-Tier2!AD77-T2Remarketing!AD77,0),MAX(AboveHWM!AD77-'PNGC T2 Allocation'!AD77,0))","v":89.512339674502726},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AE77-Tier2!AE77-T2Remarketing!AE77,0),MAX(AboveHWM!AE77-'PNGC T2 Allocation'!AE77,0))","v":78.55640226642555},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AF77-Tier2!AF77-T2Remarketing!AF77,0),MAX(AboveHWM!AF77-'PNGC T2 Allocation'!AF77,0))","v":96.971701314044623},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AG77-Tier2!AG77-T2Remarketing!AG77,0),MAX(AboveHWM!AG77-'PNGC T2 Allocation'!AG77,0))","v":76.458456805304408},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AH77-Tier2!AH77-T2Remarketing!AH77,0),MAX(AboveHWM!AH77-'PNGC T2 Allocation'!AH77,0))","v":93.242020494273646},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AI77-Tier2!AI77-T2Remarketing!AI77,0),MAX(AboveHWM!AI77-'PNGC T2 Allocation'!AI77,0))","v":80.188137625075342},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AJ77-Tier2!AJ77-T2Remarketing!AJ77,0),MAX(AboveHWM!AJ77-'PNGC T2 Allocation'!AJ77,0))","v":89.512339674502726},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AK77-Tier2!AK77-T2Remarketing!AK77,0),MAX(AboveHWM!AK77-'PNGC T2 Allocation'!AK77,0))","v":67.134254755877038},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AL77-Tier2!AL77-T2Remarketing!AL77,0),MAX(AboveHWM!AL77-'PNGC T2 Allocation'!AL77,0))","v":100.70138213381554},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AM77-Tier2!AM77-T2Remarketing!AM77,0),MAX(AboveHWM!AM77-'PNGC T2 Allocation'!AM77,0))","v":72.495670934297777},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AN77-Tier2!AN77-T2Remarketing!AN77,0),MAX(AboveHWM!AN77-'PNGC T2 Allocation'!AN77,0))","v":96.971701314044623},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AO77-Tier2!AO77-T2Remarketing!AO77,0),MAX(AboveHWM!AO77-'PNGC T2 Allocation'!AO77,0))","v":70.863935575647986},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AP77-Tier2!AP77-T2Remarketing!AP77,0),MAX(AboveHWM!AP77-'PNGC T2 Allocation'!AP77,0))","v":93.242020494273646},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AQ77-Tier2!AQ77-T2Remarketing!AQ77,0),MAX(AboveHWM!AQ77-'PNGC T2 Allocation'!AQ77,0))","v":80.188137625075342},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AR77-Tier2!AR77-T2Remarketing!AR77,0),MAX(AboveHWM!AR77-'PNGC T2 Allocation'!AR77,0))","v":96.971701314044623},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AS77-Tier2!AS77-T2Remarketing!AS77,0),MAX(AboveHWM!AS77-'PNGC T2 Allocation'!AS77,0))","v":70.863935575647986},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AT77-Tier2!AT77-T2Remarketing!AT77,0),MAX(AboveHWM!AT77-'PNGC T2 Allocation'!AT77,0))","v":96.971701314044623},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AU77-Tier2!AU77-T2Remarketing!AU77,0),MAX(AboveHWM!AU77-'PNGC T2 Allocation'!AU77,0))","v":76.458456805304408},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AV77-Tier2!AV77-T2Remarketing!AV77,0),MAX(AboveHWM!AV77-'PNGC T2 Allocation'!AV77,0))","v":96.971701314044623},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AW77-Tier2!AW77-T2Remarketing!AW77,0),MAX(AboveHWM!AW77-'PNGC T2 Allocation'!AW77,0))","v":76.458456805304408},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AX77-Tier2!AX77-T2Remarketing!AX77,0),MAX(AboveHWM!AX77-'PNGC T2 Allocation'!AX77,0))","v":93.242020494273646},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AY77-Tier2!AY77-T2Remarketing!AY77,0),MAX(AboveHWM!AY77-'PNGC T2 Allocation'!AY77,0))","v":74.593616395418934},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!AZ77-Tier2!AZ77-T2Remarketing!AZ77,0),MAX(AboveHWM!AZ77-'PNGC T2 Allocation'!AZ77,0))","v":91.103321808239656},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BA77-Tier2!BA77-T2Remarketing!BA77,0),MAX(AboveHWM!BA77-'PNGC T2 Allocation'!BA77,0))","v":71.831465271881271},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BB77-Tier2!BB77-T2Remarketing!BB77,0),MAX(AboveHWM!BB77-'PNGC T2 Allocation'!BB77,0))","v":87.599347892538134},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BC77-Tier2!BC77-T2Remarketing!BC77,0),MAX(AboveHWM!BC77-'PNGC T2 Allocation'!BC77,0))","v":70.298476683761848},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BD77-Tier2!BD77-T2Remarketing!BD77,0),MAX(AboveHWM!BD77-'PNGC T2 Allocation'!BD77,0))","v":91.103321808239656},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BE77-Tier2!BE77-T2Remarketing!BE77,0),MAX(AboveHWM!BE77-'PNGC T2 Allocation'!BE77,0))","v":71.831465271881271},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BF77-Tier2!BF77-T2Remarketing!BF77,0),MAX(AboveHWM!BF77-'PNGC T2 Allocation'!BF77,0))","v":87.599347892538134},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BG77-Tier2!BG77-T2Remarketing!BG77,0),MAX(AboveHWM!BG77-'PNGC T2 Allocation'!BG77,0))","v":75.335439187582779},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BH77-Tier2!BH77-T2Remarketing!BH77,0),MAX(AboveHWM!BH77-'PNGC T2 Allocation'!BH77,0))","v":87.599347892538134},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BI77-Tier2!BI77-T2Remarketing!BI77,0),MAX(AboveHWM!BI77-'PNGC T2 Allocation'!BI77,0))","v":64.823517440478213},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BJ77-Tier2!BJ77-T2Remarketing!BJ77,0),MAX(AboveHWM!BJ77-'PNGC T2 Allocation'!BJ77,0))","v":94.607295723941178},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BK77-Tier2!BK77-T2Remarketing!BK77,0),MAX(AboveHWM!BK77-'PNGC T2 Allocation'!BK77,0))","v":68.108492986448397},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BL77-Tier2!BL77-T2Remarketing!BL77,0),MAX(AboveHWM!BL77-'PNGC T2 Allocation'!BL77,0))","v":87.599347892538134},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BM77-Tier2!BM77-T2Remarketing!BM77,0),MAX(AboveHWM!BM77-'PNGC T2 Allocation'!BM77,0))","v":70.079478314030496},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BN77-Tier2!BN77-T2Remarketing!BN77,0),MAX(AboveHWM!BN77-'PNGC T2 Allocation'!BN77,0))","v":91.103321808239656},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BO77-Tier2!BO77-T2Remarketing!BO77,0),MAX(AboveHWM!BO77-'PNGC T2 Allocation'!BO77,0))","v":71.831465271881271},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BP77-Tier2!BP77-T2Remarketing!BP77,0),MAX(AboveHWM!BP77-'PNGC T2 Allocation'!BP77,0))","v":91.103321808239656},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BQ77-Tier2!BQ77-T2Remarketing!BQ77,0),MAX(AboveHWM!BQ77-'PNGC T2 Allocation'!BQ77,0))","v":66.575504398328974},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BR77-Tier2!BR77-T2Remarketing!BR77,0),MAX(AboveHWM!BR77-'PNGC T2 Allocation'!BR77,0))","v":87.599347892538134},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BS77-Tier2!BS77-T2Remarketing!BS77,0),MAX(AboveHWM!BS77-'PNGC T2 Allocation'!BS77,0))","v":75.335439187582779},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BT77-Tier2!BT77-T2Remarketing!BT77,0),MAX(AboveHWM!BT77-'PNGC T2 Allocation'!BT77,0))","v":94.607295723941178},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BU77-Tier2!BU77-T2Remarketing!BU77,0),MAX(AboveHWM!BU77-'PNGC T2 Allocation'!BU77,0))","v":68.327491356179735},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BV77-Tier2!BV77-T2Remarketing!BV77,0),MAX(AboveHWM!BV77-'PNGC T2 Allocation'!BV77,0))","v":87.599347892538134},{"$f":"IF(TOCA!$E77=0,MAX(AboveHWM!BW77-Tier2!BW77-T2Remarketing!BW77,0),MAX(AboveHWM!BW77-'PNGC T2 Allocation'!BW77,0))","v":70.079478314030496}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!D88-Tier2!D88-T2Remarketing!D88,0),MAX(AboveHWM!D88-'PNGC T2 Allocation'!D88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!E88-Tier2!E88-T2Remarketing!E88,0),MAX(AboveHWM!E88-'PNGC T2 Allocation'!E88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!F88-Tier2!F88-T2Remarketing!F88,0),MAX(AboveHWM!F88-'PNGC T2 Allocation'!F88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!G88-Tier2!G88-T2Remarketing!G88,0),MAX(AboveHWM!G88-'PNGC T2 Allocation'!G88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!H88-Tier2!H88-T2Remarketing!H88,0),MAX(AboveHWM!H88-'PNGC T2 Allocation'!H88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!I88-Tier2!I88-T2Remarketing!I88,0),MAX(AboveHWM!I88-'PNGC T2 Allocation'!I88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!J88-Tier2!J88-T2Remarketing!J88,0),MAX(AboveHWM!J88-'PNGC T2 Allocation'!J88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!K88-Tier2!K88-T2Remarketing!K88,0),MAX(AboveHWM!K88-'PNGC T2 Allocation'!K88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!L88-Tier2!L88-T2Remarketing!L88,0),MAX(AboveHWM!L88-'PNGC T2 Allocation'!L88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!M88-Tier2!M88-T2Remarketing!M88,0),MAX(AboveHWM!M88-'PNGC T2 Allocation'!M88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!N88-Tier2!N88-T2Remarketing!N88,0),MAX(AboveHWM!N88-'PNGC T2 Allocation'!N88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!O88-Tier2!O88-T2Remarketing!O88,0),MAX(AboveHWM!O88-'PNGC T2 Allocation'!O88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!P88-Tier2!P88-T2Remarketing!P88,0),MAX(AboveHWM!P88-'PNGC T2 Allocation'!P88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!Q88-Tier2!Q88-T2Remarketing!Q88,0),MAX(AboveHWM!Q88-'PNGC T2 Allocation'!Q88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!R88-Tier2!R88-T2Remarketing!R88,0),MAX(AboveHWM!R88-'PNGC T2 Allocation'!R88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!S88-Tier2!S88-T2Remarketing!S88,0),MAX(AboveHWM!S88-'PNGC T2 Allocation'!S88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!T88-Tier2!T88-T2Remarketing!T88,0),MAX(AboveHWM!T88-'PNGC T2 Allocation'!T88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!U88-Tier2!U88-T2Remarketing!U88,0),MAX(AboveHWM!U88-'PNGC T2 Allocation'!U88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!V88-Tier2!V88-T2Remarketing!V88,0),MAX(AboveHWM!V88-'PNGC T2 Allocation'!V88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!W88-Tier2!W88-T2Remarketing!W88,0),MAX(AboveHWM!W88-'PNGC T2 Allocation'!W88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!X88-Tier2!X88-T2Remarketing!X88,0),MAX(AboveHWM!X88-'PNGC T2 Allocation'!X88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!Y88-Tier2!Y88-T2Remarketing!Y88,0),MAX(AboveHWM!Y88-'PNGC T2 Allocation'!Y88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!Z88-Tier2!Z88-T2Remarketing!Z88,0),MAX(AboveHWM!Z88-'PNGC T2 Allocation'!Z88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AA88-Tier2!AA88-T2Remarketing!AA88,0),MAX(AboveHWM!AA88-'PNGC T2 Allocation'!AA88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AB88-Tier2!AB88-T2Remarketing!AB88,0),MAX(AboveHWM!AB88-'PNGC T2 Allocation'!AB88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AC88-Tier2!AC88-T2Remarketing!AC88,0),MAX(AboveHWM!AC88-'PNGC T2 Allocation'!AC88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AD88-Tier2!AD88-T2Remarketing!AD88,0),MAX(AboveHWM!AD88-'PNGC T2 Allocation'!AD88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AE88-Tier2!AE88-T2Remarketing!AE88,0),MAX(AboveHWM!AE88-'PNGC T2 Allocation'!AE88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AF88-Tier2!AF88-T2Remarketing!AF88,0),MAX(AboveHWM!AF88-'PNGC T2 Allocation'!AF88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AG88-Tier2!AG88-T2Remarketing!AG88,0),MAX(AboveHWM!AG88-'PNGC T2 Allocation'!AG88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AH88-Tier2!AH88-T2Remarketing!AH88,0),MAX(AboveHWM!AH88-'PNGC T2 Allocation'!AH88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AI88-Tier2!AI88-T2Remarketing!AI88,0),MAX(AboveHWM!AI88-'PNGC T2 Allocation'!AI88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AJ88-Tier2!AJ88-T2Remarketing!AJ88,0),MAX(AboveHWM!AJ88-'PNGC T2 Allocation'!AJ88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AK88-Tier2!AK88-T2Remarketing!AK88,0),MAX(AboveHWM!AK88-'PNGC T2 Allocation'!AK88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AL88-Tier2!AL88-T2Remarketing!AL88,0),MAX(AboveHWM!AL88-'PNGC T2 Allocation'!AL88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AM88-Tier2!AM88-T2Remarketing!AM88,0),MAX(AboveHWM!AM88-'PNGC T2 Allocation'!AM88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AN88-Tier2!AN88-T2Remarketing!AN88,0),MAX(AboveHWM!AN88-'PNGC T2 Allocation'!AN88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AO88-Tier2!AO88-T2Remarketing!AO88,0),MAX(AboveHWM!AO88-'PNGC T2 Allocation'!AO88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AP88-Tier2!AP88-T2Remarketing!AP88,0),MAX(AboveHWM!AP88-'PNGC T2 Allocation'!AP88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AQ88-Tier2!AQ88-T2Remarketing!AQ88,0),MAX(AboveHWM!AQ88-'PNGC T2 Allocation'!AQ88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AR88-Tier2!AR88-T2Remarketing!AR88,0),MAX(AboveHWM!AR88-'PNGC T2 Allocation'!AR88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AS88-Tier2!AS88-T2Remarketing!AS88,0),MAX(AboveHWM!AS88-'PNGC T2 Allocation'!AS88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AT88-Tier2!AT88-T2Remarketing!AT88,0),MAX(AboveHWM!AT88-'PNGC T2 Allocation'!AT88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AU88-Tier2!AU88-T2Remarketing!AU88,0),MAX(AboveHWM!AU88-'PNGC T2 Allocation'!AU88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AV88-Tier2!AV88-T2Remarketing!AV88,0),MAX(AboveHWM!AV88-'PNGC T2 Allocation'!AV88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AW88-Tier2!AW88-T2Remarketing!AW88,0),MAX(AboveHWM!AW88-'PNGC T2 Allocation'!AW88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AX88-Tier2!AX88-T2Remarketing!AX88,0),MAX(AboveHWM!AX88-'PNGC T2 Allocation'!AX88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AY88-Tier2!AY88-T2Remarketing!AY88,0),MAX(AboveHWM!AY88-'PNGC T2 Allocation'!AY88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!AZ88-Tier2!AZ88-T2Remarketing!AZ88,0),MAX(AboveHWM!AZ88-'PNGC T2 Allocation'!AZ88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BA88-Tier2!BA88-T2Remarketing!BA88,0),MAX(AboveHWM!BA88-'PNGC T2 Allocation'!BA88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BB88-Tier2!BB88-T2Remarketing!BB88,0),MAX(AboveHWM!BB88-'PNGC T2 Allocation'!BB88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BC88-Tier2!BC88-T2Remarketing!BC88,0),MAX(AboveHWM!BC88-'PNGC T2 Allocation'!BC88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BD88-Tier2!BD88-T2Remarketing!BD88,0),MAX(AboveHWM!BD88-'PNGC T2 Allocation'!BD88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BE88-Tier2!BE88-T2Remarketing!BE88,0),MAX(AboveHWM!BE88-'PNGC T2 Allocation'!BE88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BF88-Tier2!BF88-T2Remarketing!BF88,0),MAX(AboveHWM!BF88-'PNGC T2 Allocation'!BF88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BG88-Tier2!BG88-T2Remarketing!BG88,0),MAX(AboveHWM!BG88-'PNGC T2 Allocation'!BG88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BH88-Tier2!BH88-T2Remarketing!BH88,0),MAX(AboveHWM!BH88-'PNGC T2 Allocation'!BH88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BI88-Tier2!BI88-T2Remarketing!BI88,0),MAX(AboveHWM!BI88-'PNGC T2 Allocation'!BI88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BJ88-Tier2!BJ88-T2Remarketing!BJ88,0),MAX(AboveHWM!BJ88-'PNGC T2 Allocation'!BJ88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BK88-Tier2!BK88-T2Remarketing!BK88,0),MAX(AboveHWM!BK88-'PNGC T2 Allocation'!BK88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BL88-Tier2!BL88-T2Remarketing!BL88,0),MAX(AboveHWM!BL88-'PNGC T2 Allocation'!BL88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BM88-Tier2!BM88-T2Remarketing!BM88,0),MAX(AboveHWM!BM88-'PNGC T2 Allocation'!BM88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BN88-Tier2!BN88-T2Remarketing!BN88,0),MAX(AboveHWM!BN88-'PNGC T2 Allocation'!BN88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BO88-Tier2!BO88-T2Remarketing!BO88,0),MAX(AboveHWM!BO88-'PNGC T2 Allocation'!BO88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BP88-Tier2!BP88-T2Remarketing!BP88,0),MAX(AboveHWM!BP88-'PNGC T2 Allocation'!BP88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BQ88-Tier2!BQ88-T2Remarketing!BQ88,0),MAX(AboveHWM!BQ88-'PNGC T2 Allocation'!BQ88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BR88-Tier2!BR88-T2Remarketing!BR88,0),MAX(AboveHWM!BR88-'PNGC T2 Allocation'!BR88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BS88-Tier2!BS88-T2Remarketing!BS88,0),MAX(AboveHWM!BS88-'PNGC T2 Allocation'!BS88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BT88-Tier2!BT88-T2Remarketing!BT88,0),MAX(AboveHWM!BT88-'PNGC T2 Allocation'!BT88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BU88-Tier2!BU88-T2Remarketing!BU88,0),MAX(AboveHWM!BU88-'PNGC T2 Allocation'!BU88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BV88-Tier2!BV88-T2Remarketing!BV88,0),MAX(AboveHWM!BV88-'PNGC T2 Allocation'!BV88,0))","v":0},{"$f":"IF(TOCA!$E88=0,MAX(AboveHWM!BW88-Tier2!BW88-T2Remarketing!BW88,0),MAX(AboveHWM!BW88-'PNGC T2 Allocation'!BW88,0))","v":0}]
[null,10333,"Ravalli County Elec Coop",{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!D102-Tier2!D102-T2Remarketing!D102,0),MAX(AboveHWM!D102-'PNGC T2 Allocation'!D102,0))","v":865.46629190770318},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!E102-Tier2!E102-T2Remarketing!E102,0),MAX(AboveHWM!E102-'PNGC T2 Allocation'!E102,0))","v":625.05898860000775},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!F102-Tier2!F102-T2Remarketing!F102,0),MAX(AboveHWM!F102-'PNGC T2 Allocation'!F102,0))","v":769.30337058462487},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!G102-Tier2!G102-T2Remarketing!G102,0),MAX(AboveHWM!G102-'PNGC T2 Allocation'!G102,0))","v":675.14384345577764},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!H102-Tier2!H102-T2Remarketing!H102,0),MAX(AboveHWM!H102-'PNGC T2 Allocation'!H102,0))","v":833.41198480001049},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!I102-Tier2!I102-T2Remarketing!I102,0),MAX(AboveHWM!I102-'PNGC T2 Allocation'!I102,0))","v":657.11329570770044},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!J102-Tier2!J102-T2Remarketing!J102,0),MAX(AboveHWM!J102-'PNGC T2 Allocation'!J102,0))","v":833.41198480001049},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!K102-Tier2!K102-T2Remarketing!K102,0),MAX(AboveHWM!K102-'PNGC T2 Allocation'!K102,0))","v":657.11329570770044},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!L102-Tier2!L102-T2Remarketing!L102,0),MAX(AboveHWM!L102-'PNGC T2 Allocation'!L102,0))","v":769.30337058462487},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!M102-Tier2!M102-T2Remarketing!M102,0),MAX(AboveHWM!M102-'PNGC T2 Allocation'!M102,0))","v":576.97752793846871},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!N102-Tier2!N102-T2Remarketing!N102,0),MAX(AboveHWM!N102-'PNGC T2 Allocation'!N102,0))","v":833.41198480001049},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!O102-Tier2!O102-T2Remarketing!O102,0),MAX(AboveHWM!O102-'PNGC T2 Allocation'!O102,0))","v":655.10990151346982},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!P102-Tier2!P102-T2Remarketing!P102,0),MAX(AboveHWM!P102-'PNGC T2 Allocation'!P102,0))","v":833.41198480001049},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!Q102-Tier2!Q102-T2Remarketing!Q102,0),MAX(AboveHWM!Q102-'PNGC T2 Allocation'!Q102,0))","v":609.0318350461614},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!R102-Tier2!R102-T2Remarketing!R102,0),MAX(AboveHWM!R102-'PNGC T2 Allocation'!R102,0))","v":801.35767769231779},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!S102-Tier2!S102-T2Remarketing!S102,0),MAX(AboveHWM!S102-'PNGC T2 Allocation'!S102,0))","v":689.16760281539348},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!T102-Tier2!T102-T2Remarketing!T102,0),MAX(AboveHWM!T102-'PNGC T2 Allocation'!T102,0))","v":833.41198480001049},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!U102-Tier2!U102-T2Remarketing!U102,0),MAX(AboveHWM!U102-'PNGC T2 Allocation'!U102,0))","v":609.0318350461614},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!V102-Tier2!V102-T2Remarketing!V102,0),MAX(AboveHWM!V102-'PNGC T2 Allocation'!V102,0))","v":833.41198480001049},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!W102-Tier2!W102-T2Remarketing!W102,0),MAX(AboveHWM!W102-'PNGC T2 Allocation'!W102,0))","v":657.11329570770044},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!X102-Tier2!X102-T2Remarketing!X102,0),MAX(AboveHWM!X102-'PNGC T2 Allocation'!X102,0))","v":833.41198480001049},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!Y102-Tier2!Y102-T2Remarketing!Y102,0),MAX(AboveHWM!Y102-'PNGC T2 Allocation'!Y102,0))","v":657.11329570770044},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!Z102-Tier2!Z102-T2Remarketing!Z102,0),MAX(AboveHWM!Z102-'PNGC T2 Allocation'!Z102,0))","v":801.35767769231779},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AA102-Tier2!AA102-T2Remarketing!AA102,0),MAX(AboveHWM!AA102-'PNGC T2 Allocation'!AA102,0))","v":641.0861421538541},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AB102-Tier2!AB102-T2Remarketing!AB102,0),MAX(AboveHWM!AB102-'PNGC T2 Allocation'!AB102,0))","v":1533.2597537793849},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AC102-Tier2!AC102-T2Remarketing!AC102,0),MAX(AboveHWM!AC102-'PNGC T2 Allocation'!AC102,0))","v":1107.3542666184449},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AD102-Tier2!AD102-T2Remarketing!AD102,0),MAX(AboveHWM!AD102-'PNGC T2 Allocation'!AD102,0))","v":1362.8975589150091},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AE102-Tier2!AE102-T2Remarketing!AE102,0),MAX(AboveHWM!AE102-'PNGC T2 Allocation'!AE102,0))","v":1196.0845764436408},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AF102-Tier2!AF102-T2Remarketing!AF102,0),MAX(AboveHWM!AF102-'PNGC T2 Allocation'!AF102,0))","v":1476.47235549126},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AG102-Tier2!AG102-T2Remarketing!AG102,0),MAX(AboveHWM!AG102-'PNGC T2 Allocation'!AG102,0))","v":1164.1416649065704},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AH102-Tier2!AH102-T2Remarketing!AH102,0),MAX(AboveHWM!AH102-'PNGC T2 Allocation'!AH102,0))","v":1419.6849572031342},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AI102-Tier2!AI102-T2Remarketing!AI102,0),MAX(AboveHWM!AI102-'PNGC T2 Allocation'!AI102,0))","v":1220.9290631946956},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AJ102-Tier2!AJ102-T2Remarketing!AJ102,0),MAX(AboveHWM!AJ102-'PNGC T2 Allocation'!AJ102,0))","v":1362.8975589150091},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AK102-Tier2!AK102-T2Remarketing!AK102,0),MAX(AboveHWM!AK102-'PNGC T2 Allocation'!AK102,0))","v":1022.1731691862568},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AL102-Tier2!AL102-T2Remarketing!AL102,0),MAX(AboveHWM!AL102-'PNGC T2 Allocation'!AL102,0))","v":1533.2597537793849},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AM102-Tier2!AM102-T2Remarketing!AM102,0),MAX(AboveHWM!AM102-'PNGC T2 Allocation'!AM102,0))","v":1103.8050542254368},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AN102-Tier2!AN102-T2Remarketing!AN102,0),MAX(AboveHWM!AN102-'PNGC T2 Allocation'!AN102,0))","v":1476.47235549126},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AO102-Tier2!AO102-T2Remarketing!AO102,0),MAX(AboveHWM!AO102-'PNGC T2 Allocation'!AO102,0))","v":1078.9605674743821},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AP102-Tier2!AP102-T2Remarketing!AP102,0),MAX(AboveHWM!AP102-'PNGC T2 Allocation'!AP102,0))","v":1419.6849572031342},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AQ102-Tier2!AQ102-T2Remarketing!AQ102,0),MAX(AboveHWM!AQ102-'PNGC T2 Allocation'!AQ102,0))","v":1220.9290631946956},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AR102-Tier2!AR102-T2Remarketing!AR102,0),MAX(AboveHWM!AR102-'PNGC T2 Allocation'!AR102,0))","v":1476.47235549126},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AS102-Tier2!AS102-T2Remarketing!AS102,0),MAX(AboveHWM!AS102-'PNGC T2 Allocation'!AS102,0))","v":1078.9605674743821},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AT102-Tier2!AT102-T2Remarketing!AT102,0),MAX(AboveHWM!AT102-'PNGC T2 Allocation'!AT102,0))","v":1476.47235549126},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AU102-Tier2!AU102-T2Remarketing!AU102,0),MAX(AboveHWM!AU102-'PNGC T2 Allocation'!AU102,0))","v":1164.1416649065704},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AV102-Tier2!AV102-T2Remarketing!AV102,0),MAX(AboveHWM!AV102-'PNGC T2 Allocation'!AV102,0))","v":1476.47235549126},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AW102-Tier2!AW102-T2Remarketing!AW102,0),MAX(AboveHWM!AW102-'PNGC T2 Allocation'!AW102,0))","v":1164.1416649065704},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AX102-Tier2!AX102-T2Remarketing!AX102,0),MAX(AboveHWM!AX102-'PNGC T2 Allocation'!AX102,0))","v":1419.6849572031342},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AY102-Tier2!AY102-T2Remarketing!AY102,0),MAX(AboveHWM!AY102-'PNGC T2 Allocation'!AY102,0))","v":1135.7479657625076},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!AZ102-Tier2!AZ102-T2Remarketing!AZ102,0),MAX(AboveHWM!AZ102-'PNGC T2 Allocation'!AZ102,0))","v":1476.0875454267566},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BA102-Tier2!BA102-T2Remarketing!BA102,0),MAX(AboveHWM!BA102-'PNGC T2 Allocation'!BA102,0))","v":1163.8382569710966},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BB102-Tier2!BB102-T2Remarketing!BB102,0),MAX(AboveHWM!BB102-'PNGC T2 Allocation'!BB102,0))","v":1419.3149475257278},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BC102-Tier2!BC102-T2Remarketing!BC102,0),MAX(AboveHWM!BC102-'PNGC T2 Allocation'!BC102,0))","v":1139.0002453893965},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BD102-Tier2!BD102-T2Remarketing!BD102,0),MAX(AboveHWM!BD102-'PNGC T2 Allocation'!BD102,0))","v":1476.0875454267566},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BE102-Tier2!BE102-T2Remarketing!BE102,0),MAX(AboveHWM!BE102-'PNGC T2 Allocation'!BE102,0))","v":1163.8382569710966},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BF102-Tier2!BF102-T2Remarketing!BF102,0),MAX(AboveHWM!BF102-'PNGC T2 Allocation'!BF102,0))","v":1419.3149475257278},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BG102-Tier2!BG102-T2Remarketing!BG102,0),MAX(AboveHWM!BG102-'PNGC T2 Allocation'!BG102,0))","v":1220.6108548721259},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BH102-Tier2!BH102-T2Remarketing!BH102,0),MAX(AboveHWM!BH102-'PNGC T2 Allocation'!BH102,0))","v":1419.3149475257278},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BI102-Tier2!BI102-T2Remarketing!BI102,0),MAX(AboveHWM!BI102-'PNGC T2 Allocation'!BI102,0))","v":1050.2930611690385},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BJ102-Tier2!BJ102-T2Remarketing!BJ102,0),MAX(AboveHWM!BJ102-'PNGC T2 Allocation'!BJ102,0))","v":1532.8601433277859},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BK102-Tier2!BK102-T2Remarketing!BK102,0),MAX(AboveHWM!BK102-'PNGC T2 Allocation'!BK102,0))","v":1103.5173717012533},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BL102-Tier2!BL102-T2Remarketing!BL102,0),MAX(AboveHWM!BL102-'PNGC T2 Allocation'!BL102,0))","v":1419.3149475257278},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BM102-Tier2!BM102-T2Remarketing!BM102,0),MAX(AboveHWM!BM102-'PNGC T2 Allocation'!BM102,0))","v":1135.4519580205822},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BN102-Tier2!BN102-T2Remarketing!BN102,0),MAX(AboveHWM!BN102-'PNGC T2 Allocation'!BN102,0))","v":1476.0875454267566},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BO102-Tier2!BO102-T2Remarketing!BO102,0),MAX(AboveHWM!BO102-'PNGC T2 Allocation'!BO102,0))","v":1163.8382569710966},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BP102-Tier2!BP102-T2Remarketing!BP102,0),MAX(AboveHWM!BP102-'PNGC T2 Allocation'!BP102,0))","v":1476.0875454267566},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BQ102-Tier2!BQ102-T2Remarketing!BQ102,0),MAX(AboveHWM!BQ102-'PNGC T2 Allocation'!BQ102,0))","v":1078.6793601195532},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BR102-Tier2!BR102-T2Remarketing!BR102,0),MAX(AboveHWM!BR102-'PNGC T2 Allocation'!BR102,0))","v":1419.3149475257278},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BS102-Tier2!BS102-T2Remarketing!BS102,0),MAX(AboveHWM!BS102-'PNGC T2 Allocation'!BS102,0))","v":1220.6108548721259},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BT102-Tier2!BT102-T2Remarketing!BT102,0),MAX(AboveHWM!BT102-'PNGC T2 Allocation'!BT102,0))","v":1532.8601433277859},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BU102-Tier2!BU102-T2Remarketing!BU102,0),MAX(AboveHWM!BU102-'PNGC T2 Allocation'!BU102,0))","v":1107.0656590700678},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BV102-Tier2!BV102-T2Remarketing!BV102,0),MAX(AboveHWM!BV102-'PNGC T2 Allocation'!BV102,0))","v":1419.3149475257278},{"$f":"IF(TOCA!$E102=0,MAX(AboveHWM!BW102-Tier2!BW102-T2Remarketing!BW102,0),MAX(AboveHWM!BW102-'PNGC T2 Allocation'!BW102,0))","v":1135.4519580205822}]
[null,10502,"Yakama Power",{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!D131-Tier2!D131-T2Remarketing!D131,0),MAX(AboveHWM!D131-'PNGC T2 Allocation'!D131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!E131-Tier2!E131-T2Remarketing!E131,0),MAX(AboveHWM!E131-'PNGC T2 Allocation'!E131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!F131-Tier2!F131-T2Remarketing!F131,0),MAX(AboveHWM!F131-'PNGC T2 Allocation'!F131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!G131-Tier2!G131-T2Remarketing!G131,0),MAX(AboveHWM!G131-'PNGC T2 Allocation'!G131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!H131-Tier2!H131-T2Remarketing!H131,0),MAX(AboveHWM!H131-'PNGC T2 Allocation'!H131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!I131-Tier2!I131-T2Remarketing!I131,0),MAX(AboveHWM!I131-'PNGC T2 Allocation'!I131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!J131-Tier2!J131-T2Remarketing!J131,0),MAX(AboveHWM!J131-'PNGC T2 Allocation'!J131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!K131-Tier2!K131-T2Remarketing!K131,0),MAX(AboveHWM!K131-'PNGC T2 Allocation'!K131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!L131-Tier2!L131-T2Remarketing!L131,0),MAX(AboveHWM!L131-'PNGC T2 Allocation'!L131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!M131-Tier2!M131-T2Remarketing!M131,0),MAX(AboveHWM!M131-'PNGC T2 Allocation'!M131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!N131-Tier2!N131-T2Remarketing!N131,0),MAX(AboveHWM!N131-'PNGC T2 Allocation'!N131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!O131-Tier2!O131-T2Remarketing!O131,0),MAX(AboveHWM!O131-'PNGC T2 Allocation'!O131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!P131-Tier2!P131-T2Remarketing!P131,0),MAX(AboveHWM!P131-'PNGC T2 Allocation'!P131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!Q131-Tier2!Q131-T2Remarketing!Q131,0),MAX(AboveHWM!Q131-'PNGC T2 Allocation'!Q131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!R131-Tier2!R131-T2Remarketing!R131,0),MAX(AboveHWM!R131-'PNGC T2 Allocation'!R131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!S131-Tier2!S131-T2Remarketing!S131,0),MAX(AboveHWM!S131-'PNGC T2 Allocation'!S131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!T131-Tier2!T131-T2Remarketing!T131,0),MAX(AboveHWM!T131-'PNGC T2 Allocation'!T131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!U131-Tier2!U131-T2Remarketing!U131,0),MAX(AboveHWM!U131-'PNGC T2 Allocation'!U131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!V131-Tier2!V131-T2Remarketing!V131,0),MAX(AboveHWM!V131-'PNGC T2 Allocation'!V131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!W131-Tier2!W131-T2Remarketing!W131,0),MAX(AboveHWM!W131-'PNGC T2 Allocation'!W131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!X131-Tier2!X131-T2Remarketing!X131,0),MAX(AboveHWM!X131-'PNGC T2 Allocation'!X131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!Y131-Tier2!Y131-T2Remarketing!Y131,0),MAX(AboveHWM!Y131-'PNGC T2 Allocation'!Y131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!Z131-Tier2!Z131-T2Remarketing!Z131,0),MAX(AboveHWM!Z131-'PNGC T2 Allocation'!Z131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AA131-Tier2!AA131-T2Remarketing!AA131,0),MAX(AboveHWM!AA131-'PNGC T2 Allocation'!AA131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AB131-Tier2!AB131-T2Remarketing!AB131,0),MAX(AboveHWM!AB131-'PNGC T2 Allocation'!AB131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AC131-Tier2!AC131-T2Remarketing!AC131,0),MAX(AboveHWM!AC131-'PNGC T2 Allocation'!AC131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AD131-Tier2!AD131-T2Remarketing!AD131,0),MAX(AboveHWM!AD131-'PNGC T2 Allocation'!AD131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AE131-Tier2!AE131-T2Remarketing!AE131,0),MAX(AboveHWM!AE131-'PNGC T2 Allocation'!AE131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AF131-Tier2!AF131-T2Remarketing!AF131,0),MAX(AboveHWM!AF131-'PNGC T2 Allocation'!AF131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AG131-Tier2!AG131-T2Remarketing!AG131,0),MAX(AboveHWM!AG131-'PNGC T2 Allocation'!AG131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AH131-Tier2!AH131-T2Remarketing!AH131,0),MAX(AboveHWM!AH131-'PNGC T2 Allocation'!AH131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AI131-Tier2!AI131-T2Remarketing!AI131,0),MAX(AboveHWM!AI131-'PNGC T2 Allocation'!AI131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AJ131-Tier2!AJ131-T2Remarketing!AJ131,0),MAX(AboveHWM!AJ131-'PNGC T2 Allocation'!AJ131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AK131-Tier2!AK131-T2Remarketing!AK131,0),MAX(AboveHWM!AK131-'PNGC T2 Allocation'!AK131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AL131-Tier2!AL131-T2Remarketing!AL131,0),MAX(AboveHWM!AL131-'PNGC T2 Allocation'!AL131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AM131-Tier2!AM131-T2Remarketing!AM131,0),MAX(AboveHWM!AM131-'PNGC T2 Allocation'!AM131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AN131-Tier2!AN131-T2Remarketing!AN131,0),MAX(AboveHWM!AN131-'PNGC T2 Allocation'!AN131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AO131-Tier2!AO131-T2Remarketing!AO131,0),MAX(AboveHWM!AO131-'PNGC T2 Allocation'!AO131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AP131-Tier2!AP131-T2Remarketing!AP131,0),MAX(AboveHWM!AP131-'PNGC T2 Allocation'!AP131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AQ131-Tier2!AQ131-T2Remarketing!AQ131,0),MAX(AboveHWM!AQ131-'PNGC T2 Allocation'!AQ131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AR131-Tier2!AR131-T2Remarketing!AR131,0),MAX(AboveHWM!AR131-'PNGC T2 Allocation'!AR131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AS131-Tier2!AS131-T2Remarketing!AS131,0),MAX(AboveHWM!AS131-'PNGC T2 Allocation'!AS131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AT131-Tier2!AT131-T2Remarketing!AT131,0),MAX(AboveHWM!AT131-'PNGC T2 Allocation'!AT131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AU131-Tier2!AU131-T2Remarketing!AU131,0),MAX(AboveHWM!AU131-'PNGC T2 Allocation'!AU131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AV131-Tier2!AV131-T2Remarketing!AV131,0),MAX(AboveHWM!AV131-'PNGC T2 Allocation'!AV131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AW131-Tier2!AW131-T2Remarketing!AW131,0),MAX(AboveHWM!AW131-'PNGC T2 Allocation'!AW131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AX131-Tier2!AX131-T2Remarketing!AX131,0),MAX(AboveHWM!AX131-'PNGC T2 Allocation'!AX131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AY131-Tier2!AY131-T2Remarketing!AY131,0),MAX(AboveHWM!AY131-'PNGC T2 Allocation'!AY131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!AZ131-Tier2!AZ131-T2Remarketing!AZ131,0),MAX(AboveHWM!AZ131-'PNGC T2 Allocation'!AZ131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BA131-Tier2!BA131-T2Remarketing!BA131,0),MAX(AboveHWM!BA131-'PNGC T2 Allocation'!BA131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BB131-Tier2!BB131-T2Remarketing!BB131,0),MAX(AboveHWM!BB131-'PNGC T2 Allocation'!BB131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BC131-Tier2!BC131-T2Remarketing!BC131,0),MAX(AboveHWM!BC131-'PNGC T2 Allocation'!BC131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BD131-Tier2!BD131-T2Remarketing!BD131,0),MAX(AboveHWM!BD131-'PNGC T2 Allocation'!BD131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BE131-Tier2!BE131-T2Remarketing!BE131,0),MAX(AboveHWM!BE131-'PNGC T2 Allocation'!BE131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BF131-Tier2!BF131-T2Remarketing!BF131,0),MAX(AboveHWM!BF131-'PNGC T2 Allocation'!BF131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BG131-Tier2!BG131-T2Remarketing!BG131,0),MAX(AboveHWM!BG131-'PNGC T2 Allocation'!BG131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BH131-Tier2!BH131-T2Remarketing!BH131,0),MAX(AboveHWM!BH131-'PNGC T2 Allocation'!BH131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BI131-Tier2!BI131-T2Remarketing!BI131,0),MAX(AboveHWM!BI131-'PNGC T2 Allocation'!BI131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BJ131-Tier2!BJ131-T2Remarketing!BJ131,0),MAX(AboveHWM!BJ131-'PNGC T2 Allocation'!BJ131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BK131-Tier2!BK131-T2Remarketing!BK131,0),MAX(AboveHWM!BK131-'PNGC T2 Allocation'!BK131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BL131-Tier2!BL131-T2Remarketing!BL131,0),MAX(AboveHWM!BL131-'PNGC T2 Allocation'!BL131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BM131-Tier2!BM131-T2Remarketing!BM131,0),MAX(AboveHWM!BM131-'PNGC T2 Allocation'!BM131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BN131-Tier2!BN131-T2Remarketing!BN131,0),MAX(AboveHWM!BN131-'PNGC T2 Allocation'!BN131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BO131-Tier2!BO131-T2Remarketing!BO131,0),MAX(AboveHWM!BO131-'PNGC T2 Allocation'!BO131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BP131-Tier2!BP131-T2Remarketing!BP131,0),MAX(AboveHWM!BP131-'PNGC T2 Allocation'!BP131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BQ131-Tier2!BQ131-T2Remarketing!BQ131,0),MAX(AboveHWM!BQ131-'PNGC T2 Allocation'!BQ131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BR131-Tier2!BR131-T2Remarketing!BR131,0),MAX(AboveHWM!BR131-'PNGC T2 Allocation'!BR131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BS131-Tier2!BS131-T2Remarketing!BS131,0),MAX(AboveHWM!BS131-'PNGC T2 Allocation'!BS131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BT131-Tier2!BT131-T2Remarketing!BT131,0),MAX(AboveHWM!BT131-'PNGC T2 Allocation'!BT131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BU131-Tier2!BU131-T2Remarketing!BU131,0),MAX(AboveHWM!BU131-'PNGC T2 Allocation'!BU131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BV131-Tier2!BV131-T2Remarketing!BV131,0),MAX(AboveHWM!BV131-'PNGC T2 Allocation'!BV131,0))","v":0},{"$f":"IF(TOCA!$E131=0,MAX(AboveHWM!BW131-Tier2!BW131-T2Remarketing!BW131,0),MAX(AboveHWM!BW131-'PNGC T2 Allocation'!BW131,0))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!D137-Tier2!D137-T2Remarketing!D137,0),MAX(AboveHWM!D137-'PNGC T2 Allocation'!D137,0))","v":27257.471999999994},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!E137-Tier2!E137-T2Remarketing!E137,0),MAX(AboveHWM!E137-'PNGC T2 Allocation'!E137,0))","v":19685.951999999994},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!F137-Tier2!F137-T2Remarketing!F137,0),MAX(AboveHWM!F137-'PNGC T2 Allocation'!F137,0))","v":24228.863999999994},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!G137-Tier2!G137-T2Remarketing!G137,0),MAX(AboveHWM!G137-'PNGC T2 Allocation'!G137,0))","v":21263.351999999999},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!H137-Tier2!H137-T2Remarketing!H137,0),MAX(AboveHWM!H137-'PNGC T2 Allocation'!H137,0))","v":26247.935999999994},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!I137-Tier2!I137-T2Remarketing!I137,0),MAX(AboveHWM!I137-'PNGC T2 Allocation'!I137,0))","v":20695.487999999994},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!J137-Tier2!J137-T2Remarketing!J137,0),MAX(AboveHWM!J137-'PNGC T2 Allocation'!J137,0))","v":26247.935999999994},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!K137-Tier2!K137-T2Remarketing!K137,0),MAX(AboveHWM!K137-'PNGC T2 Allocation'!K137,0))","v":20695.487999999994},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!L137-Tier2!L137-T2Remarketing!L137,0),MAX(AboveHWM!L137-'PNGC T2 Allocation'!L137,0))","v":24228.863999999994},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!M137-Tier2!M137-T2Remarketing!M137,0),MAX(AboveHWM!M137-'PNGC T2 Allocation'!M137,0))","v":18171.647999999994},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!N137-Tier2!N137-T2Remarketing!N137,0),MAX(AboveHWM!N137-'PNGC T2 Allocation'!N137,0))","v":26247.935999999994},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!O137-Tier2!O137-T2Remarketing!O137,0),MAX(AboveHWM!O137-'PNGC T2 Allocation'!O137,0))","v":20632.392},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!P137-Tier2!P137-T2Remarketing!P137,0),MAX(AboveHWM!P137-'PNGC T2 Allocation'!P137,0))","v":26247.935999999994},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!Q137-Tier2!Q137-T2Remarketing!Q137,0),MAX(AboveHWM!Q137-'PNGC T2 Allocation'!Q137,0))","v":19181.184000000001},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!R137-Tier2!R137-T2Remarketing!R137,0),MAX(AboveHWM!R137-'PNGC T2 Allocation'!R137,0))","v":25238.400000000001},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!S137-Tier2!S137-T2Remarketing!S137,0),MAX(AboveHWM!S137-'PNGC T2 Allocation'!S137,0))","v":21705.024000000001},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!T137-Tier2!T137-T2Remarketing!T137,0),MAX(AboveHWM!T137-'PNGC T2 Allocation'!T137,0))","v":26247.935999999994},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!U137-Tier2!U137-T2Remarketing!U137,0),MAX(AboveHWM!U137-'PNGC T2 Allocation'!U137,0))","v":19181.184000000001},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!V137-Tier2!V137-T2Remarketing!V137,0),MAX(AboveHWM!V137-'PNGC T2 Allocation'!V137,0))","v":26247.935999999994},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!W137-Tier2!W137-T2Remarketing!W137,0),MAX(AboveHWM!W137-'PNGC T2 Allocation'!W137,0))","v":20695.487999999994},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!X137-Tier2!X137-T2Remarketing!X137,0),MAX(AboveHWM!X137-'PNGC T2 Allocation'!X137,0))","v":26247.935999999994},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!Y137-Tier2!Y137-T2Remarketing!Y137,0),MAX(AboveHWM!Y137-'PNGC T2 Allocation'!Y137,0))","v":20695.487999999994},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!Z137-Tier2!Z137-T2Remarketing!Z137,0),MAX(AboveHWM!Z137-'PNGC T2 Allocation'!Z137,0))","v":25238.400000000001},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AA137-Tier2!AA137-T2Remarketing!AA137,0),MAX(AboveHWM!AA137-'PNGC T2 Allocation'!AA137,0))","v":20190.719999999998},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AB137-Tier2!AB137-T2Remarketing!AB137,0),MAX(AboveHWM!AB137-'PNGC T2 Allocation'!AB137,0))","v":48992.255999999994},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AC137-Tier2!AC137-T2Remarketing!AC137,0),MAX(AboveHWM!AC137-'PNGC T2 Allocation'!AC137,0))","v":35383.295999999995},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AD137-Tier2!AD137-T2Remarketing!AD137,0),MAX(AboveHWM!AD137-'PNGC T2 Allocation'!AD137,0))","v":43548.671999999991},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AE137-Tier2!AE137-T2Remarketing!AE137,0),MAX(AboveHWM!AE137-'PNGC T2 Allocation'!AE137,0))","v":38218.495999999999},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AF137-Tier2!AF137-T2Remarketing!AF137,0),MAX(AboveHWM!AF137-'PNGC T2 Allocation'!AF137,0))","v":47177.727999999996},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AG137-Tier2!AG137-T2Remarketing!AG137,0),MAX(AboveHWM!AG137-'PNGC T2 Allocation'!AG137,0))","v":37197.823999999993},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AH137-Tier2!AH137-T2Remarketing!AH137,0),MAX(AboveHWM!AH137-'PNGC T2 Allocation'!AH137,0))","v":45363.199999999983},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AI137-Tier2!AI137-T2Remarketing!AI137,0),MAX(AboveHWM!AI137-'PNGC T2 Allocation'!AI137,0))","v":39012.351999999992},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AJ137-Tier2!AJ137-T2Remarketing!AJ137,0),MAX(AboveHWM!AJ137-'PNGC T2 Allocation'!AJ137,0))","v":43548.671999999991},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AK137-Tier2!AK137-T2Remarketing!AK137,0),MAX(AboveHWM!AK137-'PNGC T2 Allocation'!AK137,0))","v":32661.503999999997},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AL137-Tier2!AL137-T2Remarketing!AL137,0),MAX(AboveHWM!AL137-'PNGC T2 Allocation'!AL137,0))","v":48992.255999999994},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AM137-Tier2!AM137-T2Remarketing!AM137,0),MAX(AboveHWM!AM137-'PNGC T2 Allocation'!AM137,0))","v":35269.887999999992},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AN137-Tier2!AN137-T2Remarketing!AN137,0),MAX(AboveHWM!AN137-'PNGC T2 Allocation'!AN137,0))","v":47177.727999999996},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AO137-Tier2!AO137-T2Remarketing!AO137,0),MAX(AboveHWM!AO137-'PNGC T2 Allocation'!AO137,0))","v":34476.031999999992},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AP137-Tier2!AP137-T2Remarketing!AP137,0),MAX(AboveHWM!AP137-'PNGC T2 Allocation'!AP137,0))","v":45363.199999999983},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AQ137-Tier2!AQ137-T2Remarketing!AQ137,0),MAX(AboveHWM!AQ137-'PNGC T2 Allocation'!AQ137,0))","v":39012.351999999992},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AR137-Tier2!AR137-T2Remarketing!AR137,0),MAX(AboveHWM!AR137-'PNGC T2 Allocation'!AR137,0))","v":47177.727999999996},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AS137-Tier2!AS137-T2Remarketing!AS137,0),MAX(AboveHWM!AS137-'PNGC T2 Allocation'!AS137,0))","v":34476.031999999992},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AT137-Tier2!AT137-T2Remarketing!AT137,0),MAX(AboveHWM!AT137-'PNGC T2 Allocation'!AT137,0))","v":47177.727999999996},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AU137-Tier2!AU137-T2Remarketing!AU137,0),MAX(AboveHWM!AU137-'PNGC T2 Allocation'!AU137,0))","v":37197.823999999993},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AV137-Tier2!AV137-T2Remarketing!AV137,0),MAX(AboveHWM!AV137-'PNGC T2 Allocation'!AV137,0))","v":47177.727999999996},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AW137-Tier2!AW137-T2Remarketing!AW137,0),MAX(AboveHWM!AW137-'PNGC T2 Allocation'!AW137,0))","v":37197.823999999993},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AX137-Tier2!AX137-T2Remarketing!AX137,0),MAX(AboveHWM!AX137-'PNGC T2 Allocation'!AX137,0))","v":45363.199999999983},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AY137-Tier2!AY137-T2Remarketing!AY137,0),MAX(AboveHWM!AY137-'PNGC T2 Allocation'!AY137,0))","v":36290.559999999998},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AZ137-Tier2!AZ137-T2Remarketing!AZ137,0),MAX(AboveHWM!AZ137-'PNGC T2 Allocation'!AZ137,0))","v":47196.863999999987},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BA137-Tier2!BA137-T2Remarketing!BA137,0),MAX(AboveHWM!BA137-'PNGC T2 Allocation'!BA137,0))","v":37212.911999999997},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BB137-Tier2!BB137-T2Remarketing!BB137,0),MAX(AboveHWM!BB137-'PNGC T2 Allocation'!BB137,0))","v":45381.599999999999},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BC137-Tier2!BC137-T2Remarketing!BC137,0),MAX(AboveHWM!BC137-'PNGC T2 Allocation'!BC137,0))","v":36418.733999999997},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BD137-Tier2!BD137-T2Remarketing!BD137,0),MAX(AboveHWM!BD137-'PNGC T2 Allocation'!BD137,0))","v":47196.863999999987},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BE137-Tier2!BE137-T2Remarketing!BE137,0),MAX(AboveHWM!BE137-'PNGC T2 Allocation'!BE137,0))","v":37212.911999999997},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BF137-Tier2!BF137-T2Remarketing!BF137,0),MAX(AboveHWM!BF137-'PNGC T2 Allocation'!BF137,0))","v":45381.599999999999},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BG137-Tier2!BG137-T2Remarketing!BG137,0),MAX(AboveHWM!BG137-'PNGC T2 Allocation'!BG137,0))","v":39028.175999999999},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BH137-Tier2!BH137-T2Remarketing!BH137,0),MAX(AboveHWM!BH137-'PNGC T2 Allocation'!BH137,0))","v":45381.599999999999},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BI137-Tier2!BI137-T2Remarketing!BI137,0),MAX(AboveHWM!BI137-'PNGC T2 Allocation'!BI137,0))","v":33582.383999999991},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BJ137-Tier2!BJ137-T2Remarketing!BJ137,0),MAX(AboveHWM!BJ137-'PNGC T2 Allocation'!BJ137,0))","v":49012.127999999997},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BK137-Tier2!BK137-T2Remarketing!BK137,0),MAX(AboveHWM!BK137-'PNGC T2 Allocation'!BK137,0))","v":35284.194000000003},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BL137-Tier2!BL137-T2Remarketing!BL137,0),MAX(AboveHWM!BL137-'PNGC T2 Allocation'!BL137,0))","v":45381.599999999999},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BM137-Tier2!BM137-T2Remarketing!BM137,0),MAX(AboveHWM!BM137-'PNGC T2 Allocation'!BM137,0))","v":36305.279999999999},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BN137-Tier2!BN137-T2Remarketing!BN137,0),MAX(AboveHWM!BN137-'PNGC T2 Allocation'!BN137,0))","v":47196.863999999987},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BO137-Tier2!BO137-T2Remarketing!BO137,0),MAX(AboveHWM!BO137-'PNGC T2 Allocation'!BO137,0))","v":37212.911999999997},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BP137-Tier2!BP137-T2Remarketing!BP137,0),MAX(AboveHWM!BP137-'PNGC T2 Allocation'!BP137,0))","v":47196.863999999987},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BQ137-Tier2!BQ137-T2Remarketing!BQ137,0),MAX(AboveHWM!BQ137-'PNGC T2 Allocation'!BQ137,0))","v":34490.016000000003},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BR137-Tier2!BR137-T2Remarketing!BR137,0),MAX(AboveHWM!BR137-'PNGC T2 Allocation'!BR137,0))","v":45381.599999999999},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BS137-Tier2!BS137-T2Remarketing!BS137,0),MAX(AboveHWM!BS137-'PNGC T2 Allocation'!BS137,0))","v":39028.175999999999},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BT137-Tier2!BT137-T2Remarketing!BT137,0),MAX(AboveHWM!BT137-'PNGC T2 Allocation'!BT137,0))","v":49012.127999999997},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BU137-Tier2!BU137-T2Remarketing!BU137,0),MAX(AboveHWM!BU137-'PNGC T2 Allocation'!BU137,0))","v":35397.647999999994},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BV137-Tier2!BV137-T2Remarketing!BV137,0),MAX(AboveHWM!BV137-'PNGC T2 Allocation'!BV137,0))","v":45381.599999999999},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!BW137-Tier2!BW137-T2Remarketing!BW137,0),MAX(AboveHWM!BW137-'PNGC T2 Allocation'!BW137,0))","v":36305.279999999999}]

{"sheet":"Tier2","index":26,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Tier 2: Total Tier 2 Load"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$BP4,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$BP4,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$BP4,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$BP4,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$BP4,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$BP4,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$BP4,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$BP4,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$BP4,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$BP4,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$BP4,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$BP4,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$BP4,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$BP4,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$BP4,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$BP4,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$BP4,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$BP4,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$BP4,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$BP4,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$BP4,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$BP4,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$BP4,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$BP4,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$BP4,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$BP4,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$BP4,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$BP4,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$BP4,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$BP4,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$BP4,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$BP4,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$BP4,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$BP4,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$BP4,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$BP4,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$BP4,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$BP4,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$BP4,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$BP4,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$BP4,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$BP4,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$BP4,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$BP4,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$BP4,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$BP4,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$BP4,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$BP4,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AZ$2<$AB$2,TOCA!$BP4,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BA$2<$AB$2,TOCA!$BP4,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BB$2<$AB$2,TOCA!$BP4,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BC$2<$AB$2,TOCA!$BP4,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BD$2<$AB$2,TOCA!$BP4,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BE$2<$AB$2,TOCA!$BP4,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BF$2<$AB$2,TOCA!$BP4,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BG$2<$AB$2,TOCA!$BP4,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BH$2<$AB$2,TOCA!$BP4,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BI$2<$AB$2,TOCA!$BP4,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BJ$2<$AB$2,TOCA!$BP4,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BK$2<$AB$2,TOCA!$BP4,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BL$2<$AB$2,TOCA!$BP4,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BM$2<$AB$2,TOCA!$BP4,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BN$2<$AB$2,TOCA!$BP4,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BO$2<$AB$2,TOCA!$BP4,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BP$2<$AB$2,TOCA!$BP4,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BQ$2<$AB$2,TOCA!$BP4,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BR$2<$AB$2,TOCA!$BP4,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BS$2<$AB$2,TOCA!$BP4,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BT$2<$AB$2,TOCA!$BP4,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BU$2<$AB$2,TOCA!$BP4,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BV$2<$AB$2,TOCA!$BP4,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BW$2<$AB$2,TOCA!$BP4,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ4,TOCA!$BR4))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$BP5,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":4607.7120000000004},{"$f":"+IF(E$2<$AB$2,TOCA!$BP5,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":3327.7919999999999},{"$f":"+IF(F$2<$AB$2,TOCA!$BP5,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":4095.7440000000001},{"$f":"+IF(G$2<$AB$2,TOCA!$BP5,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":3594.442},{"$f":"+IF(H$2<$AB$2,TOCA!$BP5,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":4437.0560000000005},{"$f":"+IF(I$2<$AB$2,TOCA!$BP5,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":3498.4480000000003},{"$f":"+IF(J$2<$AB$2,TOCA!$BP5,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":4437.0560000000005},{"$f":"+IF(K$2<$AB$2,TOCA!$BP5,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":3498.4480000000003},{"$f":"+IF(L$2<$AB$2,TOCA!$BP5,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":4095.7440000000001},{"$f":"+IF(M$2<$AB$2,TOCA!$BP5,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":3071.808},{"$f":"+IF(N$2<$AB$2,TOCA!$BP5,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":4437.0560000000005},{"$f":"+IF(O$2<$AB$2,TOCA!$BP5,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":3487.7820000000002},{"$f":"+IF(P$2<$AB$2,TOCA!$BP5,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":4437.0560000000005},{"$f":"+IF(Q$2<$AB$2,TOCA!$BP5,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":3242.4639999999999},{"$f":"+IF(R$2<$AB$2,TOCA!$BP5,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":4266.4000000000005},{"$f":"+IF(S$2<$AB$2,TOCA!$BP5,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":3669.1040000000003},{"$f":"+IF(T$2<$AB$2,TOCA!$BP5,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":4437.0560000000005},{"$f":"+IF(U$2<$AB$2,TOCA!$BP5,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":3242.4639999999999},{"$f":"+IF(V$2<$AB$2,TOCA!$BP5,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":4437.0560000000005},{"$f":"+IF(W$2<$AB$2,TOCA!$BP5,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":3498.4480000000003},{"$f":"+IF(X$2<$AB$2,TOCA!$BP5,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":4437.0560000000005},{"$f":"+IF(Y$2<$AB$2,TOCA!$BP5,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":3498.4480000000003},{"$f":"+IF(Z$2<$AB$2,TOCA!$BP5,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":4266.4000000000005},{"$f":"+IF(AA$2<$AB$2,TOCA!$BP5,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":3413.12},{"$f":"+IF(AB$2<$AB$2,TOCA!$BP5,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":4995.6480000000001},{"$f":"+IF(AC$2<$AB$2,TOCA!$BP5,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":3607.9679999999998},{"$f":"+IF(AD$2<$AB$2,TOCA!$BP5,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":4440.576},{"$f":"+IF(AE$2<$AB$2,TOCA!$BP5,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":3897.0680000000002},{"$f":"+IF(AF$2<$AB$2,TOCA!$BP5,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":4810.6239999999998},{"$f":"+IF(AG$2<$AB$2,TOCA!$BP5,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":3792.9920000000002},{"$f":"+IF(AH$2<$AB$2,TOCA!$BP5,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":4625.6000000000004},{"$f":"+IF(AI$2<$AB$2,TOCA!$BP5,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":3978.0160000000001},{"$f":"+IF(AJ$2<$AB$2,TOCA!$BP5,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":4440.576},{"$f":"+IF(AK$2<$AB$2,TOCA!$BP5,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":3330.4319999999998},{"$f":"+IF(AL$2<$AB$2,TOCA!$BP5,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":4995.6480000000001},{"$f":"+IF(AM$2<$AB$2,TOCA!$BP5,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":3596.404},{"$f":"+IF(AN$2<$AB$2,TOCA!$BP5,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":4810.6239999999998},{"$f":"+IF(AO$2<$AB$2,TOCA!$BP5,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":3515.4560000000001},{"$f":"+IF(AP$2<$AB$2,TOCA!$BP5,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":4625.6000000000004},{"$f":"+IF(AQ$2<$AB$2,TOCA!$BP5,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":3978.0160000000001},{"$f":"+IF(AR$2<$AB$2,TOCA!$BP5,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":4810.6239999999998},{"$f":"+IF(AS$2<$AB$2,TOCA!$BP5,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":3515.4560000000001},{"$f":"+IF(AT$2<$AB$2,TOCA!$BP5,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":4810.6239999999998},{"$f":"+IF(AU$2<$AB$2,TOCA!$BP5,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":3792.9920000000002},{"$f":"+IF(AV$2<$AB$2,TOCA!$BP5,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":4810.6239999999998},{"$f":"+IF(AW$2<$AB$2,TOCA!$BP5,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":3792.9920000000002},{"$f":"+IF(AX$2<$AB$2,TOCA!$BP5,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":4625.6000000000004},{"$f":"+IF(AY$2<$AB$2,TOCA!$BP5,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":3700.48},{"$f":"+IF(AZ$2<$AB$2,TOCA!$BP5,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":4883.84},{"$f":"+IF(BA$2<$AB$2,TOCA!$BP5,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":3850.7200000000003},{"$f":"+IF(BB$2<$AB$2,TOCA!$BP5,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":4696},{"$f":"+IF(BC$2<$AB$2,TOCA!$BP5,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":3768.54},{"$f":"+IF(BD$2<$AB$2,TOCA!$BP5,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":4883.84},{"$f":"+IF(BE$2<$AB$2,TOCA!$BP5,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":3850.7200000000003},{"$f":"+IF(BF$2<$AB$2,TOCA!$BP5,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":4696},{"$f":"+IF(BG$2<$AB$2,TOCA!$BP5,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":4038.56},{"$f":"+IF(BH$2<$AB$2,TOCA!$BP5,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":4696},{"$f":"+IF(BI$2<$AB$2,TOCA!$BP5,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":3475.04},{"$f":"+IF(BJ$2<$AB$2,TOCA!$BP5,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":5071.68},{"$f":"+IF(BK$2<$AB$2,TOCA!$BP5,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":3651.14},{"$f":"+IF(BL$2<$AB$2,TOCA!$BP5,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":4696},{"$f":"+IF(BM$2<$AB$2,TOCA!$BP5,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":3756.8},{"$f":"+IF(BN$2<$AB$2,TOCA!$BP5,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":4883.84},{"$f":"+IF(BO$2<$AB$2,TOCA!$BP5,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":3850.7200000000003},{"$f":"+IF(BP$2<$AB$2,TOCA!$BP5,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":4883.84},{"$f":"+IF(BQ$2<$AB$2,TOCA!$BP5,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":3568.96},{"$f":"+IF(BR$2<$AB$2,TOCA!$BP5,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":4696},{"$f":"+IF(BS$2<$AB$2,TOCA!$BP5,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":4038.56},{"$f":"+IF(BT$2<$AB$2,TOCA!$BP5,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":5071.68},{"$f":"+IF(BU$2<$AB$2,TOCA!$BP5,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":3662.88},{"$f":"+IF(BV$2<$AB$2,TOCA!$BP5,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":4696},{"$f":"+IF(BW$2<$AB$2,TOCA!$BP5,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ5,TOCA!$BR5))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":3756.8}]
[null,10025,"Benton REA",{"$f":"+IF(D$2<$AB$2,TOCA!$BP6,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":6394.4639999999999},{"$f":"+IF(E$2<$AB$2,TOCA!$BP6,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":4618.2240000000002},{"$f":"+IF(F$2<$AB$2,TOCA!$BP6,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":5683.9679999999998},{"$f":"+IF(G$2<$AB$2,TOCA!$BP6,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":4988.2739999999994},{"$f":"+IF(H$2<$AB$2,TOCA!$BP6,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":6157.6319999999996},{"$f":"+IF(I$2<$AB$2,TOCA!$BP6,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":4855.0559999999996},{"$f":"+IF(J$2<$AB$2,TOCA!$BP6,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":6157.6319999999996},{"$f":"+IF(K$2<$AB$2,TOCA!$BP6,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":4855.0559999999996},{"$f":"+IF(L$2<$AB$2,TOCA!$BP6,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":5683.9679999999998},{"$f":"+IF(M$2<$AB$2,TOCA!$BP6,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":4262.9759999999997},{"$f":"+IF(N$2<$AB$2,TOCA!$BP6,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":6157.6319999999996},{"$f":"+IF(O$2<$AB$2,TOCA!$BP6,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":4840.2539999999999},{"$f":"+IF(P$2<$AB$2,TOCA!$BP6,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":6157.6319999999996},{"$f":"+IF(Q$2<$AB$2,TOCA!$BP6,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":4499.808},{"$f":"+IF(R$2<$AB$2,TOCA!$BP6,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":5920.8},{"$f":"+IF(S$2<$AB$2,TOCA!$BP6,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":5091.8879999999999},{"$f":"+IF(T$2<$AB$2,TOCA!$BP6,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":6157.6319999999996},{"$f":"+IF(U$2<$AB$2,TOCA!$BP6,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":4499.808},{"$f":"+IF(V$2<$AB$2,TOCA!$BP6,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":6157.6319999999996},{"$f":"+IF(W$2<$AB$2,TOCA!$BP6,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":4855.0559999999996},{"$f":"+IF(X$2<$AB$2,TOCA!$BP6,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":6157.6319999999996},{"$f":"+IF(Y$2<$AB$2,TOCA!$BP6,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":4855.0559999999996},{"$f":"+IF(Z$2<$AB$2,TOCA!$BP6,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":5920.8},{"$f":"+IF(AA$2<$AB$2,TOCA!$BP6,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":4736.6399999999994},{"$f":"+IF(AB$2<$AB$2,TOCA!$BP6,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":716.25599999999997},{"$f":"+IF(AC$2<$AB$2,TOCA!$BP6,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":517.29599999999994},{"$f":"+IF(AD$2<$AB$2,TOCA!$BP6,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":636.67200000000003},{"$f":"+IF(AE$2<$AB$2,TOCA!$BP6,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":558.74599999999998},{"$f":"+IF(AF$2<$AB$2,TOCA!$BP6,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":689.72799999999995},{"$f":"+IF(AG$2<$AB$2,TOCA!$BP6,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":543.82399999999996},{"$f":"+IF(AH$2<$AB$2,TOCA!$BP6,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":663.19999999999993},{"$f":"+IF(AI$2<$AB$2,TOCA!$BP6,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":570.35199999999998},{"$f":"+IF(AJ$2<$AB$2,TOCA!$BP6,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":636.67200000000003},{"$f":"+IF(AK$2<$AB$2,TOCA!$BP6,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":477.50399999999996},{"$f":"+IF(AL$2<$AB$2,TOCA!$BP6,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":716.25599999999997},{"$f":"+IF(AM$2<$AB$2,TOCA!$BP6,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":515.63799999999992},{"$f":"+IF(AN$2<$AB$2,TOCA!$BP6,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":689.72799999999995},{"$f":"+IF(AO$2<$AB$2,TOCA!$BP6,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":504.03199999999998},{"$f":"+IF(AP$2<$AB$2,TOCA!$BP6,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":663.19999999999993},{"$f":"+IF(AQ$2<$AB$2,TOCA!$BP6,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":570.35199999999998},{"$f":"+IF(AR$2<$AB$2,TOCA!$BP6,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":689.72799999999995},{"$f":"+IF(AS$2<$AB$2,TOCA!$BP6,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":504.03199999999998},{"$f":"+IF(AT$2<$AB$2,TOCA!$BP6,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":689.72799999999995},{"$f":"+IF(AU$2<$AB$2,TOCA!$BP6,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":543.82399999999996},{"$f":"+IF(AV$2<$AB$2,TOCA!$BP6,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":689.72799999999995},{"$f":"+IF(AW$2<$AB$2,TOCA!$BP6,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":543.82399999999996},{"$f":"+IF(AX$2<$AB$2,TOCA!$BP6,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":663.19999999999993},{"$f":"+IF(AY$2<$AB$2,TOCA!$BP6,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":530.55999999999995},{"$f":"+IF(AZ$2<$AB$2,TOCA!$BP6,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":881.50400000000013},{"$f":"+IF(BA$2<$AB$2,TOCA!$BP6,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":695.03200000000004},{"$f":"+IF(BB$2<$AB$2,TOCA!$BP6,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":847.60000000000014},{"$f":"+IF(BC$2<$AB$2,TOCA!$BP6,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":680.19900000000007},{"$f":"+IF(BD$2<$AB$2,TOCA!$BP6,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":881.50400000000013},{"$f":"+IF(BE$2<$AB$2,TOCA!$BP6,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":695.03200000000004},{"$f":"+IF(BF$2<$AB$2,TOCA!$BP6,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":847.60000000000014},{"$f":"+IF(BG$2<$AB$2,TOCA!$BP6,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":728.93600000000004},{"$f":"+IF(BH$2<$AB$2,TOCA!$BP6,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":847.60000000000014},{"$f":"+IF(BI$2<$AB$2,TOCA!$BP6,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":627.22400000000005},{"$f":"+IF(BJ$2<$AB$2,TOCA!$BP6,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":915.40800000000013},{"$f":"+IF(BK$2<$AB$2,TOCA!$BP6,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":659.00900000000001},{"$f":"+IF(BL$2<$AB$2,TOCA!$BP6,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":847.60000000000014},{"$f":"+IF(BM$2<$AB$2,TOCA!$BP6,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":678.08},{"$f":"+IF(BN$2<$AB$2,TOCA!$BP6,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":881.50400000000013},{"$f":"+IF(BO$2<$AB$2,TOCA!$BP6,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":695.03200000000004},{"$f":"+IF(BP$2<$AB$2,TOCA!$BP6,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":881.50400000000013},{"$f":"+IF(BQ$2<$AB$2,TOCA!$BP6,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":644.17600000000004},{"$f":"+IF(BR$2<$AB$2,TOCA!$BP6,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":847.60000000000014},{"$f":"+IF(BS$2<$AB$2,TOCA!$BP6,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":728.93600000000004},{"$f":"+IF(BT$2<$AB$2,TOCA!$BP6,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":915.40800000000013},{"$f":"+IF(BU$2<$AB$2,TOCA!$BP6,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":661.12800000000004},{"$f":"+IF(BV$2<$AB$2,TOCA!$BP6,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":847.60000000000014},{"$f":"+IF(BW$2<$AB$2,TOCA!$BP6,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ6,TOCA!$BR6))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":678.08}]
[null,10027,"Big Bend Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$BP7,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":2164.752},{"$f":"+IF(E$2<$AB$2,TOCA!$BP7,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1563.432},{"$f":"+IF(F$2<$AB$2,TOCA!$BP7,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":1924.2240000000002},{"$f":"+IF(G$2<$AB$2,TOCA!$BP7,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1688.7070000000001},{"$f":"+IF(H$2<$AB$2,TOCA!$BP7,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":2084.576},{"$f":"+IF(I$2<$AB$2,TOCA!$BP7,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":1643.6079999999999},{"$f":"+IF(J$2<$AB$2,TOCA!$BP7,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":2084.576},{"$f":"+IF(K$2<$AB$2,TOCA!$BP7,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1643.6079999999999},{"$f":"+IF(L$2<$AB$2,TOCA!$BP7,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":1924.2240000000002},{"$f":"+IF(M$2<$AB$2,TOCA!$BP7,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1443.1680000000001},{"$f":"+IF(N$2<$AB$2,TOCA!$BP7,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":2084.576},{"$f":"+IF(O$2<$AB$2,TOCA!$BP7,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1638.597},{"$f":"+IF(P$2<$AB$2,TOCA!$BP7,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":2084.576},{"$f":"+IF(Q$2<$AB$2,TOCA!$BP7,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1523.3440000000001},{"$f":"+IF(R$2<$AB$2,TOCA!$BP7,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":2004.4},{"$f":"+IF(S$2<$AB$2,TOCA!$BP7,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1723.7840000000001},{"$f":"+IF(T$2<$AB$2,TOCA!$BP7,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":2084.576},{"$f":"+IF(U$2<$AB$2,TOCA!$BP7,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1523.3440000000001},{"$f":"+IF(V$2<$AB$2,TOCA!$BP7,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":2084.576},{"$f":"+IF(W$2<$AB$2,TOCA!$BP7,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1643.6079999999999},{"$f":"+IF(X$2<$AB$2,TOCA!$BP7,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":2084.576},{"$f":"+IF(Y$2<$AB$2,TOCA!$BP7,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1643.6079999999999},{"$f":"+IF(Z$2<$AB$2,TOCA!$BP7,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":2004.4},{"$f":"+IF(AA$2<$AB$2,TOCA!$BP7,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1603.52},{"$f":"+IF(AB$2<$AB$2,TOCA!$BP7,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":1497.3120000000001},{"$f":"+IF(AC$2<$AB$2,TOCA!$BP7,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":1081.3920000000001},{"$f":"+IF(AD$2<$AB$2,TOCA!$BP7,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":1330.944},{"$f":"+IF(AE$2<$AB$2,TOCA!$BP7,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":1168.0420000000001},{"$f":"+IF(AF$2<$AB$2,TOCA!$BP7,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":1441.856},{"$f":"+IF(AG$2<$AB$2,TOCA!$BP7,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":1136.848},{"$f":"+IF(AH$2<$AB$2,TOCA!$BP7,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":1386.4},{"$f":"+IF(AI$2<$AB$2,TOCA!$BP7,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":1192.3040000000001},{"$f":"+IF(AJ$2<$AB$2,TOCA!$BP7,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":1330.944},{"$f":"+IF(AK$2<$AB$2,TOCA!$BP7,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":998.20800000000008},{"$f":"+IF(AL$2<$AB$2,TOCA!$BP7,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":1497.3120000000001},{"$f":"+IF(AM$2<$AB$2,TOCA!$BP7,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":1077.9260000000002},{"$f":"+IF(AN$2<$AB$2,TOCA!$BP7,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":1441.856},{"$f":"+IF(AO$2<$AB$2,TOCA!$BP7,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":1053.664},{"$f":"+IF(AP$2<$AB$2,TOCA!$BP7,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":1386.4},{"$f":"+IF(AQ$2<$AB$2,TOCA!$BP7,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":1192.3040000000001},{"$f":"+IF(AR$2<$AB$2,TOCA!$BP7,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":1441.856},{"$f":"+IF(AS$2<$AB$2,TOCA!$BP7,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":1053.664},{"$f":"+IF(AT$2<$AB$2,TOCA!$BP7,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":1441.856},{"$f":"+IF(AU$2<$AB$2,TOCA!$BP7,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":1136.848},{"$f":"+IF(AV$2<$AB$2,TOCA!$BP7,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":1441.856},{"$f":"+IF(AW$2<$AB$2,TOCA!$BP7,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":1136.848},{"$f":"+IF(AX$2<$AB$2,TOCA!$BP7,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":1386.4},{"$f":"+IF(AY$2<$AB$2,TOCA!$BP7,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":1109.1200000000001},{"$f":"+IF(AZ$2<$AB$2,TOCA!$BP7,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":1908.192},{"$f":"+IF(BA$2<$AB$2,TOCA!$BP7,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":1504.5359999999998},{"$f":"+IF(BB$2<$AB$2,TOCA!$BP7,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":1834.8},{"$f":"+IF(BC$2<$AB$2,TOCA!$BP7,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":1472.4269999999999},{"$f":"+IF(BD$2<$AB$2,TOCA!$BP7,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":1908.192},{"$f":"+IF(BE$2<$AB$2,TOCA!$BP7,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":1504.5359999999998},{"$f":"+IF(BF$2<$AB$2,TOCA!$BP7,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":1834.8},{"$f":"+IF(BG$2<$AB$2,TOCA!$BP7,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":1577.9279999999999},{"$f":"+IF(BH$2<$AB$2,TOCA!$BP7,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":1834.8},{"$f":"+IF(BI$2<$AB$2,TOCA!$BP7,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":1357.752},{"$f":"+IF(BJ$2<$AB$2,TOCA!$BP7,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":1981.5839999999998},{"$f":"+IF(BK$2<$AB$2,TOCA!$BP7,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":1426.557},{"$f":"+IF(BL$2<$AB$2,TOCA!$BP7,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":1834.8},{"$f":"+IF(BM$2<$AB$2,TOCA!$BP7,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":1467.84},{"$f":"+IF(BN$2<$AB$2,TOCA!$BP7,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":1908.192},{"$f":"+IF(BO$2<$AB$2,TOCA!$BP7,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":1504.5359999999998},{"$f":"+IF(BP$2<$AB$2,TOCA!$BP7,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":1908.192},{"$f":"+IF(BQ$2<$AB$2,TOCA!$BP7,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":1394.4479999999999},{"$f":"+IF(BR$2<$AB$2,TOCA!$BP7,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":1834.8},{"$f":"+IF(BS$2<$AB$2,TOCA!$BP7,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":1577.9279999999999},{"$f":"+IF(BT$2<$AB$2,TOCA!$BP7,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":1981.5839999999998},{"$f":"+IF(BU$2<$AB$2,TOCA!$BP7,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":1431.144},{"$f":"+IF(BV$2<$AB$2,TOCA!$BP7,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":1834.8},{"$f":"+IF(BW$2<$AB$2,TOCA!$BP7,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ7,TOCA!$BR7))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":1467.84}]
[null,10071,"Drain, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$BP23,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$BP23,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$BP23,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$BP23,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$BP23,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$BP23,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$BP23,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$BP23,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$BP23,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$BP23,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$BP23,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$BP23,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$BP23,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$BP23,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$BP23,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$BP23,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$BP23,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$BP23,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$BP23,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$BP23,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$BP23,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$BP23,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$BP23,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$BP23,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$BP23,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$BP23,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$BP23,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$BP23,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$BP23,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$BP23,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$BP23,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$BP23,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$BP23,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$BP23,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$BP23,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$BP23,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$BP23,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$BP23,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$BP23,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$BP23,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$BP23,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$BP23,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$BP23,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$BP23,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$BP23,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$BP23,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$BP23,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$BP23,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AZ$2<$AB$2,TOCA!$BP23,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BA$2<$AB$2,TOCA!$BP23,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BB$2<$AB$2,TOCA!$BP23,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BC$2<$AB$2,TOCA!$BP23,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BD$2<$AB$2,TOCA!$BP23,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BE$2<$AB$2,TOCA!$BP23,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BF$2<$AB$2,TOCA!$BP23,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BG$2<$AB$2,TOCA!$BP23,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BH$2<$AB$2,TOCA!$BP23,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BI$2<$AB$2,TOCA!$BP23,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BJ$2<$AB$2,TOCA!$BP23,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BK$2<$AB$2,TOCA!$BP23,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BL$2<$AB$2,TOCA!$BP23,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BM$2<$AB$2,TOCA!$BP23,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BN$2<$AB$2,TOCA!$BP23,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BO$2<$AB$2,TOCA!$BP23,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BP$2<$AB$2,TOCA!$BP23,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BQ$2<$AB$2,TOCA!$BP23,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BR$2<$AB$2,TOCA!$BP23,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BS$2<$AB$2,TOCA!$BP23,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BT$2<$AB$2,TOCA!$BP23,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BU$2<$AB$2,TOCA!$BP23,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BV$2<$AB$2,TOCA!$BP23,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BW$2<$AB$2,TOCA!$BP23,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ23,TOCA!$BR23))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$BP30,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$BP30,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$BP30,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$BP30,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$BP30,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$BP30,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$BP30,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$BP30,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$BP30,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$BP30,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$BP30,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$BP30,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$BP30,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$BP30,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$BP30,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$BP30,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$BP30,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$BP30,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$BP30,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$BP30,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$BP30,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$BP30,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$BP30,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$BP30,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$BP30,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$BP30,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$BP30,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$BP30,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$BP30,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$BP30,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$BP30,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$BP30,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$BP30,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$BP30,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$BP30,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$BP30,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$BP30,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$BP30,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$BP30,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$BP30,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$BP30,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$BP30,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$BP30,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$BP30,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$BP30,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$BP30,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$BP30,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$BP30,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AZ$2<$AB$2,TOCA!$BP30,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BA$2<$AB$2,TOCA!$BP30,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BB$2<$AB$2,TOCA!$BP30,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BC$2<$AB$2,TOCA!$BP30,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BD$2<$AB$2,TOCA!$BP30,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BE$2<$AB$2,TOCA!$BP30,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BF$2<$AB$2,TOCA!$BP30,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BG$2<$AB$2,TOCA!$BP30,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BH$2<$AB$2,TOCA!$BP30,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BI$2<$AB$2,TOCA!$BP30,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BJ$2<$AB$2,TOCA!$BP30,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BK$2<$AB$2,TOCA!$BP30,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BL$2<$AB$2,TOCA!$BP30,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BM$2<$AB$2,TOCA!$BP30,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BN$2<$AB$2,TOCA!$BP30,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BO$2<$AB$2,TOCA!$BP30,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BP$2<$AB$2,TOCA!$BP30,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BQ$2<$AB$2,TOCA!$BP30,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BR$2<$AB$2,TOCA!$BP30,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BS$2<$AB$2,TOCA!$BP30,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BT$2<$AB$2,TOCA!$BP30,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BU$2<$AB$2,TOCA!$BP30,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BV$2<$AB$2,TOCA!$BP30,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BW$2<$AB$2,TOCA!$BP30,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ30,TOCA!$BR30))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$BP45,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$BP45,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$BP45,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$BP45,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$BP45,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$BP45,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$BP45,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$BP45,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$BP45,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$BP45,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$BP45,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$BP45,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$BP45,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$BP45,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$BP45,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$BP45,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$BP45,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$BP45,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$BP45,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$BP45,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$BP45,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$BP45,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$BP45,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$BP45,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$BP45,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$BP45,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$BP45,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$BP45,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$BP45,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$BP45,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$BP45,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$BP45,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$BP45,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$BP45,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$BP45,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$BP45,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$BP45,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$BP45,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$BP45,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$BP45,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$BP45,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$BP45,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$BP45,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$BP45,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$BP45,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$BP45,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$BP45,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$BP45,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AZ$2<$AB$2,TOCA!$BP45,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BA$2<$AB$2,TOCA!$BP45,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BB$2<$AB$2,TOCA!$BP45,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BC$2<$AB$2,TOCA!$BP45,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BD$2<$AB$2,TOCA!$BP45,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BE$2<$AB$2,TOCA!$BP45,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BF$2<$AB$2,TOCA!$BP45,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BG$2<$AB$2,TOCA!$BP45,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BH$2<$AB$2,TOCA!$BP45,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BI$2<$AB$2,TOCA!$BP45,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BJ$2<$AB$2,TOCA!$BP45,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BK$2<$AB$2,TOCA!$BP45,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BL$2<$AB$2,TOCA!$BP45,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BM$2<$AB$2,TOCA!$BP45,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BN$2<$AB$2,TOCA!$BP45,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BO$2<$AB$2,TOCA!$BP45,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BP$2<$AB$2,TOCA!$BP45,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BQ$2<$AB$2,TOCA!$BP45,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BR$2<$AB$2,TOCA!$BP45,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BS$2<$AB$2,TOCA!$BP45,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BT$2<$AB$2,TOCA!$BP45,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BU$2<$AB$2,TOCA!$BP45,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BV$2<$AB$2,TOCA!$BP45,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BW$2<$AB$2,TOCA!$BP45,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ45,TOCA!$BR45))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$BP77,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$BP77,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$BP77,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$BP77,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$BP77,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$BP77,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$BP77,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$BP77,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$BP77,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$BP77,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$BP77,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$BP77,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$BP77,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$BP77,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$BP77,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$BP77,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$BP77,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$BP77,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$BP77,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$BP77,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$BP77,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$BP77,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$BP77,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$BP77,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$BP77,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$BP77,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$BP77,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$BP77,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$BP77,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$BP77,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$BP77,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$BP77,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$BP77,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$BP77,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$BP77,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$BP77,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$BP77,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$BP77,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$BP77,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$BP77,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$BP77,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$BP77,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$BP77,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$BP77,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$BP77,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$BP77,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$BP77,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$BP77,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AZ$2<$AB$2,TOCA!$BP77,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BA$2<$AB$2,TOCA!$BP77,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BB$2<$AB$2,TOCA!$BP77,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BC$2<$AB$2,TOCA!$BP77,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BD$2<$AB$2,TOCA!$BP77,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BE$2<$AB$2,TOCA!$BP77,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BF$2<$AB$2,TOCA!$BP77,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BG$2<$AB$2,TOCA!$BP77,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BH$2<$AB$2,TOCA!$BP77,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BI$2<$AB$2,TOCA!$BP77,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BJ$2<$AB$2,TOCA!$BP77,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BK$2<$AB$2,TOCA!$BP77,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BL$2<$AB$2,TOCA!$BP77,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BM$2<$AB$2,TOCA!$BP77,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BN$2<$AB$2,TOCA!$BP77,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BO$2<$AB$2,TOCA!$BP77,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BP$2<$AB$2,TOCA!$BP77,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BQ$2<$AB$2,TOCA!$BP77,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BR$2<$AB$2,TOCA!$BP77,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BS$2<$AB$2,TOCA!$BP77,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BT$2<$AB$2,TOCA!$BP77,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BU$2<$AB$2,TOCA!$BP77,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BV$2<$AB$2,TOCA!$BP77,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BW$2<$AB$2,TOCA!$BP77,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ77,TOCA!$BR77))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$BP88,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":985.82400000000007},{"$f":"+IF(E$2<$AB$2,TOCA!$BP88,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":711.98400000000004},{"$f":"+IF(F$2<$AB$2,TOCA!$BP88,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":876.28800000000001},{"$f":"+IF(G$2<$AB$2,TOCA!$BP88,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":769.03399999999999},{"$f":"+IF(H$2<$AB$2,TOCA!$BP88,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":949.31200000000001},{"$f":"+IF(I$2<$AB$2,TOCA!$BP88,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":748.49599999999998},{"$f":"+IF(J$2<$AB$2,TOCA!$BP88,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":949.31200000000001},{"$f":"+IF(K$2<$AB$2,TOCA!$BP88,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":748.49599999999998},{"$f":"+IF(L$2<$AB$2,TOCA!$BP88,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":876.28800000000001},{"$f":"+IF(M$2<$AB$2,TOCA!$BP88,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":657.21600000000001},{"$f":"+IF(N$2<$AB$2,TOCA!$BP88,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":949.31200000000001},{"$f":"+IF(O$2<$AB$2,TOCA!$BP88,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":746.21400000000006},{"$f":"+IF(P$2<$AB$2,TOCA!$BP88,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":949.31200000000001},{"$f":"+IF(Q$2<$AB$2,TOCA!$BP88,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":693.72800000000007},{"$f":"+IF(R$2<$AB$2,TOCA!$BP88,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":912.8},{"$f":"+IF(S$2<$AB$2,TOCA!$BP88,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":785.00800000000004},{"$f":"+IF(T$2<$AB$2,TOCA!$BP88,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":949.31200000000001},{"$f":"+IF(U$2<$AB$2,TOCA!$BP88,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":693.72800000000007},{"$f":"+IF(V$2<$AB$2,TOCA!$BP88,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":949.31200000000001},{"$f":"+IF(W$2<$AB$2,TOCA!$BP88,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":748.49599999999998},{"$f":"+IF(X$2<$AB$2,TOCA!$BP88,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":949.31200000000001},{"$f":"+IF(Y$2<$AB$2,TOCA!$BP88,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":748.49599999999998},{"$f":"+IF(Z$2<$AB$2,TOCA!$BP88,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":912.8},{"$f":"+IF(AA$2<$AB$2,TOCA!$BP88,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":730.24},{"$f":"+IF(AB$2<$AB$2,TOCA!$BP88,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":999.21600000000012},{"$f":"+IF(AC$2<$AB$2,TOCA!$BP88,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":721.65600000000006},{"$f":"+IF(AD$2<$AB$2,TOCA!$BP88,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":888.19200000000001},{"$f":"+IF(AE$2<$AB$2,TOCA!$BP88,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":779.48100000000011},{"$f":"+IF(AF$2<$AB$2,TOCA!$BP88,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":962.20800000000008},{"$f":"+IF(AG$2<$AB$2,TOCA!$BP88,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":758.6640000000001},{"$f":"+IF(AH$2<$AB$2,TOCA!$BP88,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":925.2},{"$f":"+IF(AI$2<$AB$2,TOCA!$BP88,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":795.67200000000003},{"$f":"+IF(AJ$2<$AB$2,TOCA!$BP88,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":888.19200000000001},{"$f":"+IF(AK$2<$AB$2,TOCA!$BP88,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":666.14400000000001},{"$f":"+IF(AL$2<$AB$2,TOCA!$BP88,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":999.21600000000012},{"$f":"+IF(AM$2<$AB$2,TOCA!$BP88,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":719.34300000000007},{"$f":"+IF(AN$2<$AB$2,TOCA!$BP88,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":962.20800000000008},{"$f":"+IF(AO$2<$AB$2,TOCA!$BP88,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":703.15200000000004},{"$f":"+IF(AP$2<$AB$2,TOCA!$BP88,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":925.2},{"$f":"+IF(AQ$2<$AB$2,TOCA!$BP88,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":795.67200000000003},{"$f":"+IF(AR$2<$AB$2,TOCA!$BP88,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":962.20800000000008},{"$f":"+IF(AS$2<$AB$2,TOCA!$BP88,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":703.15200000000004},{"$f":"+IF(AT$2<$AB$2,TOCA!$BP88,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":962.20800000000008},{"$f":"+IF(AU$2<$AB$2,TOCA!$BP88,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":758.6640000000001},{"$f":"+IF(AV$2<$AB$2,TOCA!$BP88,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":962.20800000000008},{"$f":"+IF(AW$2<$AB$2,TOCA!$BP88,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":758.6640000000001},{"$f":"+IF(AX$2<$AB$2,TOCA!$BP88,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":925.2},{"$f":"+IF(AY$2<$AB$2,TOCA!$BP88,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":740.16000000000008},{"$f":"+IF(AZ$2<$AB$2,TOCA!$BP88,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":971.77599999999995},{"$f":"+IF(BA$2<$AB$2,TOCA!$BP88,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":766.20799999999997},{"$f":"+IF(BB$2<$AB$2,TOCA!$BP88,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":934.4},{"$f":"+IF(BC$2<$AB$2,TOCA!$BP88,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":749.85599999999999},{"$f":"+IF(BD$2<$AB$2,TOCA!$BP88,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":971.77599999999995},{"$f":"+IF(BE$2<$AB$2,TOCA!$BP88,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":766.20799999999997},{"$f":"+IF(BF$2<$AB$2,TOCA!$BP88,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":934.4},{"$f":"+IF(BG$2<$AB$2,TOCA!$BP88,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":803.58399999999995},{"$f":"+IF(BH$2<$AB$2,TOCA!$BP88,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":934.4},{"$f":"+IF(BI$2<$AB$2,TOCA!$BP88,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":691.4559999999999},{"$f":"+IF(BJ$2<$AB$2,TOCA!$BP88,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":1009.1519999999999},{"$f":"+IF(BK$2<$AB$2,TOCA!$BP88,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":726.49599999999998},{"$f":"+IF(BL$2<$AB$2,TOCA!$BP88,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":934.4},{"$f":"+IF(BM$2<$AB$2,TOCA!$BP88,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":747.52},{"$f":"+IF(BN$2<$AB$2,TOCA!$BP88,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":971.77599999999995},{"$f":"+IF(BO$2<$AB$2,TOCA!$BP88,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":766.20799999999997},{"$f":"+IF(BP$2<$AB$2,TOCA!$BP88,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":971.77599999999995},{"$f":"+IF(BQ$2<$AB$2,TOCA!$BP88,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":710.14400000000001},{"$f":"+IF(BR$2<$AB$2,TOCA!$BP88,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":934.4},{"$f":"+IF(BS$2<$AB$2,TOCA!$BP88,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":803.58399999999995},{"$f":"+IF(BT$2<$AB$2,TOCA!$BP88,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":1009.1519999999999},{"$f":"+IF(BU$2<$AB$2,TOCA!$BP88,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":728.83199999999999},{"$f":"+IF(BV$2<$AB$2,TOCA!$BP88,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":934.4},{"$f":"+IF(BW$2<$AB$2,TOCA!$BP88,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ88,TOCA!$BR88))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":747.52}]
[null,10333,"Ravalli County Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$BP102,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$BP102,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$BP102,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$BP102,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$BP102,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$BP102,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$BP102,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$BP102,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$BP102,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$BP102,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$BP102,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$BP102,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$BP102,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$BP102,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$BP102,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$BP102,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$BP102,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$BP102,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$BP102,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$BP102,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$BP102,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$BP102,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$BP102,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$BP102,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$BP102,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$BP102,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$BP102,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$BP102,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$BP102,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$BP102,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$BP102,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$BP102,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$BP102,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$BP102,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$BP102,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$BP102,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$BP102,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$BP102,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$BP102,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$BP102,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$BP102,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$BP102,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$BP102,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$BP102,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$BP102,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$BP102,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$BP102,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$BP102,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AZ$2<$AB$2,TOCA!$BP102,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BA$2<$AB$2,TOCA!$BP102,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BB$2<$AB$2,TOCA!$BP102,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BC$2<$AB$2,TOCA!$BP102,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BD$2<$AB$2,TOCA!$BP102,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BE$2<$AB$2,TOCA!$BP102,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BF$2<$AB$2,TOCA!$BP102,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BG$2<$AB$2,TOCA!$BP102,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BH$2<$AB$2,TOCA!$BP102,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BI$2<$AB$2,TOCA!$BP102,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BJ$2<$AB$2,TOCA!$BP102,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BK$2<$AB$2,TOCA!$BP102,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BL$2<$AB$2,TOCA!$BP102,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BM$2<$AB$2,TOCA!$BP102,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BN$2<$AB$2,TOCA!$BP102,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BO$2<$AB$2,TOCA!$BP102,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BP$2<$AB$2,TOCA!$BP102,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BQ$2<$AB$2,TOCA!$BP102,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BR$2<$AB$2,TOCA!$BP102,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BS$2<$AB$2,TOCA!$BP102,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BT$2<$AB$2,TOCA!$BP102,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BU$2<$AB$2,TOCA!$BP102,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BV$2<$AB$2,TOCA!$BP102,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BW$2<$AB$2,TOCA!$BP102,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ102,TOCA!$BR102))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10502,"Yakama Power",{"$f":"+IF(D$2<$AB$2,TOCA!$BP131,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$BP131,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$BP131,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$BP131,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$BP131,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$BP131,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$BP131,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$BP131,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$BP131,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$BP131,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$BP131,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$BP131,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$BP131,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$BP131,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$BP131,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$BP131,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$BP131,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$BP131,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$BP131,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$BP131,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$BP131,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$BP131,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$BP131,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$BP131,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$BP131,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$BP131,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$BP131,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$BP131,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$BP131,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$BP131,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$BP131,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$BP131,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$BP131,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$BP131,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$BP131,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$BP131,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$BP131,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$BP131,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$BP131,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$BP131,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$BP131,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$BP131,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$BP131,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$BP131,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$BP131,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$BP131,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$BP131,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$BP131,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AZ$2<$AB$2,TOCA!$BP131,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BA$2<$AB$2,TOCA!$BP131,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BB$2<$AB$2,TOCA!$BP131,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BC$2<$AB$2,TOCA!$BP131,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BD$2<$AB$2,TOCA!$BP131,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BE$2<$AB$2,TOCA!$BP131,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BF$2<$AB$2,TOCA!$BP131,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BG$2<$AB$2,TOCA!$BP131,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BH$2<$AB$2,TOCA!$BP131,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BI$2<$AB$2,TOCA!$BP131,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BJ$2<$AB$2,TOCA!$BP131,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BK$2<$AB$2,TOCA!$BP131,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BL$2<$AB$2,TOCA!$BP131,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BM$2<$AB$2,TOCA!$BP131,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BN$2<$AB$2,TOCA!$BP131,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BO$2<$AB$2,TOCA!$BP131,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BP$2<$AB$2,TOCA!$BP131,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BQ$2<$AB$2,TOCA!$BP131,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BR$2<$AB$2,TOCA!$BP131,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BS$2<$AB$2,TOCA!$BP131,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BT$2<$AB$2,TOCA!$BP131,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BU$2<$AB$2,TOCA!$BP131,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BV$2<$AB$2,TOCA!$BP131,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(BW$2<$AB$2,TOCA!$BP131,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ131,TOCA!$BR131))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+IF(D$2<$AB$2,TOCA!$BP137,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":38906.784},{"$f":"+IF(E$2<$AB$2,TOCA!$BP137,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":28099.344000000001},{"$f":"+IF(F$2<$AB$2,TOCA!$BP137,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":34583.807999999997},{"$f":"+IF(G$2<$AB$2,TOCA!$BP137,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":30350.894},{"$f":"+IF(H$2<$AB$2,TOCA!$BP137,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":37465.792000000001},{"$f":"+IF(I$2<$AB$2,TOCA!$BP137,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":29540.335999999999},{"$f":"+IF(J$2<$AB$2,TOCA!$BP137,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":37465.792000000001},{"$f":"+IF(K$2<$AB$2,TOCA!$BP137,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":29540.335999999999},{"$f":"+IF(L$2<$AB$2,TOCA!$BP137,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":34583.807999999997},{"$f":"+IF(M$2<$AB$2,TOCA!$BP137,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":25937.856},{"$f":"+IF(N$2<$AB$2,TOCA!$BP137,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":37465.792000000001},{"$f":"+IF(O$2<$AB$2,TOCA!$BP137,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":29450.273999999998},{"$f":"+IF(P$2<$AB$2,TOCA!$BP137,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":37465.792000000001},{"$f":"+IF(Q$2<$AB$2,TOCA!$BP137,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":27378.847999999998},{"$f":"+IF(R$2<$AB$2,TOCA!$BP137,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":36024.799999999996},{"$f":"+IF(S$2<$AB$2,TOCA!$BP137,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":30981.327999999998},{"$f":"+IF(T$2<$AB$2,TOCA!$BP137,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":37465.792000000001},{"$f":"+IF(U$2<$AB$2,TOCA!$BP137,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":27378.847999999998},{"$f":"+IF(V$2<$AB$2,TOCA!$BP137,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":37465.792000000001},{"$f":"+IF(W$2<$AB$2,TOCA!$BP137,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":29540.335999999999},{"$f":"+IF(X$2<$AB$2,TOCA!$BP137,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":37465.792000000001},{"$f":"+IF(Y$2<$AB$2,TOCA!$BP137,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":29540.335999999999},{"$f":"+IF(Z$2<$AB$2,TOCA!$BP137,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":36024.799999999996},{"$f":"+IF(AA$2<$AB$2,TOCA!$BP137,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":28819.84},{"$f":"+IF(AB$2<$AB$2,TOCA!$BP137,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":22676.543999999998},{"$f":"+IF(AC$2<$AB$2,TOCA!$BP137,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":16377.503999999999},{"$f":"+IF(AD$2<$AB$2,TOCA!$BP137,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":20156.928},{"$f":"+IF(AE$2<$AB$2,TOCA!$BP137,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":17689.804},{"$f":"+IF(AF$2<$AB$2,TOCA!$BP137,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":21836.671999999999},{"$f":"+IF(AG$2<$AB$2,TOCA!$BP137,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":17217.376},{"$f":"+IF(AH$2<$AB$2,TOCA!$BP137,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":20996.799999999999},{"$f":"+IF(AI$2<$AB$2,TOCA!$BP137,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":18057.248},{"$f":"+IF(AJ$2<$AB$2,TOCA!$BP137,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":20156.928},{"$f":"+IF(AK$2<$AB$2,TOCA!$BP137,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":15117.696},{"$f":"+IF(AL$2<$AB$2,TOCA!$BP137,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":22676.543999999998},{"$f":"+IF(AM$2<$AB$2,TOCA!$BP137,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":16325.011999999999},{"$f":"+IF(AN$2<$AB$2,TOCA!$BP137,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":21836.671999999999},{"$f":"+IF(AO$2<$AB$2,TOCA!$BP137,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":15957.567999999999},{"$f":"+IF(AP$2<$AB$2,TOCA!$BP137,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":20996.799999999999},{"$f":"+IF(AQ$2<$AB$2,TOCA!$BP137,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":18057.248},{"$f":"+IF(AR$2<$AB$2,TOCA!$BP137,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":21836.671999999999},{"$f":"+IF(AS$2<$AB$2,TOCA!$BP137,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":15957.567999999999},{"$f":"+IF(AT$2<$AB$2,TOCA!$BP137,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":21836.671999999999},{"$f":"+IF(AU$2<$AB$2,TOCA!$BP137,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":17217.376},{"$f":"+IF(AV$2<$AB$2,TOCA!$BP137,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":21836.671999999999},{"$f":"+IF(AW$2<$AB$2,TOCA!$BP137,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":17217.376},{"$f":"+IF(AX$2<$AB$2,TOCA!$BP137,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":20996.799999999999},{"$f":"+IF(AY$2<$AB$2,TOCA!$BP137,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":16797.439999999999},{"$f":"+IF(AZ$2<$AB$2,TOCA!$BP137,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":26292.864000000001},{"$f":"+IF(BA$2<$AB$2,TOCA!$BP137,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":20730.912},{"$f":"+IF(BB$2<$AB$2,TOCA!$BP137,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":25281.599999999999},{"$f":"+IF(BC$2<$AB$2,TOCA!$BP137,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":20288.484},{"$f":"+IF(BD$2<$AB$2,TOCA!$BP137,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":26292.864000000001},{"$f":"+IF(BE$2<$AB$2,TOCA!$BP137,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":20730.912},{"$f":"+IF(BF$2<$AB$2,TOCA!$BP137,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":25281.599999999999},{"$f":"+IF(BG$2<$AB$2,TOCA!$BP137,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":21742.175999999999},{"$f":"+IF(BH$2<$AB$2,TOCA!$BP137,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":25281.599999999999},{"$f":"+IF(BI$2<$AB$2,TOCA!$BP137,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":18708.384000000002},{"$f":"+IF(BJ$2<$AB$2,TOCA!$BP137,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":27304.128000000001},{"$f":"+IF(BK$2<$AB$2,TOCA!$BP137,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":19656.444},{"$f":"+IF(BL$2<$AB$2,TOCA!$BP137,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":25281.599999999999},{"$f":"+IF(BM$2<$AB$2,TOCA!$BP137,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":20225.28},{"$f":"+IF(BN$2<$AB$2,TOCA!$BP137,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":26292.864000000001},{"$f":"+IF(BO$2<$AB$2,TOCA!$BP137,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":20730.912},{"$f":"+IF(BP$2<$AB$2,TOCA!$BP137,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":26292.864000000001},{"$f":"+IF(BQ$2<$AB$2,TOCA!$BP137,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":19214.016},{"$f":"+IF(BR$2<$AB$2,TOCA!$BP137,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":25281.599999999999},{"$f":"+IF(BS$2<$AB$2,TOCA!$BP137,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":21742.175999999999},{"$f":"+IF(BT$2<$AB$2,TOCA!$BP137,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":27304.128000000001},{"$f":"+IF(BU$2<$AB$2,TOCA!$BP137,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":19719.648000000001},{"$f":"+IF(BV$2<$AB$2,TOCA!$BP137,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":25281.599999999999},{"$f":"+IF(BW$2<$AB$2,TOCA!$BP137,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ137,TOCA!$BR137))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":20225.28}]

{"sheet":"Tier2_STR","index":27,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Tier 2: Short-term (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D4-Tier2_Vintage!D4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E4-Tier2_Vintage!E4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F4-Tier2_Vintage!F4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G4-Tier2_Vintage!G4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H4-Tier2_Vintage!H4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I4-Tier2_Vintage!I4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J4-Tier2_Vintage!J4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K4-Tier2_Vintage!K4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L4-Tier2_Vintage!L4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M4-Tier2_Vintage!M4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N4-Tier2_Vintage!N4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O4-Tier2_Vintage!O4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P4-Tier2_Vintage!P4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q4-Tier2_Vintage!Q4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R4-Tier2_Vintage!R4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S4-Tier2_Vintage!S4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T4-Tier2_Vintage!T4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U4-Tier2_Vintage!U4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V4-Tier2_Vintage!V4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W4-Tier2_Vintage!W4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X4-Tier2_Vintage!X4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y4-Tier2_Vintage!Y4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z4-Tier2_Vintage!Z4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA4-Tier2_Vintage!AA4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB4-Tier2_Vintage!AB4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC4-Tier2_Vintage!AC4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD4-Tier2_Vintage!AD4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE4-Tier2_Vintage!AE4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF4-Tier2_Vintage!AF4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG4-Tier2_Vintage!AG4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH4-Tier2_Vintage!AH4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI4-Tier2_Vintage!AI4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ4-Tier2_Vintage!AJ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK4-Tier2_Vintage!AK4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL4-Tier2_Vintage!AL4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM4-Tier2_Vintage!AM4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN4-Tier2_Vintage!AN4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO4-Tier2_Vintage!AO4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP4-Tier2_Vintage!AP4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ4-Tier2_Vintage!AQ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR4-Tier2_Vintage!AR4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS4-Tier2_Vintage!AS4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT4-Tier2_Vintage!AT4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU4-Tier2_Vintage!AU4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV4-Tier2_Vintage!AV4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW4-Tier2_Vintage!AW4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX4-Tier2_Vintage!AX4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY4-Tier2_Vintage!AY4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AZ4-Tier2_Vintage!AZ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BA4-Tier2_Vintage!BA4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BB4-Tier2_Vintage!BB4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BC4-Tier2_Vintage!BC4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BD4-Tier2_Vintage!BD4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BE4-Tier2_Vintage!BE4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BF4-Tier2_Vintage!BF4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BG4-Tier2_Vintage!BG4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BH4-Tier2_Vintage!BH4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BI4-Tier2_Vintage!BI4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BJ4-Tier2_Vintage!BJ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BK4-Tier2_Vintage!BK4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BL4-Tier2_Vintage!BL4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BM4-Tier2_Vintage!BM4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BN4-Tier2_Vintage!BN4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BO4-Tier2_Vintage!BO4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BP4-Tier2_Vintage!BP4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BQ4-Tier2_Vintage!BQ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BR4-Tier2_Vintage!BR4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BS4-Tier2_Vintage!BS4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BT4-Tier2_Vintage!BT4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BU4-Tier2_Vintage!BU4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BV4-Tier2_Vintage!BV4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BW4-Tier2_Vintage!BW4,0)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D5-Tier2_Vintage!D5,0)","v":4607.7120000000004},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E5-Tier2_Vintage!E5,0)","v":3327.7919999999999},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F5-Tier2_Vintage!F5,0)","v":4095.7440000000001},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G5-Tier2_Vintage!G5,0)","v":3594.442},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H5-Tier2_Vintage!H5,0)","v":4437.0560000000005},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I5-Tier2_Vintage!I5,0)","v":3498.4480000000003},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J5-Tier2_Vintage!J5,0)","v":4437.0560000000005},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K5-Tier2_Vintage!K5,0)","v":3498.4480000000003},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L5-Tier2_Vintage!L5,0)","v":4095.7440000000001},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M5-Tier2_Vintage!M5,0)","v":3071.808},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N5-Tier2_Vintage!N5,0)","v":4437.0560000000005},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O5-Tier2_Vintage!O5,0)","v":3487.7820000000002},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P5-Tier2_Vintage!P5,0)","v":4437.0560000000005},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q5-Tier2_Vintage!Q5,0)","v":3242.4639999999999},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R5-Tier2_Vintage!R5,0)","v":4266.4000000000005},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S5-Tier2_Vintage!S5,0)","v":3669.1040000000003},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T5-Tier2_Vintage!T5,0)","v":4437.0560000000005},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U5-Tier2_Vintage!U5,0)","v":3242.4639999999999},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V5-Tier2_Vintage!V5,0)","v":4437.0560000000005},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W5-Tier2_Vintage!W5,0)","v":3498.4480000000003},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X5-Tier2_Vintage!X5,0)","v":4437.0560000000005},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y5-Tier2_Vintage!Y5,0)","v":3498.4480000000003},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z5-Tier2_Vintage!Z5,0)","v":4266.4000000000005},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA5-Tier2_Vintage!AA5,0)","v":3413.12},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB5-Tier2_Vintage!AB5,0)","v":4995.6480000000001},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC5-Tier2_Vintage!AC5,0)","v":3607.9679999999998},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD5-Tier2_Vintage!AD5,0)","v":4440.576},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE5-Tier2_Vintage!AE5,0)","v":3897.0680000000002},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF5-Tier2_Vintage!AF5,0)","v":4810.6239999999998},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG5-Tier2_Vintage!AG5,0)","v":3792.9920000000002},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH5-Tier2_Vintage!AH5,0)","v":4625.6000000000004},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI5-Tier2_Vintage!AI5,0)","v":3978.0160000000001},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ5-Tier2_Vintage!AJ5,0)","v":4440.576},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK5-Tier2_Vintage!AK5,0)","v":3330.4319999999998},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL5-Tier2_Vintage!AL5,0)","v":4995.6480000000001},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM5-Tier2_Vintage!AM5,0)","v":3596.404},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN5-Tier2_Vintage!AN5,0)","v":4810.6239999999998},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO5-Tier2_Vintage!AO5,0)","v":3515.4560000000001},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP5-Tier2_Vintage!AP5,0)","v":4625.6000000000004},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ5-Tier2_Vintage!AQ5,0)","v":3978.0160000000001},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR5-Tier2_Vintage!AR5,0)","v":4810.6239999999998},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS5-Tier2_Vintage!AS5,0)","v":3515.4560000000001},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT5-Tier2_Vintage!AT5,0)","v":4810.6239999999998},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU5-Tier2_Vintage!AU5,0)","v":3792.9920000000002},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV5-Tier2_Vintage!AV5,0)","v":4810.6239999999998},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW5-Tier2_Vintage!AW5,0)","v":3792.9920000000002},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX5-Tier2_Vintage!AX5,0)","v":4625.6000000000004},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY5-Tier2_Vintage!AY5,0)","v":3700.48},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AZ5-Tier2_Vintage!AZ5,0)","v":4883.84},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BA5-Tier2_Vintage!BA5,0)","v":3850.7200000000003},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BB5-Tier2_Vintage!BB5,0)","v":4696},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BC5-Tier2_Vintage!BC5,0)","v":3768.54},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BD5-Tier2_Vintage!BD5,0)","v":4883.84},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BE5-Tier2_Vintage!BE5,0)","v":3850.7200000000003},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BF5-Tier2_Vintage!BF5,0)","v":4696},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BG5-Tier2_Vintage!BG5,0)","v":4038.56},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BH5-Tier2_Vintage!BH5,0)","v":4696},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BI5-Tier2_Vintage!BI5,0)","v":3475.04},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BJ5-Tier2_Vintage!BJ5,0)","v":5071.68},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BK5-Tier2_Vintage!BK5,0)","v":3651.14},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BL5-Tier2_Vintage!BL5,0)","v":4696},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BM5-Tier2_Vintage!BM5,0)","v":3756.8},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BN5-Tier2_Vintage!BN5,0)","v":4883.84},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BO5-Tier2_Vintage!BO5,0)","v":3850.7200000000003},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BP5-Tier2_Vintage!BP5,0)","v":4883.84},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BQ5-Tier2_Vintage!BQ5,0)","v":3568.96},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BR5-Tier2_Vintage!BR5,0)","v":4696},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BS5-Tier2_Vintage!BS5,0)","v":4038.56},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BT5-Tier2_Vintage!BT5,0)","v":5071.68},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BU5-Tier2_Vintage!BU5,0)","v":3662.88},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BV5-Tier2_Vintage!BV5,0)","v":4696},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BW5-Tier2_Vintage!BW5,0)","v":3756.8}]
[null,10025,"Benton REA",{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D6-Tier2_Vintage!D6,0)","v":6394.4639999999999},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E6-Tier2_Vintage!E6,0)","v":4618.2240000000002},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F6-Tier2_Vintage!F6,0)","v":5683.9679999999998},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G6-Tier2_Vintage!G6,0)","v":4988.2739999999994},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H6-Tier2_Vintage!H6,0)","v":6157.6319999999996},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I6-Tier2_Vintage!I6,0)","v":4855.0559999999996},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J6-Tier2_Vintage!J6,0)","v":6157.6319999999996},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K6-Tier2_Vintage!K6,0)","v":4855.0559999999996},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L6-Tier2_Vintage!L6,0)","v":5683.9679999999998},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M6-Tier2_Vintage!M6,0)","v":4262.9759999999997},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N6-Tier2_Vintage!N6,0)","v":6157.6319999999996},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O6-Tier2_Vintage!O6,0)","v":4840.2539999999999},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P6-Tier2_Vintage!P6,0)","v":6157.6319999999996},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q6-Tier2_Vintage!Q6,0)","v":4499.808},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R6-Tier2_Vintage!R6,0)","v":5920.8},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S6-Tier2_Vintage!S6,0)","v":5091.8879999999999},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T6-Tier2_Vintage!T6,0)","v":6157.6319999999996},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U6-Tier2_Vintage!U6,0)","v":4499.808},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V6-Tier2_Vintage!V6,0)","v":6157.6319999999996},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W6-Tier2_Vintage!W6,0)","v":4855.0559999999996},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X6-Tier2_Vintage!X6,0)","v":6157.6319999999996},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y6-Tier2_Vintage!Y6,0)","v":4855.0559999999996},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z6-Tier2_Vintage!Z6,0)","v":5920.8},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA6-Tier2_Vintage!AA6,0)","v":4736.6399999999994},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB6-Tier2_Vintage!AB6,0)","v":716.25599999999997},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC6-Tier2_Vintage!AC6,0)","v":517.29599999999994},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD6-Tier2_Vintage!AD6,0)","v":636.67200000000003},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE6-Tier2_Vintage!AE6,0)","v":558.74599999999998},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF6-Tier2_Vintage!AF6,0)","v":689.72799999999995},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG6-Tier2_Vintage!AG6,0)","v":543.82399999999996},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH6-Tier2_Vintage!AH6,0)","v":663.19999999999993},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI6-Tier2_Vintage!AI6,0)","v":570.35199999999998},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ6-Tier2_Vintage!AJ6,0)","v":636.67200000000003},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK6-Tier2_Vintage!AK6,0)","v":477.50399999999996},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL6-Tier2_Vintage!AL6,0)","v":716.25599999999997},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM6-Tier2_Vintage!AM6,0)","v":515.63799999999992},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN6-Tier2_Vintage!AN6,0)","v":689.72799999999995},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO6-Tier2_Vintage!AO6,0)","v":504.03199999999998},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP6-Tier2_Vintage!AP6,0)","v":663.19999999999993},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ6-Tier2_Vintage!AQ6,0)","v":570.35199999999998},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR6-Tier2_Vintage!AR6,0)","v":689.72799999999995},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS6-Tier2_Vintage!AS6,0)","v":504.03199999999998},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT6-Tier2_Vintage!AT6,0)","v":689.72799999999995},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU6-Tier2_Vintage!AU6,0)","v":543.82399999999996},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV6-Tier2_Vintage!AV6,0)","v":689.72799999999995},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW6-Tier2_Vintage!AW6,0)","v":543.82399999999996},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX6-Tier2_Vintage!AX6,0)","v":663.19999999999993},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY6-Tier2_Vintage!AY6,0)","v":530.55999999999995},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AZ6-Tier2_Vintage!AZ6,0)","v":881.50400000000013},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BA6-Tier2_Vintage!BA6,0)","v":695.03200000000004},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BB6-Tier2_Vintage!BB6,0)","v":847.60000000000014},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BC6-Tier2_Vintage!BC6,0)","v":680.19900000000007},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BD6-Tier2_Vintage!BD6,0)","v":881.50400000000013},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BE6-Tier2_Vintage!BE6,0)","v":695.03200000000004},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BF6-Tier2_Vintage!BF6,0)","v":847.60000000000014},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BG6-Tier2_Vintage!BG6,0)","v":728.93600000000004},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BH6-Tier2_Vintage!BH6,0)","v":847.60000000000014},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BI6-Tier2_Vintage!BI6,0)","v":627.22400000000005},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BJ6-Tier2_Vintage!BJ6,0)","v":915.40800000000013},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BK6-Tier2_Vintage!BK6,0)","v":659.00900000000001},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BL6-Tier2_Vintage!BL6,0)","v":847.60000000000014},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BM6-Tier2_Vintage!BM6,0)","v":678.08},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BN6-Tier2_Vintage!BN6,0)","v":881.50400000000013},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BO6-Tier2_Vintage!BO6,0)","v":695.03200000000004},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BP6-Tier2_Vintage!BP6,0)","v":881.50400000000013},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BQ6-Tier2_Vintage!BQ6,0)","v":644.17600000000004},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BR6-Tier2_Vintage!BR6,0)","v":847.60000000000014},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BS6-Tier2_Vintage!BS6,0)","v":728.93600000000004},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BT6-Tier2_Vintage!BT6,0)","v":915.40800000000013},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BU6-Tier2_Vintage!BU6,0)","v":661.12800000000004},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BV6-Tier2_Vintage!BV6,0)","v":847.60000000000014},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BW6-Tier2_Vintage!BW6,0)","v":678.08}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D7-Tier2_Vintage!D7,0)","v":2164.752},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E7-Tier2_Vintage!E7,0)","v":1563.432},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F7-Tier2_Vintage!F7,0)","v":1924.2240000000002},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G7-Tier2_Vintage!G7,0)","v":1688.7070000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H7-Tier2_Vintage!H7,0)","v":2084.576},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I7-Tier2_Vintage!I7,0)","v":1643.6079999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J7-Tier2_Vintage!J7,0)","v":2084.576},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K7-Tier2_Vintage!K7,0)","v":1643.6079999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L7-Tier2_Vintage!L7,0)","v":1924.2240000000002},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M7-Tier2_Vintage!M7,0)","v":1443.1680000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N7-Tier2_Vintage!N7,0)","v":2084.576},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O7-Tier2_Vintage!O7,0)","v":1638.597},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P7-Tier2_Vintage!P7,0)","v":2084.576},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q7-Tier2_Vintage!Q7,0)","v":1523.3440000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R7-Tier2_Vintage!R7,0)","v":2004.4},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S7-Tier2_Vintage!S7,0)","v":1723.7840000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T7-Tier2_Vintage!T7,0)","v":2084.576},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U7-Tier2_Vintage!U7,0)","v":1523.3440000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V7-Tier2_Vintage!V7,0)","v":2084.576},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W7-Tier2_Vintage!W7,0)","v":1643.6079999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X7-Tier2_Vintage!X7,0)","v":2084.576},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y7-Tier2_Vintage!Y7,0)","v":1643.6079999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z7-Tier2_Vintage!Z7,0)","v":2004.4},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA7-Tier2_Vintage!AA7,0)","v":1603.52},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB7-Tier2_Vintage!AB7,0)","v":1497.3120000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC7-Tier2_Vintage!AC7,0)","v":1081.3920000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD7-Tier2_Vintage!AD7,0)","v":1330.944},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE7-Tier2_Vintage!AE7,0)","v":1168.0420000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF7-Tier2_Vintage!AF7,0)","v":1441.856},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG7-Tier2_Vintage!AG7,0)","v":1136.848},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH7-Tier2_Vintage!AH7,0)","v":1386.4},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI7-Tier2_Vintage!AI7,0)","v":1192.3040000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ7-Tier2_Vintage!AJ7,0)","v":1330.944},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK7-Tier2_Vintage!AK7,0)","v":998.20800000000008},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL7-Tier2_Vintage!AL7,0)","v":1497.3120000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM7-Tier2_Vintage!AM7,0)","v":1077.9260000000002},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN7-Tier2_Vintage!AN7,0)","v":1441.856},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO7-Tier2_Vintage!AO7,0)","v":1053.664},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP7-Tier2_Vintage!AP7,0)","v":1386.4},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ7-Tier2_Vintage!AQ7,0)","v":1192.3040000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR7-Tier2_Vintage!AR7,0)","v":1441.856},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS7-Tier2_Vintage!AS7,0)","v":1053.664},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT7-Tier2_Vintage!AT7,0)","v":1441.856},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU7-Tier2_Vintage!AU7,0)","v":1136.848},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV7-Tier2_Vintage!AV7,0)","v":1441.856},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW7-Tier2_Vintage!AW7,0)","v":1136.848},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX7-Tier2_Vintage!AX7,0)","v":1386.4},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY7-Tier2_Vintage!AY7,0)","v":1109.1200000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AZ7-Tier2_Vintage!AZ7,0)","v":1908.192},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BA7-Tier2_Vintage!BA7,0)","v":1504.5359999999998},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BB7-Tier2_Vintage!BB7,0)","v":1834.8},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BC7-Tier2_Vintage!BC7,0)","v":1472.4269999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BD7-Tier2_Vintage!BD7,0)","v":1908.192},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BE7-Tier2_Vintage!BE7,0)","v":1504.5359999999998},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BF7-Tier2_Vintage!BF7,0)","v":1834.8},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BG7-Tier2_Vintage!BG7,0)","v":1577.9279999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BH7-Tier2_Vintage!BH7,0)","v":1834.8},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BI7-Tier2_Vintage!BI7,0)","v":1357.752},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BJ7-Tier2_Vintage!BJ7,0)","v":1981.5839999999998},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BK7-Tier2_Vintage!BK7,0)","v":1426.557},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BL7-Tier2_Vintage!BL7,0)","v":1834.8},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BM7-Tier2_Vintage!BM7,0)","v":1467.84},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BN7-Tier2_Vintage!BN7,0)","v":1908.192},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BO7-Tier2_Vintage!BO7,0)","v":1504.5359999999998},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BP7-Tier2_Vintage!BP7,0)","v":1908.192},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BQ7-Tier2_Vintage!BQ7,0)","v":1394.4479999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BR7-Tier2_Vintage!BR7,0)","v":1834.8},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BS7-Tier2_Vintage!BS7,0)","v":1577.9279999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BT7-Tier2_Vintage!BT7,0)","v":1981.5839999999998},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BU7-Tier2_Vintage!BU7,0)","v":1431.144},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BV7-Tier2_Vintage!BV7,0)","v":1834.8},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BW7-Tier2_Vintage!BW7,0)","v":1467.84}]
[null,10071,"Drain, City of",{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D23-Tier2_Vintage!D23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E23-Tier2_Vintage!E23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F23-Tier2_Vintage!F23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G23-Tier2_Vintage!G23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H23-Tier2_Vintage!H23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I23-Tier2_Vintage!I23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J23-Tier2_Vintage!J23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K23-Tier2_Vintage!K23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L23-Tier2_Vintage!L23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M23-Tier2_Vintage!M23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N23-Tier2_Vintage!N23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O23-Tier2_Vintage!O23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P23-Tier2_Vintage!P23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q23-Tier2_Vintage!Q23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R23-Tier2_Vintage!R23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S23-Tier2_Vintage!S23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T23-Tier2_Vintage!T23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U23-Tier2_Vintage!U23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V23-Tier2_Vintage!V23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W23-Tier2_Vintage!W23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X23-Tier2_Vintage!X23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y23-Tier2_Vintage!Y23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z23-Tier2_Vintage!Z23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA23-Tier2_Vintage!AA23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB23-Tier2_Vintage!AB23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC23-Tier2_Vintage!AC23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD23-Tier2_Vintage!AD23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE23-Tier2_Vintage!AE23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF23-Tier2_Vintage!AF23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG23-Tier2_Vintage!AG23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH23-Tier2_Vintage!AH23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI23-Tier2_Vintage!AI23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ23-Tier2_Vintage!AJ23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK23-Tier2_Vintage!AK23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL23-Tier2_Vintage!AL23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM23-Tier2_Vintage!AM23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN23-Tier2_Vintage!AN23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO23-Tier2_Vintage!AO23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP23-Tier2_Vintage!AP23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ23-Tier2_Vintage!AQ23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR23-Tier2_Vintage!AR23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS23-Tier2_Vintage!AS23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT23-Tier2_Vintage!AT23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU23-Tier2_Vintage!AU23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV23-Tier2_Vintage!AV23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW23-Tier2_Vintage!AW23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX23-Tier2_Vintage!AX23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY23-Tier2_Vintage!AY23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AZ23-Tier2_Vintage!AZ23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BA23-Tier2_Vintage!BA23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BB23-Tier2_Vintage!BB23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BC23-Tier2_Vintage!BC23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BD23-Tier2_Vintage!BD23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BE23-Tier2_Vintage!BE23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BF23-Tier2_Vintage!BF23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BG23-Tier2_Vintage!BG23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BH23-Tier2_Vintage!BH23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BI23-Tier2_Vintage!BI23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BJ23-Tier2_Vintage!BJ23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BK23-Tier2_Vintage!BK23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BL23-Tier2_Vintage!BL23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BM23-Tier2_Vintage!BM23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BN23-Tier2_Vintage!BN23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BO23-Tier2_Vintage!BO23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BP23-Tier2_Vintage!BP23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BQ23-Tier2_Vintage!BQ23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BR23-Tier2_Vintage!BR23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BS23-Tier2_Vintage!BS23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BT23-Tier2_Vintage!BT23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BU23-Tier2_Vintage!BU23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BV23-Tier2_Vintage!BV23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BW23-Tier2_Vintage!BW23,0)","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D30-Tier2_Vintage!D30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E30-Tier2_Vintage!E30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F30-Tier2_Vintage!F30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G30-Tier2_Vintage!G30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H30-Tier2_Vintage!H30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I30-Tier2_Vintage!I30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J30-Tier2_Vintage!J30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K30-Tier2_Vintage!K30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L30-Tier2_Vintage!L30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M30-Tier2_Vintage!M30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N30-Tier2_Vintage!N30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O30-Tier2_Vintage!O30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P30-Tier2_Vintage!P30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q30-Tier2_Vintage!Q30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R30-Tier2_Vintage!R30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S30-Tier2_Vintage!S30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T30-Tier2_Vintage!T30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U30-Tier2_Vintage!U30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V30-Tier2_Vintage!V30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W30-Tier2_Vintage!W30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X30-Tier2_Vintage!X30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y30-Tier2_Vintage!Y30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z30-Tier2_Vintage!Z30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA30-Tier2_Vintage!AA30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB30-Tier2_Vintage!AB30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC30-Tier2_Vintage!AC30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD30-Tier2_Vintage!AD30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE30-Tier2_Vintage!AE30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF30-Tier2_Vintage!AF30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG30-Tier2_Vintage!AG30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH30-Tier2_Vintage!AH30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI30-Tier2_Vintage!AI30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ30-Tier2_Vintage!AJ30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK30-Tier2_Vintage!AK30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL30-Tier2_Vintage!AL30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM30-Tier2_Vintage!AM30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN30-Tier2_Vintage!AN30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO30-Tier2_Vintage!AO30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP30-Tier2_Vintage!AP30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ30-Tier2_Vintage!AQ30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR30-Tier2_Vintage!AR30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS30-Tier2_Vintage!AS30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT30-Tier2_Vintage!AT30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU30-Tier2_Vintage!AU30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV30-Tier2_Vintage!AV30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW30-Tier2_Vintage!AW30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX30-Tier2_Vintage!AX30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY30-Tier2_Vintage!AY30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AZ30-Tier2_Vintage!AZ30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BA30-Tier2_Vintage!BA30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BB30-Tier2_Vintage!BB30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BC30-Tier2_Vintage!BC30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BD30-Tier2_Vintage!BD30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BE30-Tier2_Vintage!BE30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BF30-Tier2_Vintage!BF30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BG30-Tier2_Vintage!BG30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BH30-Tier2_Vintage!BH30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BI30-Tier2_Vintage!BI30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BJ30-Tier2_Vintage!BJ30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BK30-Tier2_Vintage!BK30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BL30-Tier2_Vintage!BL30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BM30-Tier2_Vintage!BM30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BN30-Tier2_Vintage!BN30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BO30-Tier2_Vintage!BO30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BP30-Tier2_Vintage!BP30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BQ30-Tier2_Vintage!BQ30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BR30-Tier2_Vintage!BR30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BS30-Tier2_Vintage!BS30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BT30-Tier2_Vintage!BT30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BU30-Tier2_Vintage!BU30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BV30-Tier2_Vintage!BV30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BW30-Tier2_Vintage!BW30,0)","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D45-Tier2_Vintage!D45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E45-Tier2_Vintage!E45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F45-Tier2_Vintage!F45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G45-Tier2_Vintage!G45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H45-Tier2_Vintage!H45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I45-Tier2_Vintage!I45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J45-Tier2_Vintage!J45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K45-Tier2_Vintage!K45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L45-Tier2_Vintage!L45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M45-Tier2_Vintage!M45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N45-Tier2_Vintage!N45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O45-Tier2_Vintage!O45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P45-Tier2_Vintage!P45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q45-Tier2_Vintage!Q45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R45-Tier2_Vintage!R45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S45-Tier2_Vintage!S45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T45-Tier2_Vintage!T45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U45-Tier2_Vintage!U45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V45-Tier2_Vintage!V45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W45-Tier2_Vintage!W45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X45-Tier2_Vintage!X45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y45-Tier2_Vintage!Y45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z45-Tier2_Vintage!Z45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA45-Tier2_Vintage!AA45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB45-Tier2_Vintage!AB45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC45-Tier2_Vintage!AC45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD45-Tier2_Vintage!AD45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE45-Tier2_Vintage!AE45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF45-Tier2_Vintage!AF45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG45-Tier2_Vintage!AG45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH45-Tier2_Vintage!AH45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI45-Tier2_Vintage!AI45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ45-Tier2_Vintage!AJ45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK45-Tier2_Vintage!AK45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL45-Tier2_Vintage!AL45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM45-Tier2_Vintage!AM45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN45-Tier2_Vintage!AN45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO45-Tier2_Vintage!AO45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP45-Tier2_Vintage!AP45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ45-Tier2_Vintage!AQ45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR45-Tier2_Vintage!AR45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS45-Tier2_Vintage!AS45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT45-Tier2_Vintage!AT45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU45-Tier2_Vintage!AU45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV45-Tier2_Vintage!AV45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW45-Tier2_Vintage!AW45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX45-Tier2_Vintage!AX45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY45-Tier2_Vintage!AY45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AZ45-Tier2_Vintage!AZ45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BA45-Tier2_Vintage!BA45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BB45-Tier2_Vintage!BB45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BC45-Tier2_Vintage!BC45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BD45-Tier2_Vintage!BD45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BE45-Tier2_Vintage!BE45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BF45-Tier2_Vintage!BF45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BG45-Tier2_Vintage!BG45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BH45-Tier2_Vintage!BH45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BI45-Tier2_Vintage!BI45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BJ45-Tier2_Vintage!BJ45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BK45-Tier2_Vintage!BK45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BL45-Tier2_Vintage!BL45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BM45-Tier2_Vintage!BM45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BN45-Tier2_Vintage!BN45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BO45-Tier2_Vintage!BO45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BP45-Tier2_Vintage!BP45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BQ45-Tier2_Vintage!BQ45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BR45-Tier2_Vintage!BR45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BS45-Tier2_Vintage!BS45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BT45-Tier2_Vintage!BT45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BU45-Tier2_Vintage!BU45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BV45-Tier2_Vintage!BV45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BW45-Tier2_Vintage!BW45,0)","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D77-Tier2_Vintage!D77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E77-Tier2_Vintage!E77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F77-Tier2_Vintage!F77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G77-Tier2_Vintage!G77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H77-Tier2_Vintage!H77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I77-Tier2_Vintage!I77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J77-Tier2_Vintage!J77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K77-Tier2_Vintage!K77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L77-Tier2_Vintage!L77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M77-Tier2_Vintage!M77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N77-Tier2_Vintage!N77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O77-Tier2_Vintage!O77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P77-Tier2_Vintage!P77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q77-Tier2_Vintage!Q77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R77-Tier2_Vintage!R77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S77-Tier2_Vintage!S77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T77-Tier2_Vintage!T77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U77-Tier2_Vintage!U77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V77-Tier2_Vintage!V77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W77-Tier2_Vintage!W77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X77-Tier2_Vintage!X77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y77-Tier2_Vintage!Y77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z77-Tier2_Vintage!Z77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA77-Tier2_Vintage!AA77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB77-Tier2_Vintage!AB77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC77-Tier2_Vintage!AC77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD77-Tier2_Vintage!AD77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE77-Tier2_Vintage!AE77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF77-Tier2_Vintage!AF77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG77-Tier2_Vintage!AG77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH77-Tier2_Vintage!AH77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI77-Tier2_Vintage!AI77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ77-Tier2_Vintage!AJ77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK77-Tier2_Vintage!AK77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL77-Tier2_Vintage!AL77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM77-Tier2_Vintage!AM77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN77-Tier2_Vintage!AN77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO77-Tier2_Vintage!AO77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP77-Tier2_Vintage!AP77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ77-Tier2_Vintage!AQ77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR77-Tier2_Vintage!AR77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS77-Tier2_Vintage!AS77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT77-Tier2_Vintage!AT77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU77-Tier2_Vintage!AU77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV77-Tier2_Vintage!AV77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW77-Tier2_Vintage!AW77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX77-Tier2_Vintage!AX77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY77-Tier2_Vintage!AY77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AZ77-Tier2_Vintage!AZ77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BA77-Tier2_Vintage!BA77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BB77-Tier2_Vintage!BB77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BC77-Tier2_Vintage!BC77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BD77-Tier2_Vintage!BD77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BE77-Tier2_Vintage!BE77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BF77-Tier2_Vintage!BF77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BG77-Tier2_Vintage!BG77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BH77-Tier2_Vintage!BH77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BI77-Tier2_Vintage!BI77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BJ77-Tier2_Vintage!BJ77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BK77-Tier2_Vintage!BK77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BL77-Tier2_Vintage!BL77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BM77-Tier2_Vintage!BM77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BN77-Tier2_Vintage!BN77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BO77-Tier2_Vintage!BO77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BP77-Tier2_Vintage!BP77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BQ77-Tier2_Vintage!BQ77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BR77-Tier2_Vintage!BR77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BS77-Tier2_Vintage!BS77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BT77-Tier2_Vintage!BT77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BU77-Tier2_Vintage!BU77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BV77-Tier2_Vintage!BV77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BW77-Tier2_Vintage!BW77,0)","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D88-Tier2_Vintage!D88,0)","v":985.82400000000007},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E88-Tier2_Vintage!E88,0)","v":711.98400000000004},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F88-Tier2_Vintage!F88,0)","v":876.28800000000001},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G88-Tier2_Vintage!G88,0)","v":769.03399999999999},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H88-Tier2_Vintage!H88,0)","v":949.31200000000001},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I88-Tier2_Vintage!I88,0)","v":748.49599999999998},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J88-Tier2_Vintage!J88,0)","v":949.31200000000001},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K88-Tier2_Vintage!K88,0)","v":748.49599999999998},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L88-Tier2_Vintage!L88,0)","v":876.28800000000001},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M88-Tier2_Vintage!M88,0)","v":657.21600000000001},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N88-Tier2_Vintage!N88,0)","v":949.31200000000001},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O88-Tier2_Vintage!O88,0)","v":746.21400000000006},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P88-Tier2_Vintage!P88,0)","v":949.31200000000001},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q88-Tier2_Vintage!Q88,0)","v":693.72800000000007},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R88-Tier2_Vintage!R88,0)","v":912.8},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S88-Tier2_Vintage!S88,0)","v":785.00800000000004},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T88-Tier2_Vintage!T88,0)","v":949.31200000000001},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U88-Tier2_Vintage!U88,0)","v":693.72800000000007},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V88-Tier2_Vintage!V88,0)","v":949.31200000000001},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W88-Tier2_Vintage!W88,0)","v":748.49599999999998},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X88-Tier2_Vintage!X88,0)","v":949.31200000000001},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y88-Tier2_Vintage!Y88,0)","v":748.49599999999998},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z88-Tier2_Vintage!Z88,0)","v":912.8},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA88-Tier2_Vintage!AA88,0)","v":730.24},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB88-Tier2_Vintage!AB88,0)","v":999.21600000000012},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC88-Tier2_Vintage!AC88,0)","v":721.65600000000006},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD88-Tier2_Vintage!AD88,0)","v":888.19200000000001},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE88-Tier2_Vintage!AE88,0)","v":779.48100000000011},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF88-Tier2_Vintage!AF88,0)","v":962.20800000000008},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG88-Tier2_Vintage!AG88,0)","v":758.6640000000001},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH88-Tier2_Vintage!AH88,0)","v":925.2},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI88-Tier2_Vintage!AI88,0)","v":795.67200000000003},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ88-Tier2_Vintage!AJ88,0)","v":888.19200000000001},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK88-Tier2_Vintage!AK88,0)","v":666.14400000000001},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL88-Tier2_Vintage!AL88,0)","v":999.21600000000012},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM88-Tier2_Vintage!AM88,0)","v":719.34300000000007},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN88-Tier2_Vintage!AN88,0)","v":962.20800000000008},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO88-Tier2_Vintage!AO88,0)","v":703.15200000000004},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP88-Tier2_Vintage!AP88,0)","v":925.2},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ88-Tier2_Vintage!AQ88,0)","v":795.67200000000003},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR88-Tier2_Vintage!AR88,0)","v":962.20800000000008},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS88-Tier2_Vintage!AS88,0)","v":703.15200000000004},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT88-Tier2_Vintage!AT88,0)","v":962.20800000000008},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU88-Tier2_Vintage!AU88,0)","v":758.6640000000001},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV88-Tier2_Vintage!AV88,0)","v":962.20800000000008},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW88-Tier2_Vintage!AW88,0)","v":758.6640000000001},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX88-Tier2_Vintage!AX88,0)","v":925.2},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY88-Tier2_Vintage!AY88,0)","v":740.16000000000008},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AZ88-Tier2_Vintage!AZ88,0)","v":971.77599999999995},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BA88-Tier2_Vintage!BA88,0)","v":766.20799999999997},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BB88-Tier2_Vintage!BB88,0)","v":934.4},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BC88-Tier2_Vintage!BC88,0)","v":749.85599999999999},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BD88-Tier2_Vintage!BD88,0)","v":971.77599999999995},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BE88-Tier2_Vintage!BE88,0)","v":766.20799999999997},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BF88-Tier2_Vintage!BF88,0)","v":934.4},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BG88-Tier2_Vintage!BG88,0)","v":803.58399999999995},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BH88-Tier2_Vintage!BH88,0)","v":934.4},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BI88-Tier2_Vintage!BI88,0)","v":691.4559999999999},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BJ88-Tier2_Vintage!BJ88,0)","v":1009.1519999999999},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BK88-Tier2_Vintage!BK88,0)","v":726.49599999999998},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BL88-Tier2_Vintage!BL88,0)","v":934.4},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BM88-Tier2_Vintage!BM88,0)","v":747.52},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BN88-Tier2_Vintage!BN88,0)","v":971.77599999999995},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BO88-Tier2_Vintage!BO88,0)","v":766.20799999999997},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BP88-Tier2_Vintage!BP88,0)","v":971.77599999999995},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BQ88-Tier2_Vintage!BQ88,0)","v":710.14400000000001},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BR88-Tier2_Vintage!BR88,0)","v":934.4},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BS88-Tier2_Vintage!BS88,0)","v":803.58399999999995},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BT88-Tier2_Vintage!BT88,0)","v":1009.1519999999999},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BU88-Tier2_Vintage!BU88,0)","v":728.83199999999999},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BV88-Tier2_Vintage!BV88,0)","v":934.4},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BW88-Tier2_Vintage!BW88,0)","v":747.52}]
[null,10333,"Ravalli County Elec Coop",{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D102-Tier2_Vintage!D102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E102-Tier2_Vintage!E102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F102-Tier2_Vintage!F102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G102-Tier2_Vintage!G102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H102-Tier2_Vintage!H102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I102-Tier2_Vintage!I102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J102-Tier2_Vintage!J102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K102-Tier2_Vintage!K102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L102-Tier2_Vintage!L102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M102-Tier2_Vintage!M102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N102-Tier2_Vintage!N102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O102-Tier2_Vintage!O102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P102-Tier2_Vintage!P102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q102-Tier2_Vintage!Q102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R102-Tier2_Vintage!R102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S102-Tier2_Vintage!S102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T102-Tier2_Vintage!T102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U102-Tier2_Vintage!U102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V102-Tier2_Vintage!V102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W102-Tier2_Vintage!W102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X102-Tier2_Vintage!X102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y102-Tier2_Vintage!Y102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z102-Tier2_Vintage!Z102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA102-Tier2_Vintage!AA102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB102-Tier2_Vintage!AB102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC102-Tier2_Vintage!AC102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD102-Tier2_Vintage!AD102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE102-Tier2_Vintage!AE102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF102-Tier2_Vintage!AF102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG102-Tier2_Vintage!AG102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH102-Tier2_Vintage!AH102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI102-Tier2_Vintage!AI102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ102-Tier2_Vintage!AJ102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK102-Tier2_Vintage!AK102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL102-Tier2_Vintage!AL102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM102-Tier2_Vintage!AM102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN102-Tier2_Vintage!AN102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO102-Tier2_Vintage!AO102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP102-Tier2_Vintage!AP102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ102-Tier2_Vintage!AQ102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR102-Tier2_Vintage!AR102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS102-Tier2_Vintage!AS102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT102-Tier2_Vintage!AT102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU102-Tier2_Vintage!AU102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV102-Tier2_Vintage!AV102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW102-Tier2_Vintage!AW102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX102-Tier2_Vintage!AX102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY102-Tier2_Vintage!AY102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AZ102-Tier2_Vintage!AZ102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BA102-Tier2_Vintage!BA102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BB102-Tier2_Vintage!BB102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BC102-Tier2_Vintage!BC102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BD102-Tier2_Vintage!BD102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BE102-Tier2_Vintage!BE102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BF102-Tier2_Vintage!BF102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BG102-Tier2_Vintage!BG102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BH102-Tier2_Vintage!BH102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BI102-Tier2_Vintage!BI102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BJ102-Tier2_Vintage!BJ102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BK102-Tier2_Vintage!BK102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BL102-Tier2_Vintage!BL102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BM102-Tier2_Vintage!BM102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BN102-Tier2_Vintage!BN102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BO102-Tier2_Vintage!BO102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BP102-Tier2_Vintage!BP102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BQ102-Tier2_Vintage!BQ102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BR102-Tier2_Vintage!BR102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BS102-Tier2_Vintage!BS102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BT102-Tier2_Vintage!BT102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BU102-Tier2_Vintage!BU102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BV102-Tier2_Vintage!BV102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BW102-Tier2_Vintage!BW102,0)","v":0}]
[null,10502,"Yakama Power",{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D131-Tier2_Vintage!D131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E131-Tier2_Vintage!E131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F131-Tier2_Vintage!F131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G131-Tier2_Vintage!G131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H131-Tier2_Vintage!H131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I131-Tier2_Vintage!I131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J131-Tier2_Vintage!J131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K131-Tier2_Vintage!K131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L131-Tier2_Vintage!L131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M131-Tier2_Vintage!M131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N131-Tier2_Vintage!N131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O131-Tier2_Vintage!O131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P131-Tier2_Vintage!P131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q131-Tier2_Vintage!Q131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R131-Tier2_Vintage!R131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S131-Tier2_Vintage!S131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T131-Tier2_Vintage!T131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U131-Tier2_Vintage!U131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V131-Tier2_Vintage!V131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W131-Tier2_Vintage!W131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X131-Tier2_Vintage!X131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y131-Tier2_Vintage!Y131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z131-Tier2_Vintage!Z131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA131-Tier2_Vintage!AA131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB131-Tier2_Vintage!AB131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC131-Tier2_Vintage!AC131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD131-Tier2_Vintage!AD131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE131-Tier2_Vintage!AE131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF131-Tier2_Vintage!AF131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG131-Tier2_Vintage!AG131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH131-Tier2_Vintage!AH131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI131-Tier2_Vintage!AI131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ131-Tier2_Vintage!AJ131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK131-Tier2_Vintage!AK131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL131-Tier2_Vintage!AL131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM131-Tier2_Vintage!AM131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN131-Tier2_Vintage!AN131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO131-Tier2_Vintage!AO131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP131-Tier2_Vintage!AP131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ131-Tier2_Vintage!AQ131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR131-Tier2_Vintage!AR131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS131-Tier2_Vintage!AS131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT131-Tier2_Vintage!AT131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU131-Tier2_Vintage!AU131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV131-Tier2_Vintage!AV131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW131-Tier2_Vintage!AW131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX131-Tier2_Vintage!AX131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY131-Tier2_Vintage!AY131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AZ131-Tier2_Vintage!AZ131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BA131-Tier2_Vintage!BA131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BB131-Tier2_Vintage!BB131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BC131-Tier2_Vintage!BC131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BD131-Tier2_Vintage!BD131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BE131-Tier2_Vintage!BE131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BF131-Tier2_Vintage!BF131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BG131-Tier2_Vintage!BG131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BH131-Tier2_Vintage!BH131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BI131-Tier2_Vintage!BI131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BJ131-Tier2_Vintage!BJ131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BK131-Tier2_Vintage!BK131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BL131-Tier2_Vintage!BL131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BM131-Tier2_Vintage!BM131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BN131-Tier2_Vintage!BN131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BO131-Tier2_Vintage!BO131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BP131-Tier2_Vintage!BP131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BQ131-Tier2_Vintage!BQ131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BR131-Tier2_Vintage!BR131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BS131-Tier2_Vintage!BS131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BT131-Tier2_Vintage!BT131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BU131-Tier2_Vintage!BU131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BV131-Tier2_Vintage!BV131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BW131-Tier2_Vintage!BW131,0)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D137-Tier2_Vintage!D137,0)","v":38906.784},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E137-Tier2_Vintage!E137,0)","v":28099.344000000001},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F137-Tier2_Vintage!F137,0)","v":34583.807999999997},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G137-Tier2_Vintage!G137,0)","v":30350.894},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H137-Tier2_Vintage!H137,0)","v":37465.792000000001},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I137-Tier2_Vintage!I137,0)","v":29540.335999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J137-Tier2_Vintage!J137,0)","v":37465.792000000001},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K137-Tier2_Vintage!K137,0)","v":29540.335999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L137-Tier2_Vintage!L137,0)","v":34583.807999999997},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M137-Tier2_Vintage!M137,0)","v":25937.856},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N137-Tier2_Vintage!N137,0)","v":37465.792000000001},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O137-Tier2_Vintage!O137,0)","v":29450.273999999998},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P137-Tier2_Vintage!P137,0)","v":37465.792000000001},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q137-Tier2_Vintage!Q137,0)","v":27378.847999999998},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R137-Tier2_Vintage!R137,0)","v":36024.799999999996},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S137-Tier2_Vintage!S137,0)","v":30981.327999999998},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T137-Tier2_Vintage!T137,0)","v":37465.792000000001},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U137-Tier2_Vintage!U137,0)","v":27378.847999999998},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V137-Tier2_Vintage!V137,0)","v":37465.792000000001},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W137-Tier2_Vintage!W137,0)","v":29540.335999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X137-Tier2_Vintage!X137,0)","v":37465.792000000001},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y137-Tier2_Vintage!Y137,0)","v":29540.335999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z137-Tier2_Vintage!Z137,0)","v":36024.799999999996},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA137-Tier2_Vintage!AA137,0)","v":28819.84},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB137-Tier2_Vintage!AB137,0)","v":22676.543999999998},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC137-Tier2_Vintage!AC137,0)","v":16377.503999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD137-Tier2_Vintage!AD137,0)","v":20156.928},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE137-Tier2_Vintage!AE137,0)","v":17689.804},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF137-Tier2_Vintage!AF137,0)","v":21836.671999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG137-Tier2_Vintage!AG137,0)","v":17217.376},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH137-Tier2_Vintage!AH137,0)","v":20996.799999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI137-Tier2_Vintage!AI137,0)","v":18057.248},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ137-Tier2_Vintage!AJ137,0)","v":20156.928},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK137-Tier2_Vintage!AK137,0)","v":15117.696},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL137-Tier2_Vintage!AL137,0)","v":22676.543999999998},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM137-Tier2_Vintage!AM137,0)","v":16325.011999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN137-Tier2_Vintage!AN137,0)","v":21836.671999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO137-Tier2_Vintage!AO137,0)","v":15957.567999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP137-Tier2_Vintage!AP137,0)","v":20996.799999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ137-Tier2_Vintage!AQ137,0)","v":18057.248},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR137-Tier2_Vintage!AR137,0)","v":21836.671999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS137-Tier2_Vintage!AS137,0)","v":15957.567999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT137-Tier2_Vintage!AT137,0)","v":21836.671999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU137-Tier2_Vintage!AU137,0)","v":17217.376},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV137-Tier2_Vintage!AV137,0)","v":21836.671999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW137-Tier2_Vintage!AW137,0)","v":17217.376},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX137-Tier2_Vintage!AX137,0)","v":20996.799999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY137-Tier2_Vintage!AY137,0)","v":16797.439999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AZ137-Tier2_Vintage!AZ137,0)","v":26292.864000000001},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BA137-Tier2_Vintage!BA137,0)","v":20730.912},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BB137-Tier2_Vintage!BB137,0)","v":25281.599999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BC137-Tier2_Vintage!BC137,0)","v":20288.484},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BD137-Tier2_Vintage!BD137,0)","v":26292.864000000001},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BE137-Tier2_Vintage!BE137,0)","v":20730.912},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BF137-Tier2_Vintage!BF137,0)","v":25281.599999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BG137-Tier2_Vintage!BG137,0)","v":21742.175999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BH137-Tier2_Vintage!BH137,0)","v":25281.599999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BI137-Tier2_Vintage!BI137,0)","v":18708.384000000002},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BJ137-Tier2_Vintage!BJ137,0)","v":27304.128000000001},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BK137-Tier2_Vintage!BK137,0)","v":19656.444},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BL137-Tier2_Vintage!BL137,0)","v":25281.599999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BM137-Tier2_Vintage!BM137,0)","v":20225.28},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BN137-Tier2_Vintage!BN137,0)","v":26292.864000000001},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BO137-Tier2_Vintage!BO137,0)","v":20730.912},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BP137-Tier2_Vintage!BP137,0)","v":26292.864000000001},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BQ137-Tier2_Vintage!BQ137,0)","v":19214.016},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BR137-Tier2_Vintage!BR137,0)","v":25281.599999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BS137-Tier2_Vintage!BS137,0)","v":21742.175999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BT137-Tier2_Vintage!BT137,0)","v":27304.128000000001},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BU137-Tier2_Vintage!BU137,0)","v":19719.648000000001},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BV137-Tier2_Vintage!BV137,0)","v":25281.599999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+3)),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!BW137-Tier2_Vintage!BW137,0)","v":20225.28}]

{"sheet":"Tier2_LGR","index":28,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Tier 2: Load Growth (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D4-Tier2_Vintage!D4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E4-Tier2_Vintage!E4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F4-Tier2_Vintage!F4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G4-Tier2_Vintage!G4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H4-Tier2_Vintage!H4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I4-Tier2_Vintage!I4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J4-Tier2_Vintage!J4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K4-Tier2_Vintage!K4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L4-Tier2_Vintage!L4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M4-Tier2_Vintage!M4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N4-Tier2_Vintage!N4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O4-Tier2_Vintage!O4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P4-Tier2_Vintage!P4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q4-Tier2_Vintage!Q4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R4-Tier2_Vintage!R4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S4-Tier2_Vintage!S4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T4-Tier2_Vintage!T4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U4-Tier2_Vintage!U4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V4-Tier2_Vintage!V4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W4-Tier2_Vintage!W4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X4-Tier2_Vintage!X4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y4-Tier2_Vintage!Y4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z4-Tier2_Vintage!Z4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA4-Tier2_Vintage!AA4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB4-Tier2_Vintage!AB4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC4-Tier2_Vintage!AC4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD4-Tier2_Vintage!AD4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE4-Tier2_Vintage!AE4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF4-Tier2_Vintage!AF4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG4-Tier2_Vintage!AG4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH4-Tier2_Vintage!AH4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI4-Tier2_Vintage!AI4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ4-Tier2_Vintage!AJ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK4-Tier2_Vintage!AK4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL4-Tier2_Vintage!AL4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM4-Tier2_Vintage!AM4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN4-Tier2_Vintage!AN4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO4-Tier2_Vintage!AO4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP4-Tier2_Vintage!AP4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ4-Tier2_Vintage!AQ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR4-Tier2_Vintage!AR4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS4-Tier2_Vintage!AS4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT4-Tier2_Vintage!AT4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU4-Tier2_Vintage!AU4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV4-Tier2_Vintage!AV4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW4-Tier2_Vintage!AW4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX4-Tier2_Vintage!AX4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY4-Tier2_Vintage!AY4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AZ4-Tier2_Vintage!AZ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BA4-Tier2_Vintage!BA4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BB4-Tier2_Vintage!BB4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BC4-Tier2_Vintage!BC4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BD4-Tier2_Vintage!BD4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BE4-Tier2_Vintage!BE4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BF4-Tier2_Vintage!BF4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BG4-Tier2_Vintage!BG4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BH4-Tier2_Vintage!BH4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BI4-Tier2_Vintage!BI4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BJ4-Tier2_Vintage!BJ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BK4-Tier2_Vintage!BK4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BL4-Tier2_Vintage!BL4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BM4-Tier2_Vintage!BM4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BN4-Tier2_Vintage!BN4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BO4-Tier2_Vintage!BO4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BP4-Tier2_Vintage!BP4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BQ4-Tier2_Vintage!BQ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BR4-Tier2_Vintage!BR4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BS4-Tier2_Vintage!BS4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BT4-Tier2_Vintage!BT4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BU4-Tier2_Vintage!BU4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BV4-Tier2_Vintage!BV4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BW4-Tier2_Vintage!BW4,0)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D5-Tier2_Vintage!D5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E5-Tier2_Vintage!E5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F5-Tier2_Vintage!F5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G5-Tier2_Vintage!G5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H5-Tier2_Vintage!H5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I5-Tier2_Vintage!I5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J5-Tier2_Vintage!J5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K5-Tier2_Vintage!K5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L5-Tier2_Vintage!L5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M5-Tier2_Vintage!M5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N5-Tier2_Vintage!N5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O5-Tier2_Vintage!O5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P5-Tier2_Vintage!P5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q5-Tier2_Vintage!Q5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R5-Tier2_Vintage!R5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S5-Tier2_Vintage!S5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T5-Tier2_Vintage!T5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U5-Tier2_Vintage!U5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V5-Tier2_Vintage!V5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W5-Tier2_Vintage!W5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X5-Tier2_Vintage!X5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y5-Tier2_Vintage!Y5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z5-Tier2_Vintage!Z5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA5-Tier2_Vintage!AA5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB5-Tier2_Vintage!AB5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC5-Tier2_Vintage!AC5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD5-Tier2_Vintage!AD5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE5-Tier2_Vintage!AE5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF5-Tier2_Vintage!AF5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG5-Tier2_Vintage!AG5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH5-Tier2_Vintage!AH5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI5-Tier2_Vintage!AI5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ5-Tier2_Vintage!AJ5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK5-Tier2_Vintage!AK5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL5-Tier2_Vintage!AL5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM5-Tier2_Vintage!AM5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN5-Tier2_Vintage!AN5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO5-Tier2_Vintage!AO5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP5-Tier2_Vintage!AP5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ5-Tier2_Vintage!AQ5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR5-Tier2_Vintage!AR5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS5-Tier2_Vintage!AS5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT5-Tier2_Vintage!AT5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU5-Tier2_Vintage!AU5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV5-Tier2_Vintage!AV5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW5-Tier2_Vintage!AW5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX5-Tier2_Vintage!AX5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY5-Tier2_Vintage!AY5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AZ5-Tier2_Vintage!AZ5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BA5-Tier2_Vintage!BA5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BB5-Tier2_Vintage!BB5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BC5-Tier2_Vintage!BC5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BD5-Tier2_Vintage!BD5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BE5-Tier2_Vintage!BE5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BF5-Tier2_Vintage!BF5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BG5-Tier2_Vintage!BG5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BH5-Tier2_Vintage!BH5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BI5-Tier2_Vintage!BI5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BJ5-Tier2_Vintage!BJ5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BK5-Tier2_Vintage!BK5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BL5-Tier2_Vintage!BL5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BM5-Tier2_Vintage!BM5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BN5-Tier2_Vintage!BN5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BO5-Tier2_Vintage!BO5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BP5-Tier2_Vintage!BP5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BQ5-Tier2_Vintage!BQ5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BR5-Tier2_Vintage!BR5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BS5-Tier2_Vintage!BS5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BT5-Tier2_Vintage!BT5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BU5-Tier2_Vintage!BU5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BV5-Tier2_Vintage!BV5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BW5-Tier2_Vintage!BW5,0)","v":0}]
[null,10025,"Benton REA",{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D6-Tier2_Vintage!D6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E6-Tier2_Vintage!E6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F6-Tier2_Vintage!F6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G6-Tier2_Vintage!G6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H6-Tier2_Vintage!H6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I6-Tier2_Vintage!I6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J6-Tier2_Vintage!J6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K6-Tier2_Vintage!K6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L6-Tier2_Vintage!L6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M6-Tier2_Vintage!M6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N6-Tier2_Vintage!N6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O6-Tier2_Vintage!O6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P6-Tier2_Vintage!P6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q6-Tier2_Vintage!Q6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R6-Tier2_Vintage!R6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S6-Tier2_Vintage!S6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T6-Tier2_Vintage!T6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U6-Tier2_Vintage!U6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V6-Tier2_Vintage!V6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W6-Tier2_Vintage!W6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X6-Tier2_Vintage!X6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y6-Tier2_Vintage!Y6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z6-Tier2_Vintage!Z6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA6-Tier2_Vintage!AA6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB6-Tier2_Vintage!AB6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC6-Tier2_Vintage!AC6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD6-Tier2_Vintage!AD6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE6-Tier2_Vintage!AE6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF6-Tier2_Vintage!AF6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG6-Tier2_Vintage!AG6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH6-Tier2_Vintage!AH6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI6-Tier2_Vintage!AI6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ6-Tier2_Vintage!AJ6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK6-Tier2_Vintage!AK6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL6-Tier2_Vintage!AL6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM6-Tier2_Vintage!AM6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN6-Tier2_Vintage!AN6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO6-Tier2_Vintage!AO6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP6-Tier2_Vintage!AP6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ6-Tier2_Vintage!AQ6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR6-Tier2_Vintage!AR6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS6-Tier2_Vintage!AS6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT6-Tier2_Vintage!AT6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU6-Tier2_Vintage!AU6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV6-Tier2_Vintage!AV6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW6-Tier2_Vintage!AW6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX6-Tier2_Vintage!AX6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY6-Tier2_Vintage!AY6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AZ6-Tier2_Vintage!AZ6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BA6-Tier2_Vintage!BA6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BB6-Tier2_Vintage!BB6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BC6-Tier2_Vintage!BC6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BD6-Tier2_Vintage!BD6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BE6-Tier2_Vintage!BE6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BF6-Tier2_Vintage!BF6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BG6-Tier2_Vintage!BG6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BH6-Tier2_Vintage!BH6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BI6-Tier2_Vintage!BI6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BJ6-Tier2_Vintage!BJ6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BK6-Tier2_Vintage!BK6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BL6-Tier2_Vintage!BL6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BM6-Tier2_Vintage!BM6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BN6-Tier2_Vintage!BN6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BO6-Tier2_Vintage!BO6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BP6-Tier2_Vintage!BP6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BQ6-Tier2_Vintage!BQ6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BR6-Tier2_Vintage!BR6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BS6-Tier2_Vintage!BS6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BT6-Tier2_Vintage!BT6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BU6-Tier2_Vintage!BU6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BV6-Tier2_Vintage!BV6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BW6-Tier2_Vintage!BW6,0)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D7-Tier2_Vintage!D7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E7-Tier2_Vintage!E7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F7-Tier2_Vintage!F7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G7-Tier2_Vintage!G7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H7-Tier2_Vintage!H7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I7-Tier2_Vintage!I7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J7-Tier2_Vintage!J7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K7-Tier2_Vintage!K7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L7-Tier2_Vintage!L7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M7-Tier2_Vintage!M7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N7-Tier2_Vintage!N7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O7-Tier2_Vintage!O7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P7-Tier2_Vintage!P7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q7-Tier2_Vintage!Q7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R7-Tier2_Vintage!R7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S7-Tier2_Vintage!S7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T7-Tier2_Vintage!T7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U7-Tier2_Vintage!U7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V7-Tier2_Vintage!V7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W7-Tier2_Vintage!W7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X7-Tier2_Vintage!X7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y7-Tier2_Vintage!Y7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z7-Tier2_Vintage!Z7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA7-Tier2_Vintage!AA7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB7-Tier2_Vintage!AB7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC7-Tier2_Vintage!AC7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD7-Tier2_Vintage!AD7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE7-Tier2_Vintage!AE7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF7-Tier2_Vintage!AF7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG7-Tier2_Vintage!AG7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH7-Tier2_Vintage!AH7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI7-Tier2_Vintage!AI7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ7-Tier2_Vintage!AJ7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK7-Tier2_Vintage!AK7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL7-Tier2_Vintage!AL7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM7-Tier2_Vintage!AM7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN7-Tier2_Vintage!AN7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO7-Tier2_Vintage!AO7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP7-Tier2_Vintage!AP7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ7-Tier2_Vintage!AQ7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR7-Tier2_Vintage!AR7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS7-Tier2_Vintage!AS7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT7-Tier2_Vintage!AT7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU7-Tier2_Vintage!AU7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV7-Tier2_Vintage!AV7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW7-Tier2_Vintage!AW7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX7-Tier2_Vintage!AX7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY7-Tier2_Vintage!AY7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AZ7-Tier2_Vintage!AZ7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BA7-Tier2_Vintage!BA7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BB7-Tier2_Vintage!BB7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BC7-Tier2_Vintage!BC7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BD7-Tier2_Vintage!BD7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BE7-Tier2_Vintage!BE7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BF7-Tier2_Vintage!BF7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BG7-Tier2_Vintage!BG7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BH7-Tier2_Vintage!BH7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BI7-Tier2_Vintage!BI7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BJ7-Tier2_Vintage!BJ7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BK7-Tier2_Vintage!BK7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BL7-Tier2_Vintage!BL7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BM7-Tier2_Vintage!BM7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BN7-Tier2_Vintage!BN7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BO7-Tier2_Vintage!BO7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BP7-Tier2_Vintage!BP7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BQ7-Tier2_Vintage!BQ7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BR7-Tier2_Vintage!BR7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BS7-Tier2_Vintage!BS7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BT7-Tier2_Vintage!BT7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BU7-Tier2_Vintage!BU7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BV7-Tier2_Vintage!BV7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BW7-Tier2_Vintage!BW7,0)","v":0}]
[null,10071,"Drain, City of",{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D23-Tier2_Vintage!D23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E23-Tier2_Vintage!E23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F23-Tier2_Vintage!F23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G23-Tier2_Vintage!G23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H23-Tier2_Vintage!H23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I23-Tier2_Vintage!I23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J23-Tier2_Vintage!J23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K23-Tier2_Vintage!K23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L23-Tier2_Vintage!L23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M23-Tier2_Vintage!M23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N23-Tier2_Vintage!N23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O23-Tier2_Vintage!O23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P23-Tier2_Vintage!P23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q23-Tier2_Vintage!Q23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R23-Tier2_Vintage!R23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S23-Tier2_Vintage!S23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T23-Tier2_Vintage!T23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U23-Tier2_Vintage!U23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V23-Tier2_Vintage!V23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W23-Tier2_Vintage!W23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X23-Tier2_Vintage!X23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y23-Tier2_Vintage!Y23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z23-Tier2_Vintage!Z23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA23-Tier2_Vintage!AA23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB23-Tier2_Vintage!AB23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC23-Tier2_Vintage!AC23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD23-Tier2_Vintage!AD23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE23-Tier2_Vintage!AE23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF23-Tier2_Vintage!AF23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG23-Tier2_Vintage!AG23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH23-Tier2_Vintage!AH23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI23-Tier2_Vintage!AI23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ23-Tier2_Vintage!AJ23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK23-Tier2_Vintage!AK23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL23-Tier2_Vintage!AL23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM23-Tier2_Vintage!AM23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN23-Tier2_Vintage!AN23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO23-Tier2_Vintage!AO23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP23-Tier2_Vintage!AP23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ23-Tier2_Vintage!AQ23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR23-Tier2_Vintage!AR23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS23-Tier2_Vintage!AS23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT23-Tier2_Vintage!AT23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU23-Tier2_Vintage!AU23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV23-Tier2_Vintage!AV23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW23-Tier2_Vintage!AW23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX23-Tier2_Vintage!AX23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY23-Tier2_Vintage!AY23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AZ23-Tier2_Vintage!AZ23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BA23-Tier2_Vintage!BA23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BB23-Tier2_Vintage!BB23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BC23-Tier2_Vintage!BC23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BD23-Tier2_Vintage!BD23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BE23-Tier2_Vintage!BE23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BF23-Tier2_Vintage!BF23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BG23-Tier2_Vintage!BG23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BH23-Tier2_Vintage!BH23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BI23-Tier2_Vintage!BI23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BJ23-Tier2_Vintage!BJ23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BK23-Tier2_Vintage!BK23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BL23-Tier2_Vintage!BL23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BM23-Tier2_Vintage!BM23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BN23-Tier2_Vintage!BN23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BO23-Tier2_Vintage!BO23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BP23-Tier2_Vintage!BP23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BQ23-Tier2_Vintage!BQ23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BR23-Tier2_Vintage!BR23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BS23-Tier2_Vintage!BS23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BT23-Tier2_Vintage!BT23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BU23-Tier2_Vintage!BU23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BV23-Tier2_Vintage!BV23,0)","v":0},{"$f":"IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BW23-Tier2_Vintage!BW23,0)","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D30-Tier2_Vintage!D30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E30-Tier2_Vintage!E30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F30-Tier2_Vintage!F30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G30-Tier2_Vintage!G30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H30-Tier2_Vintage!H30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I30-Tier2_Vintage!I30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J30-Tier2_Vintage!J30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K30-Tier2_Vintage!K30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L30-Tier2_Vintage!L30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M30-Tier2_Vintage!M30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N30-Tier2_Vintage!N30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O30-Tier2_Vintage!O30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P30-Tier2_Vintage!P30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q30-Tier2_Vintage!Q30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R30-Tier2_Vintage!R30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S30-Tier2_Vintage!S30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T30-Tier2_Vintage!T30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U30-Tier2_Vintage!U30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V30-Tier2_Vintage!V30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W30-Tier2_Vintage!W30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X30-Tier2_Vintage!X30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y30-Tier2_Vintage!Y30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z30-Tier2_Vintage!Z30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA30-Tier2_Vintage!AA30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB30-Tier2_Vintage!AB30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC30-Tier2_Vintage!AC30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD30-Tier2_Vintage!AD30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE30-Tier2_Vintage!AE30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF30-Tier2_Vintage!AF30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG30-Tier2_Vintage!AG30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH30-Tier2_Vintage!AH30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI30-Tier2_Vintage!AI30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ30-Tier2_Vintage!AJ30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK30-Tier2_Vintage!AK30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL30-Tier2_Vintage!AL30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM30-Tier2_Vintage!AM30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN30-Tier2_Vintage!AN30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO30-Tier2_Vintage!AO30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP30-Tier2_Vintage!AP30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ30-Tier2_Vintage!AQ30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR30-Tier2_Vintage!AR30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS30-Tier2_Vintage!AS30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT30-Tier2_Vintage!AT30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU30-Tier2_Vintage!AU30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV30-Tier2_Vintage!AV30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW30-Tier2_Vintage!AW30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX30-Tier2_Vintage!AX30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY30-Tier2_Vintage!AY30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AZ30-Tier2_Vintage!AZ30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BA30-Tier2_Vintage!BA30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BB30-Tier2_Vintage!BB30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BC30-Tier2_Vintage!BC30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BD30-Tier2_Vintage!BD30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BE30-Tier2_Vintage!BE30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BF30-Tier2_Vintage!BF30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BG30-Tier2_Vintage!BG30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BH30-Tier2_Vintage!BH30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BI30-Tier2_Vintage!BI30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BJ30-Tier2_Vintage!BJ30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BK30-Tier2_Vintage!BK30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BL30-Tier2_Vintage!BL30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BM30-Tier2_Vintage!BM30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BN30-Tier2_Vintage!BN30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BO30-Tier2_Vintage!BO30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BP30-Tier2_Vintage!BP30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BQ30-Tier2_Vintage!BQ30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BR30-Tier2_Vintage!BR30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BS30-Tier2_Vintage!BS30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BT30-Tier2_Vintage!BT30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BU30-Tier2_Vintage!BU30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BV30-Tier2_Vintage!BV30,0)","v":0},{"$f":"IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BW30-Tier2_Vintage!BW30,0)","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D45-Tier2_Vintage!D45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E45-Tier2_Vintage!E45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F45-Tier2_Vintage!F45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G45-Tier2_Vintage!G45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H45-Tier2_Vintage!H45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I45-Tier2_Vintage!I45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J45-Tier2_Vintage!J45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K45-Tier2_Vintage!K45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L45-Tier2_Vintage!L45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M45-Tier2_Vintage!M45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N45-Tier2_Vintage!N45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O45-Tier2_Vintage!O45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P45-Tier2_Vintage!P45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q45-Tier2_Vintage!Q45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R45-Tier2_Vintage!R45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S45-Tier2_Vintage!S45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T45-Tier2_Vintage!T45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U45-Tier2_Vintage!U45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V45-Tier2_Vintage!V45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W45-Tier2_Vintage!W45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X45-Tier2_Vintage!X45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y45-Tier2_Vintage!Y45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z45-Tier2_Vintage!Z45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA45-Tier2_Vintage!AA45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB45-Tier2_Vintage!AB45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC45-Tier2_Vintage!AC45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD45-Tier2_Vintage!AD45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE45-Tier2_Vintage!AE45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF45-Tier2_Vintage!AF45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG45-Tier2_Vintage!AG45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH45-Tier2_Vintage!AH45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI45-Tier2_Vintage!AI45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ45-Tier2_Vintage!AJ45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK45-Tier2_Vintage!AK45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL45-Tier2_Vintage!AL45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM45-Tier2_Vintage!AM45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN45-Tier2_Vintage!AN45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO45-Tier2_Vintage!AO45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP45-Tier2_Vintage!AP45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ45-Tier2_Vintage!AQ45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR45-Tier2_Vintage!AR45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS45-Tier2_Vintage!AS45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT45-Tier2_Vintage!AT45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU45-Tier2_Vintage!AU45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV45-Tier2_Vintage!AV45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW45-Tier2_Vintage!AW45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX45-Tier2_Vintage!AX45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY45-Tier2_Vintage!AY45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AZ45-Tier2_Vintage!AZ45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BA45-Tier2_Vintage!BA45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BB45-Tier2_Vintage!BB45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BC45-Tier2_Vintage!BC45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BD45-Tier2_Vintage!BD45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BE45-Tier2_Vintage!BE45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BF45-Tier2_Vintage!BF45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BG45-Tier2_Vintage!BG45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BH45-Tier2_Vintage!BH45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BI45-Tier2_Vintage!BI45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BJ45-Tier2_Vintage!BJ45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BK45-Tier2_Vintage!BK45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BL45-Tier2_Vintage!BL45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BM45-Tier2_Vintage!BM45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BN45-Tier2_Vintage!BN45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BO45-Tier2_Vintage!BO45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BP45-Tier2_Vintage!BP45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BQ45-Tier2_Vintage!BQ45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BR45-Tier2_Vintage!BR45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BS45-Tier2_Vintage!BS45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BT45-Tier2_Vintage!BT45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BU45-Tier2_Vintage!BU45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BV45-Tier2_Vintage!BV45,0)","v":0},{"$f":"IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BW45-Tier2_Vintage!BW45,0)","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D77-Tier2_Vintage!D77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E77-Tier2_Vintage!E77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F77-Tier2_Vintage!F77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G77-Tier2_Vintage!G77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H77-Tier2_Vintage!H77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I77-Tier2_Vintage!I77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J77-Tier2_Vintage!J77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K77-Tier2_Vintage!K77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L77-Tier2_Vintage!L77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M77-Tier2_Vintage!M77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N77-Tier2_Vintage!N77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O77-Tier2_Vintage!O77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P77-Tier2_Vintage!P77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q77-Tier2_Vintage!Q77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R77-Tier2_Vintage!R77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S77-Tier2_Vintage!S77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T77-Tier2_Vintage!T77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U77-Tier2_Vintage!U77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V77-Tier2_Vintage!V77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W77-Tier2_Vintage!W77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X77-Tier2_Vintage!X77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y77-Tier2_Vintage!Y77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z77-Tier2_Vintage!Z77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA77-Tier2_Vintage!AA77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB77-Tier2_Vintage!AB77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC77-Tier2_Vintage!AC77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD77-Tier2_Vintage!AD77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE77-Tier2_Vintage!AE77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF77-Tier2_Vintage!AF77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG77-Tier2_Vintage!AG77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH77-Tier2_Vintage!AH77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI77-Tier2_Vintage!AI77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ77-Tier2_Vintage!AJ77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK77-Tier2_Vintage!AK77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL77-Tier2_Vintage!AL77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM77-Tier2_Vintage!AM77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN77-Tier2_Vintage!AN77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO77-Tier2_Vintage!AO77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP77-Tier2_Vintage!AP77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ77-Tier2_Vintage!AQ77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR77-Tier2_Vintage!AR77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS77-Tier2_Vintage!AS77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT77-Tier2_Vintage!AT77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU77-Tier2_Vintage!AU77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV77-Tier2_Vintage!AV77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW77-Tier2_Vintage!AW77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX77-Tier2_Vintage!AX77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY77-Tier2_Vintage!AY77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AZ77-Tier2_Vintage!AZ77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BA77-Tier2_Vintage!BA77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BB77-Tier2_Vintage!BB77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BC77-Tier2_Vintage!BC77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BD77-Tier2_Vintage!BD77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BE77-Tier2_Vintage!BE77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BF77-Tier2_Vintage!BF77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BG77-Tier2_Vintage!BG77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BH77-Tier2_Vintage!BH77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BI77-Tier2_Vintage!BI77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BJ77-Tier2_Vintage!BJ77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BK77-Tier2_Vintage!BK77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BL77-Tier2_Vintage!BL77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BM77-Tier2_Vintage!BM77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BN77-Tier2_Vintage!BN77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BO77-Tier2_Vintage!BO77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BP77-Tier2_Vintage!BP77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BQ77-Tier2_Vintage!BQ77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BR77-Tier2_Vintage!BR77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BS77-Tier2_Vintage!BS77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BT77-Tier2_Vintage!BT77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BU77-Tier2_Vintage!BU77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BV77-Tier2_Vintage!BV77,0)","v":0},{"$f":"IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BW77-Tier2_Vintage!BW77,0)","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D88-Tier2_Vintage!D88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E88-Tier2_Vintage!E88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F88-Tier2_Vintage!F88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G88-Tier2_Vintage!G88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H88-Tier2_Vintage!H88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I88-Tier2_Vintage!I88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J88-Tier2_Vintage!J88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K88-Tier2_Vintage!K88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L88-Tier2_Vintage!L88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M88-Tier2_Vintage!M88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N88-Tier2_Vintage!N88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O88-Tier2_Vintage!O88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P88-Tier2_Vintage!P88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q88-Tier2_Vintage!Q88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R88-Tier2_Vintage!R88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S88-Tier2_Vintage!S88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T88-Tier2_Vintage!T88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U88-Tier2_Vintage!U88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V88-Tier2_Vintage!V88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W88-Tier2_Vintage!W88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X88-Tier2_Vintage!X88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y88-Tier2_Vintage!Y88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z88-Tier2_Vintage!Z88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA88-Tier2_Vintage!AA88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB88-Tier2_Vintage!AB88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC88-Tier2_Vintage!AC88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD88-Tier2_Vintage!AD88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE88-Tier2_Vintage!AE88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF88-Tier2_Vintage!AF88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG88-Tier2_Vintage!AG88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH88-Tier2_Vintage!AH88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI88-Tier2_Vintage!AI88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ88-Tier2_Vintage!AJ88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK88-Tier2_Vintage!AK88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL88-Tier2_Vintage!AL88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM88-Tier2_Vintage!AM88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN88-Tier2_Vintage!AN88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO88-Tier2_Vintage!AO88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP88-Tier2_Vintage!AP88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ88-Tier2_Vintage!AQ88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR88-Tier2_Vintage!AR88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS88-Tier2_Vintage!AS88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT88-Tier2_Vintage!AT88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU88-Tier2_Vintage!AU88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV88-Tier2_Vintage!AV88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW88-Tier2_Vintage!AW88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX88-Tier2_Vintage!AX88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY88-Tier2_Vintage!AY88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AZ88-Tier2_Vintage!AZ88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BA88-Tier2_Vintage!BA88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BB88-Tier2_Vintage!BB88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BC88-Tier2_Vintage!BC88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BD88-Tier2_Vintage!BD88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BE88-Tier2_Vintage!BE88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BF88-Tier2_Vintage!BF88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BG88-Tier2_Vintage!BG88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BH88-Tier2_Vintage!BH88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BI88-Tier2_Vintage!BI88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BJ88-Tier2_Vintage!BJ88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BK88-Tier2_Vintage!BK88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BL88-Tier2_Vintage!BL88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BM88-Tier2_Vintage!BM88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BN88-Tier2_Vintage!BN88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BO88-Tier2_Vintage!BO88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BP88-Tier2_Vintage!BP88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BQ88-Tier2_Vintage!BQ88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BR88-Tier2_Vintage!BR88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BS88-Tier2_Vintage!BS88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BT88-Tier2_Vintage!BT88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BU88-Tier2_Vintage!BU88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BV88-Tier2_Vintage!BV88,0)","v":0},{"$f":"IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BW88-Tier2_Vintage!BW88,0)","v":0}]
[null,10333,"Ravalli County Elec Coop",{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D102-Tier2_Vintage!D102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E102-Tier2_Vintage!E102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F102-Tier2_Vintage!F102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G102-Tier2_Vintage!G102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H102-Tier2_Vintage!H102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I102-Tier2_Vintage!I102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J102-Tier2_Vintage!J102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K102-Tier2_Vintage!K102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L102-Tier2_Vintage!L102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M102-Tier2_Vintage!M102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N102-Tier2_Vintage!N102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O102-Tier2_Vintage!O102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P102-Tier2_Vintage!P102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q102-Tier2_Vintage!Q102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R102-Tier2_Vintage!R102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S102-Tier2_Vintage!S102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T102-Tier2_Vintage!T102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U102-Tier2_Vintage!U102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V102-Tier2_Vintage!V102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W102-Tier2_Vintage!W102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X102-Tier2_Vintage!X102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y102-Tier2_Vintage!Y102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z102-Tier2_Vintage!Z102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA102-Tier2_Vintage!AA102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB102-Tier2_Vintage!AB102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC102-Tier2_Vintage!AC102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD102-Tier2_Vintage!AD102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE102-Tier2_Vintage!AE102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF102-Tier2_Vintage!AF102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG102-Tier2_Vintage!AG102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH102-Tier2_Vintage!AH102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI102-Tier2_Vintage!AI102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ102-Tier2_Vintage!AJ102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK102-Tier2_Vintage!AK102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL102-Tier2_Vintage!AL102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM102-Tier2_Vintage!AM102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN102-Tier2_Vintage!AN102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO102-Tier2_Vintage!AO102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP102-Tier2_Vintage!AP102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ102-Tier2_Vintage!AQ102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR102-Tier2_Vintage!AR102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS102-Tier2_Vintage!AS102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT102-Tier2_Vintage!AT102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU102-Tier2_Vintage!AU102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV102-Tier2_Vintage!AV102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW102-Tier2_Vintage!AW102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX102-Tier2_Vintage!AX102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY102-Tier2_Vintage!AY102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AZ102-Tier2_Vintage!AZ102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BA102-Tier2_Vintage!BA102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BB102-Tier2_Vintage!BB102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BC102-Tier2_Vintage!BC102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BD102-Tier2_Vintage!BD102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BE102-Tier2_Vintage!BE102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BF102-Tier2_Vintage!BF102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BG102-Tier2_Vintage!BG102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BH102-Tier2_Vintage!BH102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BI102-Tier2_Vintage!BI102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BJ102-Tier2_Vintage!BJ102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BK102-Tier2_Vintage!BK102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BL102-Tier2_Vintage!BL102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BM102-Tier2_Vintage!BM102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BN102-Tier2_Vintage!BN102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BO102-Tier2_Vintage!BO102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BP102-Tier2_Vintage!BP102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BQ102-Tier2_Vintage!BQ102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BR102-Tier2_Vintage!BR102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BS102-Tier2_Vintage!BS102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BT102-Tier2_Vintage!BT102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BU102-Tier2_Vintage!BU102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BV102-Tier2_Vintage!BV102,0)","v":0},{"$f":"IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BW102-Tier2_Vintage!BW102,0)","v":0}]
[null,10502,"Yakama Power",{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D131-Tier2_Vintage!D131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E131-Tier2_Vintage!E131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F131-Tier2_Vintage!F131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G131-Tier2_Vintage!G131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H131-Tier2_Vintage!H131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I131-Tier2_Vintage!I131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J131-Tier2_Vintage!J131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K131-Tier2_Vintage!K131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L131-Tier2_Vintage!L131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M131-Tier2_Vintage!M131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N131-Tier2_Vintage!N131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O131-Tier2_Vintage!O131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P131-Tier2_Vintage!P131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q131-Tier2_Vintage!Q131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R131-Tier2_Vintage!R131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S131-Tier2_Vintage!S131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T131-Tier2_Vintage!T131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U131-Tier2_Vintage!U131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V131-Tier2_Vintage!V131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W131-Tier2_Vintage!W131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X131-Tier2_Vintage!X131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y131-Tier2_Vintage!Y131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z131-Tier2_Vintage!Z131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA131-Tier2_Vintage!AA131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB131-Tier2_Vintage!AB131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC131-Tier2_Vintage!AC131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD131-Tier2_Vintage!AD131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE131-Tier2_Vintage!AE131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF131-Tier2_Vintage!AF131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG131-Tier2_Vintage!AG131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH131-Tier2_Vintage!AH131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI131-Tier2_Vintage!AI131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ131-Tier2_Vintage!AJ131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK131-Tier2_Vintage!AK131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL131-Tier2_Vintage!AL131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM131-Tier2_Vintage!AM131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN131-Tier2_Vintage!AN131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO131-Tier2_Vintage!AO131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP131-Tier2_Vintage!AP131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ131-Tier2_Vintage!AQ131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR131-Tier2_Vintage!AR131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS131-Tier2_Vintage!AS131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT131-Tier2_Vintage!AT131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU131-Tier2_Vintage!AU131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV131-Tier2_Vintage!AV131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW131-Tier2_Vintage!AW131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX131-Tier2_Vintage!AX131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY131-Tier2_Vintage!AY131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AZ131-Tier2_Vintage!AZ131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BA131-Tier2_Vintage!BA131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BB131-Tier2_Vintage!BB131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BC131-Tier2_Vintage!BC131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BD131-Tier2_Vintage!BD131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BE131-Tier2_Vintage!BE131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BF131-Tier2_Vintage!BF131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BG131-Tier2_Vintage!BG131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BH131-Tier2_Vintage!BH131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BI131-Tier2_Vintage!BI131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BJ131-Tier2_Vintage!BJ131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BK131-Tier2_Vintage!BK131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BL131-Tier2_Vintage!BL131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BM131-Tier2_Vintage!BM131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BN131-Tier2_Vintage!BN131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BO131-Tier2_Vintage!BO131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BP131-Tier2_Vintage!BP131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BQ131-Tier2_Vintage!BQ131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BR131-Tier2_Vintage!BR131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BS131-Tier2_Vintage!BS131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BT131-Tier2_Vintage!BT131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BU131-Tier2_Vintage!BU131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BV131-Tier2_Vintage!BV131,0)","v":0},{"$f":"IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BW131-Tier2_Vintage!BW131,0)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D137-Tier2_Vintage!D137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E137-Tier2_Vintage!E137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F137-Tier2_Vintage!F137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G137-Tier2_Vintage!G137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H137-Tier2_Vintage!H137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I137-Tier2_Vintage!I137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J137-Tier2_Vintage!J137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K137-Tier2_Vintage!K137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L137-Tier2_Vintage!L137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M137-Tier2_Vintage!M137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N137-Tier2_Vintage!N137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O137-Tier2_Vintage!O137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P137-Tier2_Vintage!P137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q137-Tier2_Vintage!Q137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R137-Tier2_Vintage!R137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S137-Tier2_Vintage!S137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T137-Tier2_Vintage!T137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U137-Tier2_Vintage!U137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V137-Tier2_Vintage!V137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W137-Tier2_Vintage!W137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X137-Tier2_Vintage!X137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y137-Tier2_Vintage!Y137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z137-Tier2_Vintage!Z137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA137-Tier2_Vintage!AA137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB137-Tier2_Vintage!AB137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC137-Tier2_Vintage!AC137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD137-Tier2_Vintage!AD137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE137-Tier2_Vintage!AE137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF137-Tier2_Vintage!AF137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG137-Tier2_Vintage!AG137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH137-Tier2_Vintage!AH137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI137-Tier2_Vintage!AI137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ137-Tier2_Vintage!AJ137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK137-Tier2_Vintage!AK137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL137-Tier2_Vintage!AL137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM137-Tier2_Vintage!AM137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN137-Tier2_Vintage!AN137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO137-Tier2_Vintage!AO137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP137-Tier2_Vintage!AP137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ137-Tier2_Vintage!AQ137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR137-Tier2_Vintage!AR137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS137-Tier2_Vintage!AS137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT137-Tier2_Vintage!AT137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU137-Tier2_Vintage!AU137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV137-Tier2_Vintage!AV137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW137-Tier2_Vintage!AW137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX137-Tier2_Vintage!AX137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY137-Tier2_Vintage!AY137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AZ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AZ137-Tier2_Vintage!AZ137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BA$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BA137-Tier2_Vintage!BA137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BB$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BB137-Tier2_Vintage!BB137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BC$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BC137-Tier2_Vintage!BC137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BD$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BD137-Tier2_Vintage!BD137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BE$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BE137-Tier2_Vintage!BE137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BF$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BF137-Tier2_Vintage!BF137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BG$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BG137-Tier2_Vintage!BG137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BH$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BH137-Tier2_Vintage!BH137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BI$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BI137-Tier2_Vintage!BI137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BJ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BJ137-Tier2_Vintage!BJ137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BK$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BK137-Tier2_Vintage!BK137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BL$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BL137-Tier2_Vintage!BL137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BM$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BM137-Tier2_Vintage!BM137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BN$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BN137-Tier2_Vintage!BN137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BO$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BO137-Tier2_Vintage!BO137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BP$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BP137-Tier2_Vintage!BP137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BQ$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BQ137-Tier2_Vintage!BQ137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BR$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BR137-Tier2_Vintage!BR137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BS$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BS137-Tier2_Vintage!BS137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BT$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BT137-Tier2_Vintage!BT137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BU$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BU137-Tier2_Vintage!BU137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BV$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BV137-Tier2_Vintage!BV137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(BW$2<$AB$2,\"Type \"&Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),\"Type \"&Init!$C$9+1,\"Type \"&Init!$C$9+2)),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!BW137-Tier2_Vintage!BW137,0)","v":0}]

{"sheet":"Tier2_Vintage","index":29,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Tier 2: Total Vintage (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"IF(D$2<$AB$2,TOCA!$AM4,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AM4,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AM4,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AM4,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AM4,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AM4,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AM4,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AM4,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AM4,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AM4,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AM4,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AM4,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AM4,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AM4,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AM4,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AM4,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AM4,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AM4,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AM4,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AM4,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AM4,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AM4,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AM4,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AM4,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AM4,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AM4,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AM4,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AM4,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AM4,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AM4,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AM4,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AM4,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AM4,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AM4,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AM4,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AM4,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AM4,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AM4,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AM4,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AM4,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AM4,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AM4,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AM4,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AM4,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AM4,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AM4,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AM4,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AM4,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AZ$2<$AB$2,TOCA!$AM4,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BA$2<$AB$2,TOCA!$AM4,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BB$2<$AB$2,TOCA!$AM4,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BC$2<$AB$2,TOCA!$AM4,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BD$2<$AB$2,TOCA!$AM4,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BE$2<$AB$2,TOCA!$AM4,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BF$2<$AB$2,TOCA!$AM4,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BG$2<$AB$2,TOCA!$AM4,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BH$2<$AB$2,TOCA!$AM4,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BI$2<$AB$2,TOCA!$AM4,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BJ$2<$AB$2,TOCA!$AM4,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BK$2<$AB$2,TOCA!$AM4,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BL$2<$AB$2,TOCA!$AM4,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BM$2<$AB$2,TOCA!$AM4,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BN$2<$AB$2,TOCA!$AM4,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BO$2<$AB$2,TOCA!$AM4,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BP$2<$AB$2,TOCA!$AM4,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BQ$2<$AB$2,TOCA!$AM4,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BR$2<$AB$2,TOCA!$AM4,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BS$2<$AB$2,TOCA!$AM4,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BT$2<$AB$2,TOCA!$AM4,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BU$2<$AB$2,TOCA!$AM4,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BV$2<$AB$2,TOCA!$AM4,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BW$2<$AB$2,TOCA!$AM4,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AN4,TOCA!$AO4))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(D$2<$AB$2,TOCA!$AM5,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AM5,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AM5,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AM5,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AM5,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AM5,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AM5,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AM5,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AM5,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AM5,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AM5,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AM5,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AM5,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AM5,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AM5,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AM5,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AM5,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AM5,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AM5,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AM5,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AM5,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AM5,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AM5,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AM5,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AM5,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AM5,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AM5,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AM5,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AM5,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AM5,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AM5,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AM5,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AM5,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AM5,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AM5,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AM5,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AM5,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AM5,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AM5,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AM5,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AM5,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AM5,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AM5,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AM5,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AM5,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AM5,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AM5,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AM5,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AZ$2<$AB$2,TOCA!$AM5,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BA$2<$AB$2,TOCA!$AM5,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BB$2<$AB$2,TOCA!$AM5,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BC$2<$AB$2,TOCA!$AM5,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BD$2<$AB$2,TOCA!$AM5,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BE$2<$AB$2,TOCA!$AM5,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BF$2<$AB$2,TOCA!$AM5,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BG$2<$AB$2,TOCA!$AM5,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BH$2<$AB$2,TOCA!$AM5,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BI$2<$AB$2,TOCA!$AM5,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BJ$2<$AB$2,TOCA!$AM5,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BK$2<$AB$2,TOCA!$AM5,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BL$2<$AB$2,TOCA!$AM5,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BM$2<$AB$2,TOCA!$AM5,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BN$2<$AB$2,TOCA!$AM5,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BO$2<$AB$2,TOCA!$AM5,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BP$2<$AB$2,TOCA!$AM5,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BQ$2<$AB$2,TOCA!$AM5,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BR$2<$AB$2,TOCA!$AM5,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BS$2<$AB$2,TOCA!$AM5,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BT$2<$AB$2,TOCA!$AM5,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BU$2<$AB$2,TOCA!$AM5,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BV$2<$AB$2,TOCA!$AM5,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BW$2<$AB$2,TOCA!$AM5,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AN5,TOCA!$AO5))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10025,"Benton REA",{"$f":"IF(D$2<$AB$2,TOCA!$AM6,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AM6,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AM6,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AM6,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AM6,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AM6,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AM6,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AM6,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AM6,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AM6,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AM6,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AM6,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AM6,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AM6,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AM6,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AM6,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AM6,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AM6,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AM6,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AM6,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AM6,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AM6,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AM6,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AM6,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AM6,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AM6,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AM6,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AM6,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AM6,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AM6,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AM6,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AM6,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AM6,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AM6,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AM6,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AM6,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AM6,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AM6,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AM6,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AM6,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AM6,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AM6,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AM6,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AM6,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AM6,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AM6,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AM6,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AM6,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AZ$2<$AB$2,TOCA!$AM6,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BA$2<$AB$2,TOCA!$AM6,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BB$2<$AB$2,TOCA!$AM6,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BC$2<$AB$2,TOCA!$AM6,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BD$2<$AB$2,TOCA!$AM6,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BE$2<$AB$2,TOCA!$AM6,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BF$2<$AB$2,TOCA!$AM6,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BG$2<$AB$2,TOCA!$AM6,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BH$2<$AB$2,TOCA!$AM6,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BI$2<$AB$2,TOCA!$AM6,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BJ$2<$AB$2,TOCA!$AM6,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BK$2<$AB$2,TOCA!$AM6,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BL$2<$AB$2,TOCA!$AM6,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BM$2<$AB$2,TOCA!$AM6,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BN$2<$AB$2,TOCA!$AM6,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BO$2<$AB$2,TOCA!$AM6,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BP$2<$AB$2,TOCA!$AM6,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BQ$2<$AB$2,TOCA!$AM6,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BR$2<$AB$2,TOCA!$AM6,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BS$2<$AB$2,TOCA!$AM6,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BT$2<$AB$2,TOCA!$AM6,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BU$2<$AB$2,TOCA!$AM6,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BV$2<$AB$2,TOCA!$AM6,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BW$2<$AB$2,TOCA!$AM6,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AN6,TOCA!$AO6))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(D$2<$AB$2,TOCA!$AM7,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AM7,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AM7,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AM7,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AM7,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AM7,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AM7,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AM7,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AM7,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AM7,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AM7,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AM7,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AM7,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AM7,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AM7,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AM7,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AM7,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AM7,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AM7,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AM7,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AM7,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AM7,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AM7,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AM7,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AM7,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AM7,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AM7,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AM7,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AM7,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AM7,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AM7,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AM7,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AM7,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AM7,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AM7,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AM7,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AM7,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AM7,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AM7,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AM7,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AM7,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AM7,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AM7,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AM7,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AM7,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AM7,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AM7,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AM7,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AZ$2<$AB$2,TOCA!$AM7,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BA$2<$AB$2,TOCA!$AM7,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BB$2<$AB$2,TOCA!$AM7,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BC$2<$AB$2,TOCA!$AM7,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BD$2<$AB$2,TOCA!$AM7,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BE$2<$AB$2,TOCA!$AM7,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BF$2<$AB$2,TOCA!$AM7,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BG$2<$AB$2,TOCA!$AM7,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BH$2<$AB$2,TOCA!$AM7,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BI$2<$AB$2,TOCA!$AM7,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BJ$2<$AB$2,TOCA!$AM7,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BK$2<$AB$2,TOCA!$AM7,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BL$2<$AB$2,TOCA!$AM7,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BM$2<$AB$2,TOCA!$AM7,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BN$2<$AB$2,TOCA!$AM7,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BO$2<$AB$2,TOCA!$AM7,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BP$2<$AB$2,TOCA!$AM7,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BQ$2<$AB$2,TOCA!$AM7,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BR$2<$AB$2,TOCA!$AM7,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BS$2<$AB$2,TOCA!$AM7,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BT$2<$AB$2,TOCA!$AM7,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BU$2<$AB$2,TOCA!$AM7,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BV$2<$AB$2,TOCA!$AM7,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BW$2<$AB$2,TOCA!$AM7,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AN7,TOCA!$AO7))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10071,"Drain, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AM23,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AM23,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AM23,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AM23,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AM23,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AM23,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AM23,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AM23,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AM23,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AM23,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AM23,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AM23,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AM23,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AM23,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AM23,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AM23,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AM23,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AM23,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AM23,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AM23,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AM23,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AM23,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AM23,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AM23,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AM23,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AM23,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AM23,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AM23,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AM23,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AM23,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AM23,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AM23,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AM23,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AM23,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AM23,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AM23,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AM23,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AM23,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AM23,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AM23,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AM23,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AM23,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AM23,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AM23,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AM23,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AM23,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AM23,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AM23,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AZ$2<$AB$2,TOCA!$AM23,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BA$2<$AB$2,TOCA!$AM23,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BB$2<$AB$2,TOCA!$AM23,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BC$2<$AB$2,TOCA!$AM23,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BD$2<$AB$2,TOCA!$AM23,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BE$2<$AB$2,TOCA!$AM23,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BF$2<$AB$2,TOCA!$AM23,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BG$2<$AB$2,TOCA!$AM23,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BH$2<$AB$2,TOCA!$AM23,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BI$2<$AB$2,TOCA!$AM23,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BJ$2<$AB$2,TOCA!$AM23,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BK$2<$AB$2,TOCA!$AM23,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BL$2<$AB$2,TOCA!$AM23,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BM$2<$AB$2,TOCA!$AM23,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BN$2<$AB$2,TOCA!$AM23,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BO$2<$AB$2,TOCA!$AM23,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BP$2<$AB$2,TOCA!$AM23,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BQ$2<$AB$2,TOCA!$AM23,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BR$2<$AB$2,TOCA!$AM23,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BS$2<$AB$2,TOCA!$AM23,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BT$2<$AB$2,TOCA!$AM23,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BU$2<$AB$2,TOCA!$AM23,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BV$2<$AB$2,TOCA!$AM23,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BW$2<$AB$2,TOCA!$AM23,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AN23,TOCA!$AO23))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AM30,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AM30,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AM30,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AM30,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AM30,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AM30,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AM30,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AM30,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AM30,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AM30,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AM30,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AM30,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AM30,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AM30,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AM30,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AM30,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AM30,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AM30,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AM30,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AM30,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AM30,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AM30,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AM30,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AM30,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AM30,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AM30,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AM30,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AM30,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AM30,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AM30,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AM30,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AM30,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AM30,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AM30,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AM30,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AM30,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AM30,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AM30,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AM30,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AM30,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AM30,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AM30,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AM30,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AM30,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AM30,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AM30,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AM30,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AM30,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AZ$2<$AB$2,TOCA!$AM30,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BA$2<$AB$2,TOCA!$AM30,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BB$2<$AB$2,TOCA!$AM30,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BC$2<$AB$2,TOCA!$AM30,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BD$2<$AB$2,TOCA!$AM30,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BE$2<$AB$2,TOCA!$AM30,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BF$2<$AB$2,TOCA!$AM30,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BG$2<$AB$2,TOCA!$AM30,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BH$2<$AB$2,TOCA!$AM30,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BI$2<$AB$2,TOCA!$AM30,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BJ$2<$AB$2,TOCA!$AM30,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BK$2<$AB$2,TOCA!$AM30,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BL$2<$AB$2,TOCA!$AM30,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BM$2<$AB$2,TOCA!$AM30,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BN$2<$AB$2,TOCA!$AM30,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BO$2<$AB$2,TOCA!$AM30,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BP$2<$AB$2,TOCA!$AM30,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BQ$2<$AB$2,TOCA!$AM30,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BR$2<$AB$2,TOCA!$AM30,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BS$2<$AB$2,TOCA!$AM30,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BT$2<$AB$2,TOCA!$AM30,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BU$2<$AB$2,TOCA!$AM30,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BV$2<$AB$2,TOCA!$AM30,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BW$2<$AB$2,TOCA!$AM30,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AN30,TOCA!$AO30))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"IF(D$2<$AB$2,TOCA!$AM45,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AM45,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AM45,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AM45,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AM45,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AM45,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AM45,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AM45,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AM45,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AM45,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AM45,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AM45,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AM45,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AM45,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AM45,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AM45,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AM45,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AM45,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AM45,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AM45,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AM45,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AM45,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AM45,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AM45,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AM45,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AM45,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AM45,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AM45,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AM45,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AM45,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AM45,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AM45,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AM45,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AM45,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AM45,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AM45,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AM45,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AM45,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AM45,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AM45,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AM45,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AM45,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AM45,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AM45,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AM45,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AM45,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AM45,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AM45,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AZ$2<$AB$2,TOCA!$AM45,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BA$2<$AB$2,TOCA!$AM45,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BB$2<$AB$2,TOCA!$AM45,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BC$2<$AB$2,TOCA!$AM45,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BD$2<$AB$2,TOCA!$AM45,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BE$2<$AB$2,TOCA!$AM45,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BF$2<$AB$2,TOCA!$AM45,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BG$2<$AB$2,TOCA!$AM45,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BH$2<$AB$2,TOCA!$AM45,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BI$2<$AB$2,TOCA!$AM45,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BJ$2<$AB$2,TOCA!$AM45,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BK$2<$AB$2,TOCA!$AM45,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BL$2<$AB$2,TOCA!$AM45,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BM$2<$AB$2,TOCA!$AM45,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BN$2<$AB$2,TOCA!$AM45,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BO$2<$AB$2,TOCA!$AM45,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BP$2<$AB$2,TOCA!$AM45,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BQ$2<$AB$2,TOCA!$AM45,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BR$2<$AB$2,TOCA!$AM45,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BS$2<$AB$2,TOCA!$AM45,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BT$2<$AB$2,TOCA!$AM45,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BU$2<$AB$2,TOCA!$AM45,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BV$2<$AB$2,TOCA!$AM45,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BW$2<$AB$2,TOCA!$AM45,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AN45,TOCA!$AO45))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"IF(D$2<$AB$2,TOCA!$AM77,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AM77,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AM77,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AM77,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AM77,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AM77,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AM77,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AM77,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AM77,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AM77,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AM77,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AM77,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AM77,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AM77,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AM77,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AM77,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AM77,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AM77,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AM77,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AM77,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AM77,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AM77,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AM77,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AM77,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AM77,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AM77,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AM77,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AM77,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AM77,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AM77,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AM77,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AM77,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AM77,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AM77,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AM77,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AM77,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AM77,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AM77,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AM77,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AM77,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AM77,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AM77,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AM77,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AM77,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AM77,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AM77,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AM77,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AM77,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AZ$2<$AB$2,TOCA!$AM77,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BA$2<$AB$2,TOCA!$AM77,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BB$2<$AB$2,TOCA!$AM77,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BC$2<$AB$2,TOCA!$AM77,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BD$2<$AB$2,TOCA!$AM77,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BE$2<$AB$2,TOCA!$AM77,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BF$2<$AB$2,TOCA!$AM77,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BG$2<$AB$2,TOCA!$AM77,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BH$2<$AB$2,TOCA!$AM77,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BI$2<$AB$2,TOCA!$AM77,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BJ$2<$AB$2,TOCA!$AM77,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BK$2<$AB$2,TOCA!$AM77,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BL$2<$AB$2,TOCA!$AM77,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BM$2<$AB$2,TOCA!$AM77,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BN$2<$AB$2,TOCA!$AM77,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BO$2<$AB$2,TOCA!$AM77,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BP$2<$AB$2,TOCA!$AM77,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BQ$2<$AB$2,TOCA!$AM77,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BR$2<$AB$2,TOCA!$AM77,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BS$2<$AB$2,TOCA!$AM77,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BT$2<$AB$2,TOCA!$AM77,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BU$2<$AB$2,TOCA!$AM77,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BV$2<$AB$2,TOCA!$AM77,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BW$2<$AB$2,TOCA!$AM77,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AN77,TOCA!$AO77))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"IF(D$2<$AB$2,TOCA!$AM88,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AM88,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AM88,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AM88,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AM88,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AM88,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AM88,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AM88,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AM88,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AM88,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AM88,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AM88,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AM88,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AM88,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AM88,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AM88,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AM88,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AM88,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AM88,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AM88,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AM88,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AM88,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AM88,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AM88,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AM88,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AM88,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AM88,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AM88,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AM88,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AM88,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AM88,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AM88,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AM88,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AM88,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AM88,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AM88,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AM88,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AM88,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AM88,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AM88,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AM88,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AM88,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AM88,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AM88,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AM88,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AM88,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AM88,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AM88,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AZ$2<$AB$2,TOCA!$AM88,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BA$2<$AB$2,TOCA!$AM88,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BB$2<$AB$2,TOCA!$AM88,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BC$2<$AB$2,TOCA!$AM88,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BD$2<$AB$2,TOCA!$AM88,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BE$2<$AB$2,TOCA!$AM88,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BF$2<$AB$2,TOCA!$AM88,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BG$2<$AB$2,TOCA!$AM88,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BH$2<$AB$2,TOCA!$AM88,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BI$2<$AB$2,TOCA!$AM88,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BJ$2<$AB$2,TOCA!$AM88,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BK$2<$AB$2,TOCA!$AM88,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BL$2<$AB$2,TOCA!$AM88,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BM$2<$AB$2,TOCA!$AM88,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BN$2<$AB$2,TOCA!$AM88,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BO$2<$AB$2,TOCA!$AM88,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BP$2<$AB$2,TOCA!$AM88,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BQ$2<$AB$2,TOCA!$AM88,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BR$2<$AB$2,TOCA!$AM88,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BS$2<$AB$2,TOCA!$AM88,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BT$2<$AB$2,TOCA!$AM88,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BU$2<$AB$2,TOCA!$AM88,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BV$2<$AB$2,TOCA!$AM88,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BW$2<$AB$2,TOCA!$AM88,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AN88,TOCA!$AO88))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10333,"Ravalli County Elec Coop",{"$f":"IF(D$2<$AB$2,TOCA!$AM102,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AM102,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AM102,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AM102,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AM102,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AM102,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AM102,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AM102,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AM102,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AM102,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AM102,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AM102,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AM102,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AM102,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AM102,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AM102,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AM102,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AM102,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AM102,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AM102,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AM102,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AM102,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AM102,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AM102,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AM102,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AM102,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AM102,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AM102,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AM102,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AM102,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AM102,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AM102,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AM102,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AM102,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AM102,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AM102,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AM102,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AM102,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AM102,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AM102,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AM102,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AM102,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AM102,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AM102,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AM102,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AM102,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AM102,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AM102,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AZ$2<$AB$2,TOCA!$AM102,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BA$2<$AB$2,TOCA!$AM102,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BB$2<$AB$2,TOCA!$AM102,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BC$2<$AB$2,TOCA!$AM102,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BD$2<$AB$2,TOCA!$AM102,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BE$2<$AB$2,TOCA!$AM102,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BF$2<$AB$2,TOCA!$AM102,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BG$2<$AB$2,TOCA!$AM102,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BH$2<$AB$2,TOCA!$AM102,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BI$2<$AB$2,TOCA!$AM102,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BJ$2<$AB$2,TOCA!$AM102,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BK$2<$AB$2,TOCA!$AM102,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BL$2<$AB$2,TOCA!$AM102,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BM$2<$AB$2,TOCA!$AM102,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BN$2<$AB$2,TOCA!$AM102,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BO$2<$AB$2,TOCA!$AM102,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BP$2<$AB$2,TOCA!$AM102,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BQ$2<$AB$2,TOCA!$AM102,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BR$2<$AB$2,TOCA!$AM102,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BS$2<$AB$2,TOCA!$AM102,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BT$2<$AB$2,TOCA!$AM102,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BU$2<$AB$2,TOCA!$AM102,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BV$2<$AB$2,TOCA!$AM102,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BW$2<$AB$2,TOCA!$AM102,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AN102,TOCA!$AO102))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10502,"Yakama Power",{"$f":"IF(D$2<$AB$2,TOCA!$AM131,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AM131,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AM131,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AM131,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AM131,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AM131,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AM131,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AM131,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AM131,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AM131,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AM131,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AM131,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AM131,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AM131,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AM131,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AM131,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AM131,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AM131,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AM131,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AM131,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AM131,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AM131,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AM131,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AM131,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AM131,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AM131,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AM131,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AM131,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AM131,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AM131,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AM131,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AM131,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AM131,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AM131,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AM131,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AM131,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AM131,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AM131,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AM131,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AM131,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AM131,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AM131,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AM131,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AM131,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AM131,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AM131,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AM131,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AM131,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AZ$2<$AB$2,TOCA!$AM131,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BA$2<$AB$2,TOCA!$AM131,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BB$2<$AB$2,TOCA!$AM131,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BC$2<$AB$2,TOCA!$AM131,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BD$2<$AB$2,TOCA!$AM131,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BE$2<$AB$2,TOCA!$AM131,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BF$2<$AB$2,TOCA!$AM131,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BG$2<$AB$2,TOCA!$AM131,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BH$2<$AB$2,TOCA!$AM131,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BI$2<$AB$2,TOCA!$AM131,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BJ$2<$AB$2,TOCA!$AM131,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BK$2<$AB$2,TOCA!$AM131,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BL$2<$AB$2,TOCA!$AM131,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BM$2<$AB$2,TOCA!$AM131,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BN$2<$AB$2,TOCA!$AM131,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BO$2<$AB$2,TOCA!$AM131,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BP$2<$AB$2,TOCA!$AM131,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BQ$2<$AB$2,TOCA!$AM131,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BR$2<$AB$2,TOCA!$AM131,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BS$2<$AB$2,TOCA!$AM131,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BT$2<$AB$2,TOCA!$AM131,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BU$2<$AB$2,TOCA!$AM131,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BV$2<$AB$2,TOCA!$AM131,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BW$2<$AB$2,TOCA!$AM131,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AN131,TOCA!$AO131))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(D$2<$AB$2,TOCA!$AM137,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AM137,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AM137,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AM137,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AM137,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AM137,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AM137,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AM137,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AM137,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AM137,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AM137,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AM137,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AM137,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AM137,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AM137,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AM137,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AM137,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AM137,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AM137,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AM137,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AM137,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AM137,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AM137,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AM137,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AM137,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AM137,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AM137,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AM137,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AM137,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AM137,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AM137,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AM137,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AM137,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AM137,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AM137,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AM137,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AM137,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AM137,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AM137,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AM137,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AM137,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AM137,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AM137,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AM137,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AM137,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AM137,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AM137,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AM137,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AZ$2<$AB$2,TOCA!$AM137,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BA$2<$AB$2,TOCA!$AM137,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BB$2<$AB$2,TOCA!$AM137,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BC$2<$AB$2,TOCA!$AM137,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BD$2<$AB$2,TOCA!$AM137,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BE$2<$AB$2,TOCA!$AM137,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BF$2<$AB$2,TOCA!$AM137,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BG$2<$AB$2,TOCA!$AM137,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BH$2<$AB$2,TOCA!$AM137,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BI$2<$AB$2,TOCA!$AM137,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BJ$2<$AB$2,TOCA!$AM137,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BK$2<$AB$2,TOCA!$AM137,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BL$2<$AB$2,TOCA!$AM137,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BM$2<$AB$2,TOCA!$AM137,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BN$2<$AB$2,TOCA!$AM137,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BO$2<$AB$2,TOCA!$AM137,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BP$2<$AB$2,TOCA!$AM137,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BQ$2<$AB$2,TOCA!$AM137,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BR$2<$AB$2,TOCA!$AM137,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BS$2<$AB$2,TOCA!$AM137,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BT$2<$AB$2,TOCA!$AM137,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BU$2<$AB$2,TOCA!$AM137,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BV$2<$AB$2,TOCA!$AM137,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(BW$2<$AB$2,TOCA!$AM137,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$AN137,TOCA!$AO137))*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]

{"sheet":"PNGC T2 Allocation","index":30,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"PNGC T2 Allocation (MWh)",null," "]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!D4/AboveHWM!D$137)*IF(D$2<$AB$2,TOCA!$BP$137,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!E4/AboveHWM!E$137)*IF(E$2<$AB$2,TOCA!$BP$137,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!F4/AboveHWM!F$137)*IF(F$2<$AB$2,TOCA!$BP$137,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!G4/AboveHWM!G$137)*IF(G$2<$AB$2,TOCA!$BP$137,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!H4/AboveHWM!H$137)*IF(H$2<$AB$2,TOCA!$BP$137,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!I4/AboveHWM!I$137)*IF(I$2<$AB$2,TOCA!$BP$137,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!J4/AboveHWM!J$137)*IF(J$2<$AB$2,TOCA!$BP$137,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!K4/AboveHWM!K$137)*IF(K$2<$AB$2,TOCA!$BP$137,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!L4/AboveHWM!L$137)*IF(L$2<$AB$2,TOCA!$BP$137,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!M4/AboveHWM!M$137)*IF(M$2<$AB$2,TOCA!$BP$137,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!N4/AboveHWM!N$137)*IF(N$2<$AB$2,TOCA!$BP$137,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!O4/AboveHWM!O$137)*IF(O$2<$AB$2,TOCA!$BP$137,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!P4/AboveHWM!P$137)*IF(P$2<$AB$2,TOCA!$BP$137,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!Q4/AboveHWM!Q$137)*IF(Q$2<$AB$2,TOCA!$BP$137,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!R4/AboveHWM!R$137)*IF(R$2<$AB$2,TOCA!$BP$137,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!S4/AboveHWM!S$137)*IF(S$2<$AB$2,TOCA!$BP$137,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!T4/AboveHWM!T$137)*IF(T$2<$AB$2,TOCA!$BP$137,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!U4/AboveHWM!U$137)*IF(U$2<$AB$2,TOCA!$BP$137,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!V4/AboveHWM!V$137)*IF(V$2<$AB$2,TOCA!$BP$137,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!W4/AboveHWM!W$137)*IF(W$2<$AB$2,TOCA!$BP$137,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!X4/AboveHWM!X$137)*IF(X$2<$AB$2,TOCA!$BP$137,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!Y4/AboveHWM!Y$137)*IF(Y$2<$AB$2,TOCA!$BP$137,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!Z4/AboveHWM!Z$137)*IF(Z$2<$AB$2,TOCA!$BP$137,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AA4/AboveHWM!AA$137)*IF(AA$2<$AB$2,TOCA!$BP$137,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AB4/AboveHWM!AB$137)*IF(AB$2<$AB$2,TOCA!$BP$137,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AC4/AboveHWM!AC$137)*IF(AC$2<$AB$2,TOCA!$BP$137,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AD4/AboveHWM!AD$137)*IF(AD$2<$AB$2,TOCA!$BP$137,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AE4/AboveHWM!AE$137)*IF(AE$2<$AB$2,TOCA!$BP$137,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AF4/AboveHWM!AF$137)*IF(AF$2<$AB$2,TOCA!$BP$137,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AG4/AboveHWM!AG$137)*IF(AG$2<$AB$2,TOCA!$BP$137,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AH4/AboveHWM!AH$137)*IF(AH$2<$AB$2,TOCA!$BP$137,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AI4/AboveHWM!AI$137)*IF(AI$2<$AB$2,TOCA!$BP$137,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AJ4/AboveHWM!AJ$137)*IF(AJ$2<$AB$2,TOCA!$BP$137,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AK4/AboveHWM!AK$137)*IF(AK$2<$AB$2,TOCA!$BP$137,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AL4/AboveHWM!AL$137)*IF(AL$2<$AB$2,TOCA!$BP$137,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AM4/AboveHWM!AM$137)*IF(AM$2<$AB$2,TOCA!$BP$137,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AN4/AboveHWM!AN$137)*IF(AN$2<$AB$2,TOCA!$BP$137,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AO4/AboveHWM!AO$137)*IF(AO$2<$AB$2,TOCA!$BP$137,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AP4/AboveHWM!AP$137)*IF(AP$2<$AB$2,TOCA!$BP$137,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AQ4/AboveHWM!AQ$137)*IF(AQ$2<$AB$2,TOCA!$BP$137,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AR4/AboveHWM!AR$137)*IF(AR$2<$AB$2,TOCA!$BP$137,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AS4/AboveHWM!AS$137)*IF(AS$2<$AB$2,TOCA!$BP$137,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AT4/AboveHWM!AT$137)*IF(AT$2<$AB$2,TOCA!$BP$137,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AU4/AboveHWM!AU$137)*IF(AU$2<$AB$2,TOCA!$BP$137,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AV4/AboveHWM!AV$137)*IF(AV$2<$AB$2,TOCA!$BP$137,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AW4/AboveHWM!AW$137)*IF(AW$2<$AB$2,TOCA!$BP$137,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AX4/AboveHWM!AX$137)*IF(AX$2<$AB$2,TOCA!$BP$137,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AY4/AboveHWM!AY$137)*IF(AY$2<$AB$2,TOCA!$BP$137,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AZ4/AboveHWM!AZ$137)*IF(AZ$2<$AB$2,TOCA!$BP$137,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AZ$2,Init!$F:$H,MATCH(AZ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BA4/AboveHWM!BA$137)*IF(BA$2<$AB$2,TOCA!$BP$137,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BA$2,Init!$F:$H,MATCH(BA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BB4/AboveHWM!BB$137)*IF(BB$2<$AB$2,TOCA!$BP$137,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BB$2,Init!$F:$H,MATCH(BB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BC4/AboveHWM!BC$137)*IF(BC$2<$AB$2,TOCA!$BP$137,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BC$2,Init!$F:$H,MATCH(BC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BD4/AboveHWM!BD$137)*IF(BD$2<$AB$2,TOCA!$BP$137,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BD$2,Init!$F:$H,MATCH(BD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BE4/AboveHWM!BE$137)*IF(BE$2<$AB$2,TOCA!$BP$137,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BE$2,Init!$F:$H,MATCH(BE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BF4/AboveHWM!BF$137)*IF(BF$2<$AB$2,TOCA!$BP$137,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BF$2,Init!$F:$H,MATCH(BF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BG4/AboveHWM!BG$137)*IF(BG$2<$AB$2,TOCA!$BP$137,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BG$2,Init!$F:$H,MATCH(BG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BH4/AboveHWM!BH$137)*IF(BH$2<$AB$2,TOCA!$BP$137,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BH$2,Init!$F:$H,MATCH(BH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BI4/AboveHWM!BI$137)*IF(BI$2<$AB$2,TOCA!$BP$137,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BI$2,Init!$F:$H,MATCH(BI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BJ4/AboveHWM!BJ$137)*IF(BJ$2<$AB$2,TOCA!$BP$137,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BJ$2,Init!$F:$H,MATCH(BJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BK4/AboveHWM!BK$137)*IF(BK$2<$AB$2,TOCA!$BP$137,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BK$2,Init!$F:$H,MATCH(BK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BL4/AboveHWM!BL$137)*IF(BL$2<$AB$2,TOCA!$BP$137,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BL$2,Init!$F:$H,MATCH(BL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BM4/AboveHWM!BM$137)*IF(BM$2<$AB$2,TOCA!$BP$137,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BM$2,Init!$F:$H,MATCH(BM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BN4/AboveHWM!BN$137)*IF(BN$2<$AB$2,TOCA!$BP$137,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BN$2,Init!$F:$H,MATCH(BN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BO4/AboveHWM!BO$137)*IF(BO$2<$AB$2,TOCA!$BP$137,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BO$2,Init!$F:$H,MATCH(BO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BP4/AboveHWM!BP$137)*IF(BP$2<$AB$2,TOCA!$BP$137,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BP$2,Init!$F:$H,MATCH(BP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BQ4/AboveHWM!BQ$137)*IF(BQ$2<$AB$2,TOCA!$BP$137,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BQ$2,Init!$F:$H,MATCH(BQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BR4/AboveHWM!BR$137)*IF(BR$2<$AB$2,TOCA!$BP$137,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BR$2,Init!$F:$H,MATCH(BR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BS4/AboveHWM!BS$137)*IF(BS$2<$AB$2,TOCA!$BP$137,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BS$2,Init!$F:$H,MATCH(BS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BT4/AboveHWM!BT$137)*IF(BT$2<$AB$2,TOCA!$BP$137,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BT$2,Init!$F:$H,MATCH(BT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BU4/AboveHWM!BU$137)*IF(BU$2<$AB$2,TOCA!$BP$137,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BU$2,Init!$F:$H,MATCH(BU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BV4/AboveHWM!BV$137)*IF(BV$2<$AB$2,TOCA!$BP$137,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BV$2,Init!$F:$H,MATCH(BV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!BW4/AboveHWM!BW$137)*IF(BW$2<$AB$2,TOCA!$BP$137,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BW$2,Init!$F:$H,MATCH(BW$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!D5/AboveHWM!D$137)*IF(D$2<$AB$2,TOCA!$BP$137,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!E5/AboveHWM!E$137)*IF(E$2<$AB$2,TOCA!$BP$137,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!F5/AboveHWM!F$137)*IF(F$2<$AB$2,TOCA!$BP$137,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!G5/AboveHWM!G$137)*IF(G$2<$AB$2,TOCA!$BP$137,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!H5/AboveHWM!H$137)*IF(H$2<$AB$2,TOCA!$BP$137,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!I5/AboveHWM!I$137)*IF(I$2<$AB$2,TOCA!$BP$137,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!J5/AboveHWM!J$137)*IF(J$2<$AB$2,TOCA!$BP$137,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!K5/AboveHWM!K$137)*IF(K$2<$AB$2,TOCA!$BP$137,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!L5/AboveHWM!L$137)*IF(L$2<$AB$2,TOCA!$BP$137,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!M5/AboveHWM!M$137)*IF(M$2<$AB$2,TOCA!$BP$137,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!N5/AboveHWM!N$137)*IF(N$2<$AB$2,TOCA!$BP$137,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!O5/AboveHWM!O$137)*IF(O$2<$AB$2,TOCA!$BP$137,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!P5/AboveHWM!P$137)*IF(P$2<$AB$2,TOCA!$BP$137,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!Q5/AboveHWM!Q$137)*IF(Q$2<$AB$2,TOCA!$BP$137,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!R5/AboveHWM!R$137)*IF(R$2<$AB$2,TOCA!$BP$137,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!S5/AboveHWM!S$137)*IF(S$2<$AB$2,TOCA!$BP$137,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!T5/AboveHWM!T$137)*IF(T$2<$AB$2,TOCA!$BP$137,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!U5/AboveHWM!U$137)*IF(U$2<$AB$2,TOCA!$BP$137,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!V5/AboveHWM!V$137)*IF(V$2<$AB$2,TOCA!$BP$137,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!W5/AboveHWM!W$137)*IF(W$2<$AB$2,TOCA!$BP$137,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!X5/AboveHWM!X$137)*IF(X$2<$AB$2,TOCA!$BP$137,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!Y5/AboveHWM!Y$137)*IF(Y$2<$AB$2,TOCA!$BP$137,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!Z5/AboveHWM!Z$137)*IF(Z$2<$AB$2,TOCA!$BP$137,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AA5/AboveHWM!AA$137)*IF(AA$2<$AB$2,TOCA!$BP$137,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AB5/AboveHWM!AB$137)*IF(AB$2<$AB$2,TOCA!$BP$137,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AC5/AboveHWM!AC$137)*IF(AC$2<$AB$2,TOCA!$BP$137,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AD5/AboveHWM!AD$137)*IF(AD$2<$AB$2,TOCA!$BP$137,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AE5/AboveHWM!AE$137)*IF(AE$2<$AB$2,TOCA!$BP$137,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AF5/AboveHWM!AF$137)*IF(AF$2<$AB$2,TOCA!$BP$137,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AG5/AboveHWM!AG$137)*IF(AG$2<$AB$2,TOCA!$BP$137,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AH5/AboveHWM!AH$137)*IF(AH$2<$AB$2,TOCA!$BP$137,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AI5/AboveHWM!AI$137)*IF(AI$2<$AB$2,TOCA!$BP$137,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AJ5/AboveHWM!AJ$137)*IF(AJ$2<$AB$2,TOCA!$BP$137,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AK5/AboveHWM!AK$137)*IF(AK$2<$AB$2,TOCA!$BP$137,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AL5/AboveHWM!AL$137)*IF(AL$2<$AB$2,TOCA!$BP$137,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AM5/AboveHWM!AM$137)*IF(AM$2<$AB$2,TOCA!$BP$137,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AN5/AboveHWM!AN$137)*IF(AN$2<$AB$2,TOCA!$BP$137,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AO5/AboveHWM!AO$137)*IF(AO$2<$AB$2,TOCA!$BP$137,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AP5/AboveHWM!AP$137)*IF(AP$2<$AB$2,TOCA!$BP$137,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AQ5/AboveHWM!AQ$137)*IF(AQ$2<$AB$2,TOCA!$BP$137,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AR5/AboveHWM!AR$137)*IF(AR$2<$AB$2,TOCA!$BP$137,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AS5/AboveHWM!AS$137)*IF(AS$2<$AB$2,TOCA!$BP$137,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AT5/AboveHWM!AT$137)*IF(AT$2<$AB$2,TOCA!$BP$137,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AU5/AboveHWM!AU$137)*IF(AU$2<$AB$2,TOCA!$BP$137,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AV5/AboveHWM!AV$137)*IF(AV$2<$AB$2,TOCA!$BP$137,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AW5/AboveHWM!AW$137)*IF(AW$2<$AB$2,TOCA!$BP$137,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AX5/AboveHWM!AX$137)*IF(AX$2<$AB$2,TOCA!$BP$137,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AY5/AboveHWM!AY$137)*IF(AY$2<$AB$2,TOCA!$BP$137,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AZ5/AboveHWM!AZ$137)*IF(AZ$2<$AB$2,TOCA!$BP$137,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AZ$2,Init!$F:$H,MATCH(AZ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BA5/AboveHWM!BA$137)*IF(BA$2<$AB$2,TOCA!$BP$137,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BA$2,Init!$F:$H,MATCH(BA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BB5/AboveHWM!BB$137)*IF(BB$2<$AB$2,TOCA!$BP$137,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BB$2,Init!$F:$H,MATCH(BB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BC5/AboveHWM!BC$137)*IF(BC$2<$AB$2,TOCA!$BP$137,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BC$2,Init!$F:$H,MATCH(BC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BD5/AboveHWM!BD$137)*IF(BD$2<$AB$2,TOCA!$BP$137,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BD$2,Init!$F:$H,MATCH(BD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BE5/AboveHWM!BE$137)*IF(BE$2<$AB$2,TOCA!$BP$137,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BE$2,Init!$F:$H,MATCH(BE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BF5/AboveHWM!BF$137)*IF(BF$2<$AB$2,TOCA!$BP$137,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BF$2,Init!$F:$H,MATCH(BF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BG5/AboveHWM!BG$137)*IF(BG$2<$AB$2,TOCA!$BP$137,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BG$2,Init!$F:$H,MATCH(BG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BH5/AboveHWM!BH$137)*IF(BH$2<$AB$2,TOCA!$BP$137,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BH$2,Init!$F:$H,MATCH(BH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BI5/AboveHWM!BI$137)*IF(BI$2<$AB$2,TOCA!$BP$137,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BI$2,Init!$F:$H,MATCH(BI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BJ5/AboveHWM!BJ$137)*IF(BJ$2<$AB$2,TOCA!$BP$137,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BJ$2,Init!$F:$H,MATCH(BJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BK5/AboveHWM!BK$137)*IF(BK$2<$AB$2,TOCA!$BP$137,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BK$2,Init!$F:$H,MATCH(BK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BL5/AboveHWM!BL$137)*IF(BL$2<$AB$2,TOCA!$BP$137,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BL$2,Init!$F:$H,MATCH(BL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BM5/AboveHWM!BM$137)*IF(BM$2<$AB$2,TOCA!$BP$137,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BM$2,Init!$F:$H,MATCH(BM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BN5/AboveHWM!BN$137)*IF(BN$2<$AB$2,TOCA!$BP$137,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BN$2,Init!$F:$H,MATCH(BN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BO5/AboveHWM!BO$137)*IF(BO$2<$AB$2,TOCA!$BP$137,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BO$2,Init!$F:$H,MATCH(BO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BP5/AboveHWM!BP$137)*IF(BP$2<$AB$2,TOCA!$BP$137,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BP$2,Init!$F:$H,MATCH(BP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BQ5/AboveHWM!BQ$137)*IF(BQ$2<$AB$2,TOCA!$BP$137,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BQ$2,Init!$F:$H,MATCH(BQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BR5/AboveHWM!BR$137)*IF(BR$2<$AB$2,TOCA!$BP$137,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BR$2,Init!$F:$H,MATCH(BR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BS5/AboveHWM!BS$137)*IF(BS$2<$AB$2,TOCA!$BP$137,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BS$2,Init!$F:$H,MATCH(BS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BT5/AboveHWM!BT$137)*IF(BT$2<$AB$2,TOCA!$BP$137,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BT$2,Init!$F:$H,MATCH(BT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BU5/AboveHWM!BU$137)*IF(BU$2<$AB$2,TOCA!$BP$137,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BU$2,Init!$F:$H,MATCH(BU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BV5/AboveHWM!BV$137)*IF(BV$2<$AB$2,TOCA!$BP$137,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BV$2,Init!$F:$H,MATCH(BV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!BW5/AboveHWM!BW$137)*IF(BW$2<$AB$2,TOCA!$BP$137,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BW$2,Init!$F:$H,MATCH(BW$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!D6/AboveHWM!D$137)*IF(D$2<$AB$2,TOCA!$BP$137,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!E6/AboveHWM!E$137)*IF(E$2<$AB$2,TOCA!$BP$137,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!F6/AboveHWM!F$137)*IF(F$2<$AB$2,TOCA!$BP$137,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!G6/AboveHWM!G$137)*IF(G$2<$AB$2,TOCA!$BP$137,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!H6/AboveHWM!H$137)*IF(H$2<$AB$2,TOCA!$BP$137,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!I6/AboveHWM!I$137)*IF(I$2<$AB$2,TOCA!$BP$137,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!J6/AboveHWM!J$137)*IF(J$2<$AB$2,TOCA!$BP$137,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!K6/AboveHWM!K$137)*IF(K$2<$AB$2,TOCA!$BP$137,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!L6/AboveHWM!L$137)*IF(L$2<$AB$2,TOCA!$BP$137,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!M6/AboveHWM!M$137)*IF(M$2<$AB$2,TOCA!$BP$137,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!N6/AboveHWM!N$137)*IF(N$2<$AB$2,TOCA!$BP$137,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!O6/AboveHWM!O$137)*IF(O$2<$AB$2,TOCA!$BP$137,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!P6/AboveHWM!P$137)*IF(P$2<$AB$2,TOCA!$BP$137,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!Q6/AboveHWM!Q$137)*IF(Q$2<$AB$2,TOCA!$BP$137,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!R6/AboveHWM!R$137)*IF(R$2<$AB$2,TOCA!$BP$137,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!S6/AboveHWM!S$137)*IF(S$2<$AB$2,TOCA!$BP$137,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!T6/AboveHWM!T$137)*IF(T$2<$AB$2,TOCA!$BP$137,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!U6/AboveHWM!U$137)*IF(U$2<$AB$2,TOCA!$BP$137,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!V6/AboveHWM!V$137)*IF(V$2<$AB$2,TOCA!$BP$137,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!W6/AboveHWM!W$137)*IF(W$2<$AB$2,TOCA!$BP$137,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!X6/AboveHWM!X$137)*IF(X$2<$AB$2,TOCA!$BP$137,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!Y6/AboveHWM!Y$137)*IF(Y$2<$AB$2,TOCA!$BP$137,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!Z6/AboveHWM!Z$137)*IF(Z$2<$AB$2,TOCA!$BP$137,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AA6/AboveHWM!AA$137)*IF(AA$2<$AB$2,TOCA!$BP$137,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AB6/AboveHWM!AB$137)*IF(AB$2<$AB$2,TOCA!$BP$137,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AC6/AboveHWM!AC$137)*IF(AC$2<$AB$2,TOCA!$BP$137,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AD6/AboveHWM!AD$137)*IF(AD$2<$AB$2,TOCA!$BP$137,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AE6/AboveHWM!AE$137)*IF(AE$2<$AB$2,TOCA!$BP$137,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AF6/AboveHWM!AF$137)*IF(AF$2<$AB$2,TOCA!$BP$137,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AG6/AboveHWM!AG$137)*IF(AG$2<$AB$2,TOCA!$BP$137,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AH6/AboveHWM!AH$137)*IF(AH$2<$AB$2,TOCA!$BP$137,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AI6/AboveHWM!AI$137)*IF(AI$2<$AB$2,TOCA!$BP$137,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AJ6/AboveHWM!AJ$137)*IF(AJ$2<$AB$2,TOCA!$BP$137,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AK6/AboveHWM!AK$137)*IF(AK$2<$AB$2,TOCA!$BP$137,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AL6/AboveHWM!AL$137)*IF(AL$2<$AB$2,TOCA!$BP$137,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AM6/AboveHWM!AM$137)*IF(AM$2<$AB$2,TOCA!$BP$137,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AN6/AboveHWM!AN$137)*IF(AN$2<$AB$2,TOCA!$BP$137,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AO6/AboveHWM!AO$137)*IF(AO$2<$AB$2,TOCA!$BP$137,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AP6/AboveHWM!AP$137)*IF(AP$2<$AB$2,TOCA!$BP$137,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AQ6/AboveHWM!AQ$137)*IF(AQ$2<$AB$2,TOCA!$BP$137,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AR6/AboveHWM!AR$137)*IF(AR$2<$AB$2,TOCA!$BP$137,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AS6/AboveHWM!AS$137)*IF(AS$2<$AB$2,TOCA!$BP$137,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AT6/AboveHWM!AT$137)*IF(AT$2<$AB$2,TOCA!$BP$137,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AU6/AboveHWM!AU$137)*IF(AU$2<$AB$2,TOCA!$BP$137,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AV6/AboveHWM!AV$137)*IF(AV$2<$AB$2,TOCA!$BP$137,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AW6/AboveHWM!AW$137)*IF(AW$2<$AB$2,TOCA!$BP$137,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AX6/AboveHWM!AX$137)*IF(AX$2<$AB$2,TOCA!$BP$137,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AY6/AboveHWM!AY$137)*IF(AY$2<$AB$2,TOCA!$BP$137,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AZ6/AboveHWM!AZ$137)*IF(AZ$2<$AB$2,TOCA!$BP$137,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AZ$2,Init!$F:$H,MATCH(AZ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BA6/AboveHWM!BA$137)*IF(BA$2<$AB$2,TOCA!$BP$137,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BA$2,Init!$F:$H,MATCH(BA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BB6/AboveHWM!BB$137)*IF(BB$2<$AB$2,TOCA!$BP$137,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BB$2,Init!$F:$H,MATCH(BB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BC6/AboveHWM!BC$137)*IF(BC$2<$AB$2,TOCA!$BP$137,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BC$2,Init!$F:$H,MATCH(BC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BD6/AboveHWM!BD$137)*IF(BD$2<$AB$2,TOCA!$BP$137,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BD$2,Init!$F:$H,MATCH(BD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BE6/AboveHWM!BE$137)*IF(BE$2<$AB$2,TOCA!$BP$137,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BE$2,Init!$F:$H,MATCH(BE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BF6/AboveHWM!BF$137)*IF(BF$2<$AB$2,TOCA!$BP$137,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BF$2,Init!$F:$H,MATCH(BF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BG6/AboveHWM!BG$137)*IF(BG$2<$AB$2,TOCA!$BP$137,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BG$2,Init!$F:$H,MATCH(BG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BH6/AboveHWM!BH$137)*IF(BH$2<$AB$2,TOCA!$BP$137,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BH$2,Init!$F:$H,MATCH(BH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BI6/AboveHWM!BI$137)*IF(BI$2<$AB$2,TOCA!$BP$137,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BI$2,Init!$F:$H,MATCH(BI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BJ6/AboveHWM!BJ$137)*IF(BJ$2<$AB$2,TOCA!$BP$137,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BJ$2,Init!$F:$H,MATCH(BJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BK6/AboveHWM!BK$137)*IF(BK$2<$AB$2,TOCA!$BP$137,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BK$2,Init!$F:$H,MATCH(BK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BL6/AboveHWM!BL$137)*IF(BL$2<$AB$2,TOCA!$BP$137,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BL$2,Init!$F:$H,MATCH(BL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BM6/AboveHWM!BM$137)*IF(BM$2<$AB$2,TOCA!$BP$137,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BM$2,Init!$F:$H,MATCH(BM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BN6/AboveHWM!BN$137)*IF(BN$2<$AB$2,TOCA!$BP$137,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BN$2,Init!$F:$H,MATCH(BN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BO6/AboveHWM!BO$137)*IF(BO$2<$AB$2,TOCA!$BP$137,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BO$2,Init!$F:$H,MATCH(BO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BP6/AboveHWM!BP$137)*IF(BP$2<$AB$2,TOCA!$BP$137,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BP$2,Init!$F:$H,MATCH(BP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BQ6/AboveHWM!BQ$137)*IF(BQ$2<$AB$2,TOCA!$BP$137,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BQ$2,Init!$F:$H,MATCH(BQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BR6/AboveHWM!BR$137)*IF(BR$2<$AB$2,TOCA!$BP$137,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BR$2,Init!$F:$H,MATCH(BR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BS6/AboveHWM!BS$137)*IF(BS$2<$AB$2,TOCA!$BP$137,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BS$2,Init!$F:$H,MATCH(BS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BT6/AboveHWM!BT$137)*IF(BT$2<$AB$2,TOCA!$BP$137,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BT$2,Init!$F:$H,MATCH(BT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BU6/AboveHWM!BU$137)*IF(BU$2<$AB$2,TOCA!$BP$137,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BU$2,Init!$F:$H,MATCH(BU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BV6/AboveHWM!BV$137)*IF(BV$2<$AB$2,TOCA!$BP$137,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BV$2,Init!$F:$H,MATCH(BV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!BW6/AboveHWM!BW$137)*IF(BW$2<$AB$2,TOCA!$BP$137,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BW$2,Init!$F:$H,MATCH(BW$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!D7/AboveHWM!D$137)*IF(D$2<$AB$2,TOCA!$BP$137,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!E7/AboveHWM!E$137)*IF(E$2<$AB$2,TOCA!$BP$137,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!F7/AboveHWM!F$137)*IF(F$2<$AB$2,TOCA!$BP$137,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!G7/AboveHWM!G$137)*IF(G$2<$AB$2,TOCA!$BP$137,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!H7/AboveHWM!H$137)*IF(H$2<$AB$2,TOCA!$BP$137,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!I7/AboveHWM!I$137)*IF(I$2<$AB$2,TOCA!$BP$137,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!J7/AboveHWM!J$137)*IF(J$2<$AB$2,TOCA!$BP$137,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!K7/AboveHWM!K$137)*IF(K$2<$AB$2,TOCA!$BP$137,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!L7/AboveHWM!L$137)*IF(L$2<$AB$2,TOCA!$BP$137,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!M7/AboveHWM!M$137)*IF(M$2<$AB$2,TOCA!$BP$137,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!N7/AboveHWM!N$137)*IF(N$2<$AB$2,TOCA!$BP$137,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!O7/AboveHWM!O$137)*IF(O$2<$AB$2,TOCA!$BP$137,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!P7/AboveHWM!P$137)*IF(P$2<$AB$2,TOCA!$BP$137,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!Q7/AboveHWM!Q$137)*IF(Q$2<$AB$2,TOCA!$BP$137,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!R7/AboveHWM!R$137)*IF(R$2<$AB$2,TOCA!$BP$137,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!S7/AboveHWM!S$137)*IF(S$2<$AB$2,TOCA!$BP$137,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!T7/AboveHWM!T$137)*IF(T$2<$AB$2,TOCA!$BP$137,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!U7/AboveHWM!U$137)*IF(U$2<$AB$2,TOCA!$BP$137,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!V7/AboveHWM!V$137)*IF(V$2<$AB$2,TOCA!$BP$137,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!W7/AboveHWM!W$137)*IF(W$2<$AB$2,TOCA!$BP$137,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!X7/AboveHWM!X$137)*IF(X$2<$AB$2,TOCA!$BP$137,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!Y7/AboveHWM!Y$137)*IF(Y$2<$AB$2,TOCA!$BP$137,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!Z7/AboveHWM!Z$137)*IF(Z$2<$AB$2,TOCA!$BP$137,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AA7/AboveHWM!AA$137)*IF(AA$2<$AB$2,TOCA!$BP$137,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AB7/AboveHWM!AB$137)*IF(AB$2<$AB$2,TOCA!$BP$137,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AC7/AboveHWM!AC$137)*IF(AC$2<$AB$2,TOCA!$BP$137,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AD7/AboveHWM!AD$137)*IF(AD$2<$AB$2,TOCA!$BP$137,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AE7/AboveHWM!AE$137)*IF(AE$2<$AB$2,TOCA!$BP$137,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AF7/AboveHWM!AF$137)*IF(AF$2<$AB$2,TOCA!$BP$137,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AG7/AboveHWM!AG$137)*IF(AG$2<$AB$2,TOCA!$BP$137,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AH7/AboveHWM!AH$137)*IF(AH$2<$AB$2,TOCA!$BP$137,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AI7/AboveHWM!AI$137)*IF(AI$2<$AB$2,TOCA!$BP$137,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AJ7/AboveHWM!AJ$137)*IF(AJ$2<$AB$2,TOCA!$BP$137,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AK7/AboveHWM!AK$137)*IF(AK$2<$AB$2,TOCA!$BP$137,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AL7/AboveHWM!AL$137)*IF(AL$2<$AB$2,TOCA!$BP$137,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AM7/AboveHWM!AM$137)*IF(AM$2<$AB$2,TOCA!$BP$137,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AN7/AboveHWM!AN$137)*IF(AN$2<$AB$2,TOCA!$BP$137,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AO7/AboveHWM!AO$137)*IF(AO$2<$AB$2,TOCA!$BP$137,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AP7/AboveHWM!AP$137)*IF(AP$2<$AB$2,TOCA!$BP$137,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AQ7/AboveHWM!AQ$137)*IF(AQ$2<$AB$2,TOCA!$BP$137,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AR7/AboveHWM!AR$137)*IF(AR$2<$AB$2,TOCA!$BP$137,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AS7/AboveHWM!AS$137)*IF(AS$2<$AB$2,TOCA!$BP$137,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AT7/AboveHWM!AT$137)*IF(AT$2<$AB$2,TOCA!$BP$137,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AU7/AboveHWM!AU$137)*IF(AU$2<$AB$2,TOCA!$BP$137,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AV7/AboveHWM!AV$137)*IF(AV$2<$AB$2,TOCA!$BP$137,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AW7/AboveHWM!AW$137)*IF(AW$2<$AB$2,TOCA!$BP$137,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AX7/AboveHWM!AX$137)*IF(AX$2<$AB$2,TOCA!$BP$137,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AY7/AboveHWM!AY$137)*IF(AY$2<$AB$2,TOCA!$BP$137,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AZ7/AboveHWM!AZ$137)*IF(AZ$2<$AB$2,TOCA!$BP$137,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AZ$2,Init!$F:$H,MATCH(AZ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BA7/AboveHWM!BA$137)*IF(BA$2<$AB$2,TOCA!$BP$137,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BA$2,Init!$F:$H,MATCH(BA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BB7/AboveHWM!BB$137)*IF(BB$2<$AB$2,TOCA!$BP$137,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BB$2,Init!$F:$H,MATCH(BB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BC7/AboveHWM!BC$137)*IF(BC$2<$AB$2,TOCA!$BP$137,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BC$2,Init!$F:$H,MATCH(BC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BD7/AboveHWM!BD$137)*IF(BD$2<$AB$2,TOCA!$BP$137,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BD$2,Init!$F:$H,MATCH(BD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BE7/AboveHWM!BE$137)*IF(BE$2<$AB$2,TOCA!$BP$137,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BE$2,Init!$F:$H,MATCH(BE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BF7/AboveHWM!BF$137)*IF(BF$2<$AB$2,TOCA!$BP$137,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BF$2,Init!$F:$H,MATCH(BF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BG7/AboveHWM!BG$137)*IF(BG$2<$AB$2,TOCA!$BP$137,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BG$2,Init!$F:$H,MATCH(BG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BH7/AboveHWM!BH$137)*IF(BH$2<$AB$2,TOCA!$BP$137,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BH$2,Init!$F:$H,MATCH(BH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BI7/AboveHWM!BI$137)*IF(BI$2<$AB$2,TOCA!$BP$137,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BI$2,Init!$F:$H,MATCH(BI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BJ7/AboveHWM!BJ$137)*IF(BJ$2<$AB$2,TOCA!$BP$137,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BJ$2,Init!$F:$H,MATCH(BJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BK7/AboveHWM!BK$137)*IF(BK$2<$AB$2,TOCA!$BP$137,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BK$2,Init!$F:$H,MATCH(BK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BL7/AboveHWM!BL$137)*IF(BL$2<$AB$2,TOCA!$BP$137,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BL$2,Init!$F:$H,MATCH(BL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BM7/AboveHWM!BM$137)*IF(BM$2<$AB$2,TOCA!$BP$137,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BM$2,Init!$F:$H,MATCH(BM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BN7/AboveHWM!BN$137)*IF(BN$2<$AB$2,TOCA!$BP$137,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BN$2,Init!$F:$H,MATCH(BN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BO7/AboveHWM!BO$137)*IF(BO$2<$AB$2,TOCA!$BP$137,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BO$2,Init!$F:$H,MATCH(BO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BP7/AboveHWM!BP$137)*IF(BP$2<$AB$2,TOCA!$BP$137,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BP$2,Init!$F:$H,MATCH(BP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BQ7/AboveHWM!BQ$137)*IF(BQ$2<$AB$2,TOCA!$BP$137,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BQ$2,Init!$F:$H,MATCH(BQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BR7/AboveHWM!BR$137)*IF(BR$2<$AB$2,TOCA!$BP$137,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BR$2,Init!$F:$H,MATCH(BR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BS7/AboveHWM!BS$137)*IF(BS$2<$AB$2,TOCA!$BP$137,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BS$2,Init!$F:$H,MATCH(BS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BT7/AboveHWM!BT$137)*IF(BT$2<$AB$2,TOCA!$BP$137,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BT$2,Init!$F:$H,MATCH(BT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BU7/AboveHWM!BU$137)*IF(BU$2<$AB$2,TOCA!$BP$137,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BU$2,Init!$F:$H,MATCH(BU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BV7/AboveHWM!BV$137)*IF(BV$2<$AB$2,TOCA!$BP$137,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BV$2,Init!$F:$H,MATCH(BV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!BW7/AboveHWM!BW$137)*IF(BW$2<$AB$2,TOCA!$BP$137,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BW$2,Init!$F:$H,MATCH(BW$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10071,"Drain, City of",{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!D23/AboveHWM!D$137)*IF(D$2<$AB$2,TOCA!$BP$137,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!E23/AboveHWM!E$137)*IF(E$2<$AB$2,TOCA!$BP$137,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!F23/AboveHWM!F$137)*IF(F$2<$AB$2,TOCA!$BP$137,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!G23/AboveHWM!G$137)*IF(G$2<$AB$2,TOCA!$BP$137,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!H23/AboveHWM!H$137)*IF(H$2<$AB$2,TOCA!$BP$137,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!I23/AboveHWM!I$137)*IF(I$2<$AB$2,TOCA!$BP$137,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!J23/AboveHWM!J$137)*IF(J$2<$AB$2,TOCA!$BP$137,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!K23/AboveHWM!K$137)*IF(K$2<$AB$2,TOCA!$BP$137,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!L23/AboveHWM!L$137)*IF(L$2<$AB$2,TOCA!$BP$137,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!M23/AboveHWM!M$137)*IF(M$2<$AB$2,TOCA!$BP$137,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!N23/AboveHWM!N$137)*IF(N$2<$AB$2,TOCA!$BP$137,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!O23/AboveHWM!O$137)*IF(O$2<$AB$2,TOCA!$BP$137,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!P23/AboveHWM!P$137)*IF(P$2<$AB$2,TOCA!$BP$137,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!Q23/AboveHWM!Q$137)*IF(Q$2<$AB$2,TOCA!$BP$137,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!R23/AboveHWM!R$137)*IF(R$2<$AB$2,TOCA!$BP$137,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!S23/AboveHWM!S$137)*IF(S$2<$AB$2,TOCA!$BP$137,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!T23/AboveHWM!T$137)*IF(T$2<$AB$2,TOCA!$BP$137,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!U23/AboveHWM!U$137)*IF(U$2<$AB$2,TOCA!$BP$137,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!V23/AboveHWM!V$137)*IF(V$2<$AB$2,TOCA!$BP$137,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!W23/AboveHWM!W$137)*IF(W$2<$AB$2,TOCA!$BP$137,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!X23/AboveHWM!X$137)*IF(X$2<$AB$2,TOCA!$BP$137,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!Y23/AboveHWM!Y$137)*IF(Y$2<$AB$2,TOCA!$BP$137,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!Z23/AboveHWM!Z$137)*IF(Z$2<$AB$2,TOCA!$BP$137,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AA23/AboveHWM!AA$137)*IF(AA$2<$AB$2,TOCA!$BP$137,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AB23/AboveHWM!AB$137)*IF(AB$2<$AB$2,TOCA!$BP$137,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AC23/AboveHWM!AC$137)*IF(AC$2<$AB$2,TOCA!$BP$137,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AD23/AboveHWM!AD$137)*IF(AD$2<$AB$2,TOCA!$BP$137,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AE23/AboveHWM!AE$137)*IF(AE$2<$AB$2,TOCA!$BP$137,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AF23/AboveHWM!AF$137)*IF(AF$2<$AB$2,TOCA!$BP$137,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AG23/AboveHWM!AG$137)*IF(AG$2<$AB$2,TOCA!$BP$137,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AH23/AboveHWM!AH$137)*IF(AH$2<$AB$2,TOCA!$BP$137,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AI23/AboveHWM!AI$137)*IF(AI$2<$AB$2,TOCA!$BP$137,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AJ23/AboveHWM!AJ$137)*IF(AJ$2<$AB$2,TOCA!$BP$137,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AK23/AboveHWM!AK$137)*IF(AK$2<$AB$2,TOCA!$BP$137,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AL23/AboveHWM!AL$137)*IF(AL$2<$AB$2,TOCA!$BP$137,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AM23/AboveHWM!AM$137)*IF(AM$2<$AB$2,TOCA!$BP$137,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AN23/AboveHWM!AN$137)*IF(AN$2<$AB$2,TOCA!$BP$137,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AO23/AboveHWM!AO$137)*IF(AO$2<$AB$2,TOCA!$BP$137,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AP23/AboveHWM!AP$137)*IF(AP$2<$AB$2,TOCA!$BP$137,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AQ23/AboveHWM!AQ$137)*IF(AQ$2<$AB$2,TOCA!$BP$137,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AR23/AboveHWM!AR$137)*IF(AR$2<$AB$2,TOCA!$BP$137,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AS23/AboveHWM!AS$137)*IF(AS$2<$AB$2,TOCA!$BP$137,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AT23/AboveHWM!AT$137)*IF(AT$2<$AB$2,TOCA!$BP$137,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AU23/AboveHWM!AU$137)*IF(AU$2<$AB$2,TOCA!$BP$137,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AV23/AboveHWM!AV$137)*IF(AV$2<$AB$2,TOCA!$BP$137,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AW23/AboveHWM!AW$137)*IF(AW$2<$AB$2,TOCA!$BP$137,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AX23/AboveHWM!AX$137)*IF(AX$2<$AB$2,TOCA!$BP$137,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AY23/AboveHWM!AY$137)*IF(AY$2<$AB$2,TOCA!$BP$137,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!AZ23/AboveHWM!AZ$137)*IF(AZ$2<$AB$2,TOCA!$BP$137,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AZ$2,Init!$F:$H,MATCH(AZ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BA23/AboveHWM!BA$137)*IF(BA$2<$AB$2,TOCA!$BP$137,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BA$2,Init!$F:$H,MATCH(BA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BB23/AboveHWM!BB$137)*IF(BB$2<$AB$2,TOCA!$BP$137,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BB$2,Init!$F:$H,MATCH(BB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BC23/AboveHWM!BC$137)*IF(BC$2<$AB$2,TOCA!$BP$137,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BC$2,Init!$F:$H,MATCH(BC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BD23/AboveHWM!BD$137)*IF(BD$2<$AB$2,TOCA!$BP$137,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BD$2,Init!$F:$H,MATCH(BD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BE23/AboveHWM!BE$137)*IF(BE$2<$AB$2,TOCA!$BP$137,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BE$2,Init!$F:$H,MATCH(BE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BF23/AboveHWM!BF$137)*IF(BF$2<$AB$2,TOCA!$BP$137,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BF$2,Init!$F:$H,MATCH(BF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BG23/AboveHWM!BG$137)*IF(BG$2<$AB$2,TOCA!$BP$137,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BG$2,Init!$F:$H,MATCH(BG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BH23/AboveHWM!BH$137)*IF(BH$2<$AB$2,TOCA!$BP$137,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BH$2,Init!$F:$H,MATCH(BH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BI23/AboveHWM!BI$137)*IF(BI$2<$AB$2,TOCA!$BP$137,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BI$2,Init!$F:$H,MATCH(BI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BJ23/AboveHWM!BJ$137)*IF(BJ$2<$AB$2,TOCA!$BP$137,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BJ$2,Init!$F:$H,MATCH(BJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BK23/AboveHWM!BK$137)*IF(BK$2<$AB$2,TOCA!$BP$137,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BK$2,Init!$F:$H,MATCH(BK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BL23/AboveHWM!BL$137)*IF(BL$2<$AB$2,TOCA!$BP$137,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BL$2,Init!$F:$H,MATCH(BL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BM23/AboveHWM!BM$137)*IF(BM$2<$AB$2,TOCA!$BP$137,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BM$2,Init!$F:$H,MATCH(BM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BN23/AboveHWM!BN$137)*IF(BN$2<$AB$2,TOCA!$BP$137,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BN$2,Init!$F:$H,MATCH(BN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BO23/AboveHWM!BO$137)*IF(BO$2<$AB$2,TOCA!$BP$137,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BO$2,Init!$F:$H,MATCH(BO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BP23/AboveHWM!BP$137)*IF(BP$2<$AB$2,TOCA!$BP$137,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BP$2,Init!$F:$H,MATCH(BP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BQ23/AboveHWM!BQ$137)*IF(BQ$2<$AB$2,TOCA!$BP$137,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BQ$2,Init!$F:$H,MATCH(BQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BR23/AboveHWM!BR$137)*IF(BR$2<$AB$2,TOCA!$BP$137,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BR$2,Init!$F:$H,MATCH(BR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BS23/AboveHWM!BS$137)*IF(BS$2<$AB$2,TOCA!$BP$137,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BS$2,Init!$F:$H,MATCH(BS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BT23/AboveHWM!BT$137)*IF(BT$2<$AB$2,TOCA!$BP$137,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BT$2,Init!$F:$H,MATCH(BT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BU23/AboveHWM!BU$137)*IF(BU$2<$AB$2,TOCA!$BP$137,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BU$2,Init!$F:$H,MATCH(BU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BV23/AboveHWM!BV$137)*IF(BV$2<$AB$2,TOCA!$BP$137,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BV$2,Init!$F:$H,MATCH(BV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E23=0,0,(AboveHWM!BW23/AboveHWM!BW$137)*IF(BW$2<$AB$2,TOCA!$BP$137,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BW$2,Init!$F:$H,MATCH(BW$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!D30/AboveHWM!D$137)*IF(D$2<$AB$2,TOCA!$BP$137,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!E30/AboveHWM!E$137)*IF(E$2<$AB$2,TOCA!$BP$137,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!F30/AboveHWM!F$137)*IF(F$2<$AB$2,TOCA!$BP$137,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!G30/AboveHWM!G$137)*IF(G$2<$AB$2,TOCA!$BP$137,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!H30/AboveHWM!H$137)*IF(H$2<$AB$2,TOCA!$BP$137,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!I30/AboveHWM!I$137)*IF(I$2<$AB$2,TOCA!$BP$137,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!J30/AboveHWM!J$137)*IF(J$2<$AB$2,TOCA!$BP$137,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!K30/AboveHWM!K$137)*IF(K$2<$AB$2,TOCA!$BP$137,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!L30/AboveHWM!L$137)*IF(L$2<$AB$2,TOCA!$BP$137,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!M30/AboveHWM!M$137)*IF(M$2<$AB$2,TOCA!$BP$137,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!N30/AboveHWM!N$137)*IF(N$2<$AB$2,TOCA!$BP$137,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!O30/AboveHWM!O$137)*IF(O$2<$AB$2,TOCA!$BP$137,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!P30/AboveHWM!P$137)*IF(P$2<$AB$2,TOCA!$BP$137,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!Q30/AboveHWM!Q$137)*IF(Q$2<$AB$2,TOCA!$BP$137,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!R30/AboveHWM!R$137)*IF(R$2<$AB$2,TOCA!$BP$137,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!S30/AboveHWM!S$137)*IF(S$2<$AB$2,TOCA!$BP$137,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!T30/AboveHWM!T$137)*IF(T$2<$AB$2,TOCA!$BP$137,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!U30/AboveHWM!U$137)*IF(U$2<$AB$2,TOCA!$BP$137,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!V30/AboveHWM!V$137)*IF(V$2<$AB$2,TOCA!$BP$137,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!W30/AboveHWM!W$137)*IF(W$2<$AB$2,TOCA!$BP$137,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!X30/AboveHWM!X$137)*IF(X$2<$AB$2,TOCA!$BP$137,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!Y30/AboveHWM!Y$137)*IF(Y$2<$AB$2,TOCA!$BP$137,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!Z30/AboveHWM!Z$137)*IF(Z$2<$AB$2,TOCA!$BP$137,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AA30/AboveHWM!AA$137)*IF(AA$2<$AB$2,TOCA!$BP$137,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AB30/AboveHWM!AB$137)*IF(AB$2<$AB$2,TOCA!$BP$137,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AC30/AboveHWM!AC$137)*IF(AC$2<$AB$2,TOCA!$BP$137,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AD30/AboveHWM!AD$137)*IF(AD$2<$AB$2,TOCA!$BP$137,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AE30/AboveHWM!AE$137)*IF(AE$2<$AB$2,TOCA!$BP$137,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AF30/AboveHWM!AF$137)*IF(AF$2<$AB$2,TOCA!$BP$137,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AG30/AboveHWM!AG$137)*IF(AG$2<$AB$2,TOCA!$BP$137,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AH30/AboveHWM!AH$137)*IF(AH$2<$AB$2,TOCA!$BP$137,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AI30/AboveHWM!AI$137)*IF(AI$2<$AB$2,TOCA!$BP$137,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AJ30/AboveHWM!AJ$137)*IF(AJ$2<$AB$2,TOCA!$BP$137,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AK30/AboveHWM!AK$137)*IF(AK$2<$AB$2,TOCA!$BP$137,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AL30/AboveHWM!AL$137)*IF(AL$2<$AB$2,TOCA!$BP$137,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AM30/AboveHWM!AM$137)*IF(AM$2<$AB$2,TOCA!$BP$137,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AN30/AboveHWM!AN$137)*IF(AN$2<$AB$2,TOCA!$BP$137,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AO30/AboveHWM!AO$137)*IF(AO$2<$AB$2,TOCA!$BP$137,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AP30/AboveHWM!AP$137)*IF(AP$2<$AB$2,TOCA!$BP$137,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AQ30/AboveHWM!AQ$137)*IF(AQ$2<$AB$2,TOCA!$BP$137,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AR30/AboveHWM!AR$137)*IF(AR$2<$AB$2,TOCA!$BP$137,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AS30/AboveHWM!AS$137)*IF(AS$2<$AB$2,TOCA!$BP$137,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AT30/AboveHWM!AT$137)*IF(AT$2<$AB$2,TOCA!$BP$137,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AU30/AboveHWM!AU$137)*IF(AU$2<$AB$2,TOCA!$BP$137,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AV30/AboveHWM!AV$137)*IF(AV$2<$AB$2,TOCA!$BP$137,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AW30/AboveHWM!AW$137)*IF(AW$2<$AB$2,TOCA!$BP$137,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AX30/AboveHWM!AX$137)*IF(AX$2<$AB$2,TOCA!$BP$137,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AY30/AboveHWM!AY$137)*IF(AY$2<$AB$2,TOCA!$BP$137,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!AZ30/AboveHWM!AZ$137)*IF(AZ$2<$AB$2,TOCA!$BP$137,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AZ$2,Init!$F:$H,MATCH(AZ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BA30/AboveHWM!BA$137)*IF(BA$2<$AB$2,TOCA!$BP$137,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BA$2,Init!$F:$H,MATCH(BA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BB30/AboveHWM!BB$137)*IF(BB$2<$AB$2,TOCA!$BP$137,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BB$2,Init!$F:$H,MATCH(BB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BC30/AboveHWM!BC$137)*IF(BC$2<$AB$2,TOCA!$BP$137,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BC$2,Init!$F:$H,MATCH(BC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BD30/AboveHWM!BD$137)*IF(BD$2<$AB$2,TOCA!$BP$137,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BD$2,Init!$F:$H,MATCH(BD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BE30/AboveHWM!BE$137)*IF(BE$2<$AB$2,TOCA!$BP$137,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BE$2,Init!$F:$H,MATCH(BE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BF30/AboveHWM!BF$137)*IF(BF$2<$AB$2,TOCA!$BP$137,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BF$2,Init!$F:$H,MATCH(BF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BG30/AboveHWM!BG$137)*IF(BG$2<$AB$2,TOCA!$BP$137,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BG$2,Init!$F:$H,MATCH(BG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BH30/AboveHWM!BH$137)*IF(BH$2<$AB$2,TOCA!$BP$137,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BH$2,Init!$F:$H,MATCH(BH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BI30/AboveHWM!BI$137)*IF(BI$2<$AB$2,TOCA!$BP$137,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BI$2,Init!$F:$H,MATCH(BI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BJ30/AboveHWM!BJ$137)*IF(BJ$2<$AB$2,TOCA!$BP$137,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BJ$2,Init!$F:$H,MATCH(BJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BK30/AboveHWM!BK$137)*IF(BK$2<$AB$2,TOCA!$BP$137,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BK$2,Init!$F:$H,MATCH(BK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BL30/AboveHWM!BL$137)*IF(BL$2<$AB$2,TOCA!$BP$137,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BL$2,Init!$F:$H,MATCH(BL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BM30/AboveHWM!BM$137)*IF(BM$2<$AB$2,TOCA!$BP$137,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BM$2,Init!$F:$H,MATCH(BM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BN30/AboveHWM!BN$137)*IF(BN$2<$AB$2,TOCA!$BP$137,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BN$2,Init!$F:$H,MATCH(BN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BO30/AboveHWM!BO$137)*IF(BO$2<$AB$2,TOCA!$BP$137,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BO$2,Init!$F:$H,MATCH(BO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BP30/AboveHWM!BP$137)*IF(BP$2<$AB$2,TOCA!$BP$137,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BP$2,Init!$F:$H,MATCH(BP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BQ30/AboveHWM!BQ$137)*IF(BQ$2<$AB$2,TOCA!$BP$137,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BQ$2,Init!$F:$H,MATCH(BQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BR30/AboveHWM!BR$137)*IF(BR$2<$AB$2,TOCA!$BP$137,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BR$2,Init!$F:$H,MATCH(BR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BS30/AboveHWM!BS$137)*IF(BS$2<$AB$2,TOCA!$BP$137,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BS$2,Init!$F:$H,MATCH(BS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BT30/AboveHWM!BT$137)*IF(BT$2<$AB$2,TOCA!$BP$137,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BT$2,Init!$F:$H,MATCH(BT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BU30/AboveHWM!BU$137)*IF(BU$2<$AB$2,TOCA!$BP$137,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BU$2,Init!$F:$H,MATCH(BU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BV30/AboveHWM!BV$137)*IF(BV$2<$AB$2,TOCA!$BP$137,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BV$2,Init!$F:$H,MATCH(BV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E30=0,0,(AboveHWM!BW30/AboveHWM!BW$137)*IF(BW$2<$AB$2,TOCA!$BP$137,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BW$2,Init!$F:$H,MATCH(BW$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!D45/AboveHWM!D$137)*IF(D$2<$AB$2,TOCA!$BP$137,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!E45/AboveHWM!E$137)*IF(E$2<$AB$2,TOCA!$BP$137,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!F45/AboveHWM!F$137)*IF(F$2<$AB$2,TOCA!$BP$137,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!G45/AboveHWM!G$137)*IF(G$2<$AB$2,TOCA!$BP$137,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!H45/AboveHWM!H$137)*IF(H$2<$AB$2,TOCA!$BP$137,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!I45/AboveHWM!I$137)*IF(I$2<$AB$2,TOCA!$BP$137,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!J45/AboveHWM!J$137)*IF(J$2<$AB$2,TOCA!$BP$137,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!K45/AboveHWM!K$137)*IF(K$2<$AB$2,TOCA!$BP$137,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!L45/AboveHWM!L$137)*IF(L$2<$AB$2,TOCA!$BP$137,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!M45/AboveHWM!M$137)*IF(M$2<$AB$2,TOCA!$BP$137,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!N45/AboveHWM!N$137)*IF(N$2<$AB$2,TOCA!$BP$137,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!O45/AboveHWM!O$137)*IF(O$2<$AB$2,TOCA!$BP$137,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!P45/AboveHWM!P$137)*IF(P$2<$AB$2,TOCA!$BP$137,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!Q45/AboveHWM!Q$137)*IF(Q$2<$AB$2,TOCA!$BP$137,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!R45/AboveHWM!R$137)*IF(R$2<$AB$2,TOCA!$BP$137,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!S45/AboveHWM!S$137)*IF(S$2<$AB$2,TOCA!$BP$137,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!T45/AboveHWM!T$137)*IF(T$2<$AB$2,TOCA!$BP$137,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!U45/AboveHWM!U$137)*IF(U$2<$AB$2,TOCA!$BP$137,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!V45/AboveHWM!V$137)*IF(V$2<$AB$2,TOCA!$BP$137,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!W45/AboveHWM!W$137)*IF(W$2<$AB$2,TOCA!$BP$137,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!X45/AboveHWM!X$137)*IF(X$2<$AB$2,TOCA!$BP$137,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!Y45/AboveHWM!Y$137)*IF(Y$2<$AB$2,TOCA!$BP$137,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!Z45/AboveHWM!Z$137)*IF(Z$2<$AB$2,TOCA!$BP$137,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AA45/AboveHWM!AA$137)*IF(AA$2<$AB$2,TOCA!$BP$137,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AB45/AboveHWM!AB$137)*IF(AB$2<$AB$2,TOCA!$BP$137,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AC45/AboveHWM!AC$137)*IF(AC$2<$AB$2,TOCA!$BP$137,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AD45/AboveHWM!AD$137)*IF(AD$2<$AB$2,TOCA!$BP$137,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AE45/AboveHWM!AE$137)*IF(AE$2<$AB$2,TOCA!$BP$137,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AF45/AboveHWM!AF$137)*IF(AF$2<$AB$2,TOCA!$BP$137,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AG45/AboveHWM!AG$137)*IF(AG$2<$AB$2,TOCA!$BP$137,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AH45/AboveHWM!AH$137)*IF(AH$2<$AB$2,TOCA!$BP$137,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AI45/AboveHWM!AI$137)*IF(AI$2<$AB$2,TOCA!$BP$137,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AJ45/AboveHWM!AJ$137)*IF(AJ$2<$AB$2,TOCA!$BP$137,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AK45/AboveHWM!AK$137)*IF(AK$2<$AB$2,TOCA!$BP$137,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AL45/AboveHWM!AL$137)*IF(AL$2<$AB$2,TOCA!$BP$137,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AM45/AboveHWM!AM$137)*IF(AM$2<$AB$2,TOCA!$BP$137,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AN45/AboveHWM!AN$137)*IF(AN$2<$AB$2,TOCA!$BP$137,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AO45/AboveHWM!AO$137)*IF(AO$2<$AB$2,TOCA!$BP$137,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AP45/AboveHWM!AP$137)*IF(AP$2<$AB$2,TOCA!$BP$137,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AQ45/AboveHWM!AQ$137)*IF(AQ$2<$AB$2,TOCA!$BP$137,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AR45/AboveHWM!AR$137)*IF(AR$2<$AB$2,TOCA!$BP$137,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AS45/AboveHWM!AS$137)*IF(AS$2<$AB$2,TOCA!$BP$137,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AT45/AboveHWM!AT$137)*IF(AT$2<$AB$2,TOCA!$BP$137,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AU45/AboveHWM!AU$137)*IF(AU$2<$AB$2,TOCA!$BP$137,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AV45/AboveHWM!AV$137)*IF(AV$2<$AB$2,TOCA!$BP$137,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AW45/AboveHWM!AW$137)*IF(AW$2<$AB$2,TOCA!$BP$137,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AX45/AboveHWM!AX$137)*IF(AX$2<$AB$2,TOCA!$BP$137,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AY45/AboveHWM!AY$137)*IF(AY$2<$AB$2,TOCA!$BP$137,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!AZ45/AboveHWM!AZ$137)*IF(AZ$2<$AB$2,TOCA!$BP$137,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AZ$2,Init!$F:$H,MATCH(AZ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BA45/AboveHWM!BA$137)*IF(BA$2<$AB$2,TOCA!$BP$137,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BA$2,Init!$F:$H,MATCH(BA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BB45/AboveHWM!BB$137)*IF(BB$2<$AB$2,TOCA!$BP$137,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BB$2,Init!$F:$H,MATCH(BB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BC45/AboveHWM!BC$137)*IF(BC$2<$AB$2,TOCA!$BP$137,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BC$2,Init!$F:$H,MATCH(BC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BD45/AboveHWM!BD$137)*IF(BD$2<$AB$2,TOCA!$BP$137,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BD$2,Init!$F:$H,MATCH(BD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BE45/AboveHWM!BE$137)*IF(BE$2<$AB$2,TOCA!$BP$137,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BE$2,Init!$F:$H,MATCH(BE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BF45/AboveHWM!BF$137)*IF(BF$2<$AB$2,TOCA!$BP$137,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BF$2,Init!$F:$H,MATCH(BF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BG45/AboveHWM!BG$137)*IF(BG$2<$AB$2,TOCA!$BP$137,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BG$2,Init!$F:$H,MATCH(BG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BH45/AboveHWM!BH$137)*IF(BH$2<$AB$2,TOCA!$BP$137,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BH$2,Init!$F:$H,MATCH(BH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BI45/AboveHWM!BI$137)*IF(BI$2<$AB$2,TOCA!$BP$137,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BI$2,Init!$F:$H,MATCH(BI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BJ45/AboveHWM!BJ$137)*IF(BJ$2<$AB$2,TOCA!$BP$137,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BJ$2,Init!$F:$H,MATCH(BJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BK45/AboveHWM!BK$137)*IF(BK$2<$AB$2,TOCA!$BP$137,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BK$2,Init!$F:$H,MATCH(BK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BL45/AboveHWM!BL$137)*IF(BL$2<$AB$2,TOCA!$BP$137,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BL$2,Init!$F:$H,MATCH(BL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BM45/AboveHWM!BM$137)*IF(BM$2<$AB$2,TOCA!$BP$137,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BM$2,Init!$F:$H,MATCH(BM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BN45/AboveHWM!BN$137)*IF(BN$2<$AB$2,TOCA!$BP$137,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BN$2,Init!$F:$H,MATCH(BN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BO45/AboveHWM!BO$137)*IF(BO$2<$AB$2,TOCA!$BP$137,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BO$2,Init!$F:$H,MATCH(BO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BP45/AboveHWM!BP$137)*IF(BP$2<$AB$2,TOCA!$BP$137,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BP$2,Init!$F:$H,MATCH(BP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BQ45/AboveHWM!BQ$137)*IF(BQ$2<$AB$2,TOCA!$BP$137,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BQ$2,Init!$F:$H,MATCH(BQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BR45/AboveHWM!BR$137)*IF(BR$2<$AB$2,TOCA!$BP$137,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BR$2,Init!$F:$H,MATCH(BR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BS45/AboveHWM!BS$137)*IF(BS$2<$AB$2,TOCA!$BP$137,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BS$2,Init!$F:$H,MATCH(BS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BT45/AboveHWM!BT$137)*IF(BT$2<$AB$2,TOCA!$BP$137,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BT$2,Init!$F:$H,MATCH(BT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BU45/AboveHWM!BU$137)*IF(BU$2<$AB$2,TOCA!$BP$137,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BU$2,Init!$F:$H,MATCH(BU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BV45/AboveHWM!BV$137)*IF(BV$2<$AB$2,TOCA!$BP$137,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BV$2,Init!$F:$H,MATCH(BV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E45=0,0,(AboveHWM!BW45/AboveHWM!BW$137)*IF(BW$2<$AB$2,TOCA!$BP$137,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BW$2,Init!$F:$H,MATCH(BW$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!D77/AboveHWM!D$137)*IF(D$2<$AB$2,TOCA!$BP$137,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":86.624357487039546},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!E77/AboveHWM!E$137)*IF(E$2<$AB$2,TOCA!$BP$137,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":62.562035962861898},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!F77/AboveHWM!F$137)*IF(F$2<$AB$2,TOCA!$BP$137,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":76.999428877368487},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!G77/AboveHWM!G$137)*IF(G$2<$AB$2,TOCA!$BP$137,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":67.575019613732223},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!H77/AboveHWM!H$137)*IF(H$2<$AB$2,TOCA!$BP$137,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":83.416047950482536},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!I77/AboveHWM!I$137)*IF(I$2<$AB$2,TOCA!$BP$137,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":65.770345499418923},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!J77/AboveHWM!J$137)*IF(J$2<$AB$2,TOCA!$BP$137,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":83.416047950482536},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!K77/AboveHWM!K$137)*IF(K$2<$AB$2,TOCA!$BP$137,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":65.770345499418923},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!L77/AboveHWM!L$137)*IF(L$2<$AB$2,TOCA!$BP$137,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":76.999428877368487},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!M77/AboveHWM!M$137)*IF(M$2<$AB$2,TOCA!$BP$137,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":57.749571658026369},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!N77/AboveHWM!N$137)*IF(N$2<$AB$2,TOCA!$BP$137,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":83.416047950482536},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!O77/AboveHWM!O$137)*IF(O$2<$AB$2,TOCA!$BP$137,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":65.569826153384085},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!P77/AboveHWM!P$137)*IF(P$2<$AB$2,TOCA!$BP$137,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":83.416047950482536},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!Q77/AboveHWM!Q$137)*IF(Q$2<$AB$2,TOCA!$BP$137,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":60.957881194583372},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!R77/AboveHWM!R$137)*IF(R$2<$AB$2,TOCA!$BP$137,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":80.207738413925483},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!S77/AboveHWM!S$137)*IF(S$2<$AB$2,TOCA!$BP$137,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":68.978655035975919},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!T77/AboveHWM!T$137)*IF(T$2<$AB$2,TOCA!$BP$137,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":83.416047950482536},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!U77/AboveHWM!U$137)*IF(U$2<$AB$2,TOCA!$BP$137,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":60.957881194583372},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!V77/AboveHWM!V$137)*IF(V$2<$AB$2,TOCA!$BP$137,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":83.416047950482536},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!W77/AboveHWM!W$137)*IF(W$2<$AB$2,TOCA!$BP$137,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":65.770345499418923},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!X77/AboveHWM!X$137)*IF(X$2<$AB$2,TOCA!$BP$137,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":83.416047950482536},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!Y77/AboveHWM!Y$137)*IF(Y$2<$AB$2,TOCA!$BP$137,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":65.770345499418923},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!Z77/AboveHWM!Z$137)*IF(Z$2<$AB$2,TOCA!$BP$137,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":80.207738413925483},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AA77/AboveHWM!AA$137)*IF(AA$2<$AB$2,TOCA!$BP$137,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":64.166190731140389},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AB77/AboveHWM!AB$137)*IF(AB$2<$AB$2,TOCA!$BP$137,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":46.610617866184462},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AC77/AboveHWM!AC$137)*IF(AC$2<$AB$2,TOCA!$BP$137,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":33.66322401446655},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AD77/AboveHWM!AD$137)*IF(AD$2<$AB$2,TOCA!$BP$137,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":41.431660325497297},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AE77/AboveHWM!AE$137)*IF(AE$2<$AB$2,TOCA!$BP$137,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":36.360597733574444},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AF77/AboveHWM!AF$137)*IF(AF$2<$AB$2,TOCA!$BP$137,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":44.884298685955407},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AG77/AboveHWM!AG$137)*IF(AG$2<$AB$2,TOCA!$BP$137,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":35.389543194695605},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AH77/AboveHWM!AH$137)*IF(AH$2<$AB$2,TOCA!$BP$137,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":43.157979505726352},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AI77/AboveHWM!AI$137)*IF(AI$2<$AB$2,TOCA!$BP$137,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":37.11586237492466},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AJ77/AboveHWM!AJ$137)*IF(AJ$2<$AB$2,TOCA!$BP$137,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":41.431660325497297},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AK77/AboveHWM!AK$137)*IF(AK$2<$AB$2,TOCA!$BP$137,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":31.073745244122968},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AL77/AboveHWM!AL$137)*IF(AL$2<$AB$2,TOCA!$BP$137,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":46.610617866184462},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AM77/AboveHWM!AM$137)*IF(AM$2<$AB$2,TOCA!$BP$137,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":33.555329065702232},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AN77/AboveHWM!AN$137)*IF(AN$2<$AB$2,TOCA!$BP$137,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":44.884298685955407},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AO77/AboveHWM!AO$137)*IF(AO$2<$AB$2,TOCA!$BP$137,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":32.800064424352023},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AP77/AboveHWM!AP$137)*IF(AP$2<$AB$2,TOCA!$BP$137,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":43.157979505726352},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AQ77/AboveHWM!AQ$137)*IF(AQ$2<$AB$2,TOCA!$BP$137,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":37.11586237492466},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AR77/AboveHWM!AR$137)*IF(AR$2<$AB$2,TOCA!$BP$137,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":44.884298685955407},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AS77/AboveHWM!AS$137)*IF(AS$2<$AB$2,TOCA!$BP$137,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":32.800064424352023},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AT77/AboveHWM!AT$137)*IF(AT$2<$AB$2,TOCA!$BP$137,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":44.884298685955407},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AU77/AboveHWM!AU$137)*IF(AU$2<$AB$2,TOCA!$BP$137,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":35.389543194695605},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AV77/AboveHWM!AV$137)*IF(AV$2<$AB$2,TOCA!$BP$137,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":44.884298685955407},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AW77/AboveHWM!AW$137)*IF(AW$2<$AB$2,TOCA!$BP$137,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":35.389543194695605},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AX77/AboveHWM!AX$137)*IF(AX$2<$AB$2,TOCA!$BP$137,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":43.157979505726352},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AY77/AboveHWM!AY$137)*IF(AY$2<$AB$2,TOCA!$BP$137,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":34.526383604581078},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!AZ77/AboveHWM!AZ$137)*IF(AZ$2<$AB$2,TOCA!$BP$137,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AZ$2,Init!$F:$H,MATCH(AZ$3,Init!$F$4:$H$4,0),FALSE))","v":50.752678191760367},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BA77/AboveHWM!BA$137)*IF(BA$2<$AB$2,TOCA!$BP$137,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BA$2,Init!$F:$H,MATCH(BA$3,Init!$F$4:$H$4,0),FALSE))","v":40.016534728118742},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BB77/AboveHWM!BB$137)*IF(BB$2<$AB$2,TOCA!$BP$137,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BB$2,Init!$F:$H,MATCH(BB$3,Init!$F$4:$H$4,0),FALSE))","v":48.800652107461879},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BC77/AboveHWM!BC$137)*IF(BC$2<$AB$2,TOCA!$BP$137,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BC$2,Init!$F:$H,MATCH(BC$3,Init!$F$4:$H$4,0),FALSE))","v":39.162523316238165},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BD77/AboveHWM!BD$137)*IF(BD$2<$AB$2,TOCA!$BP$137,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BD$2,Init!$F:$H,MATCH(BD$3,Init!$F$4:$H$4,0),FALSE))","v":50.752678191760367},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BE77/AboveHWM!BE$137)*IF(BE$2<$AB$2,TOCA!$BP$137,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BE$2,Init!$F:$H,MATCH(BE$3,Init!$F$4:$H$4,0),FALSE))","v":40.016534728118742},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BF77/AboveHWM!BF$137)*IF(BF$2<$AB$2,TOCA!$BP$137,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BF$2,Init!$F:$H,MATCH(BF$3,Init!$F$4:$H$4,0),FALSE))","v":48.800652107461879},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BG77/AboveHWM!BG$137)*IF(BG$2<$AB$2,TOCA!$BP$137,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BG$2,Init!$F:$H,MATCH(BG$3,Init!$F$4:$H$4,0),FALSE))","v":41.968560812417216},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BH77/AboveHWM!BH$137)*IF(BH$2<$AB$2,TOCA!$BP$137,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BH$2,Init!$F:$H,MATCH(BH$3,Init!$F$4:$H$4,0),FALSE))","v":48.800652107461879},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BI77/AboveHWM!BI$137)*IF(BI$2<$AB$2,TOCA!$BP$137,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BI$2,Init!$F:$H,MATCH(BI$3,Init!$F$4:$H$4,0),FALSE))","v":36.112482559521794},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BJ77/AboveHWM!BJ$137)*IF(BJ$2<$AB$2,TOCA!$BP$137,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BJ$2,Init!$F:$H,MATCH(BJ$3,Init!$F$4:$H$4,0),FALSE))","v":52.704704276058834},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BK77/AboveHWM!BK$137)*IF(BK$2<$AB$2,TOCA!$BP$137,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BK$2,Init!$F:$H,MATCH(BK$3,Init!$F$4:$H$4,0),FALSE))","v":37.942507013551612},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BL77/AboveHWM!BL$137)*IF(BL$2<$AB$2,TOCA!$BP$137,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BL$2,Init!$F:$H,MATCH(BL$3,Init!$F$4:$H$4,0),FALSE))","v":48.800652107461879},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BM77/AboveHWM!BM$137)*IF(BM$2<$AB$2,TOCA!$BP$137,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BM$2,Init!$F:$H,MATCH(BM$3,Init!$F$4:$H$4,0),FALSE))","v":39.040521685969502},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BN77/AboveHWM!BN$137)*IF(BN$2<$AB$2,TOCA!$BP$137,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BN$2,Init!$F:$H,MATCH(BN$3,Init!$F$4:$H$4,0),FALSE))","v":50.752678191760367},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BO77/AboveHWM!BO$137)*IF(BO$2<$AB$2,TOCA!$BP$137,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BO$2,Init!$F:$H,MATCH(BO$3,Init!$F$4:$H$4,0),FALSE))","v":40.016534728118742},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BP77/AboveHWM!BP$137)*IF(BP$2<$AB$2,TOCA!$BP$137,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BP$2,Init!$F:$H,MATCH(BP$3,Init!$F$4:$H$4,0),FALSE))","v":50.752678191760367},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BQ77/AboveHWM!BQ$137)*IF(BQ$2<$AB$2,TOCA!$BP$137,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BQ$2,Init!$F:$H,MATCH(BQ$3,Init!$F$4:$H$4,0),FALSE))","v":37.088495601671028},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BR77/AboveHWM!BR$137)*IF(BR$2<$AB$2,TOCA!$BP$137,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BR$2,Init!$F:$H,MATCH(BR$3,Init!$F$4:$H$4,0),FALSE))","v":48.800652107461879},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BS77/AboveHWM!BS$137)*IF(BS$2<$AB$2,TOCA!$BP$137,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BS$2,Init!$F:$H,MATCH(BS$3,Init!$F$4:$H$4,0),FALSE))","v":41.968560812417216},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BT77/AboveHWM!BT$137)*IF(BT$2<$AB$2,TOCA!$BP$137,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BT$2,Init!$F:$H,MATCH(BT$3,Init!$F$4:$H$4,0),FALSE))","v":52.704704276058834},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BU77/AboveHWM!BU$137)*IF(BU$2<$AB$2,TOCA!$BP$137,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BU$2,Init!$F:$H,MATCH(BU$3,Init!$F$4:$H$4,0),FALSE))","v":38.064508643820268},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BV77/AboveHWM!BV$137)*IF(BV$2<$AB$2,TOCA!$BP$137,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BV$2,Init!$F:$H,MATCH(BV$3,Init!$F$4:$H$4,0),FALSE))","v":48.800652107461879},{"$f":"IF(TOCA!$E77=0,0,(AboveHWM!BW77/AboveHWM!BW$137)*IF(BW$2<$AB$2,TOCA!$BP$137,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BW$2,Init!$F:$H,MATCH(BW$3,Init!$F$4:$H$4,0),FALSE))","v":39.040521685969502}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!D88/AboveHWM!D$137)*IF(D$2<$AB$2,TOCA!$BP$137,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!E88/AboveHWM!E$137)*IF(E$2<$AB$2,TOCA!$BP$137,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!F88/AboveHWM!F$137)*IF(F$2<$AB$2,TOCA!$BP$137,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!G88/AboveHWM!G$137)*IF(G$2<$AB$2,TOCA!$BP$137,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!H88/AboveHWM!H$137)*IF(H$2<$AB$2,TOCA!$BP$137,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!I88/AboveHWM!I$137)*IF(I$2<$AB$2,TOCA!$BP$137,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!J88/AboveHWM!J$137)*IF(J$2<$AB$2,TOCA!$BP$137,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!K88/AboveHWM!K$137)*IF(K$2<$AB$2,TOCA!$BP$137,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!L88/AboveHWM!L$137)*IF(L$2<$AB$2,TOCA!$BP$137,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!M88/AboveHWM!M$137)*IF(M$2<$AB$2,TOCA!$BP$137,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!N88/AboveHWM!N$137)*IF(N$2<$AB$2,TOCA!$BP$137,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!O88/AboveHWM!O$137)*IF(O$2<$AB$2,TOCA!$BP$137,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!P88/AboveHWM!P$137)*IF(P$2<$AB$2,TOCA!$BP$137,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!Q88/AboveHWM!Q$137)*IF(Q$2<$AB$2,TOCA!$BP$137,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!R88/AboveHWM!R$137)*IF(R$2<$AB$2,TOCA!$BP$137,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!S88/AboveHWM!S$137)*IF(S$2<$AB$2,TOCA!$BP$137,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!T88/AboveHWM!T$137)*IF(T$2<$AB$2,TOCA!$BP$137,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!U88/AboveHWM!U$137)*IF(U$2<$AB$2,TOCA!$BP$137,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!V88/AboveHWM!V$137)*IF(V$2<$AB$2,TOCA!$BP$137,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!W88/AboveHWM!W$137)*IF(W$2<$AB$2,TOCA!$BP$137,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!X88/AboveHWM!X$137)*IF(X$2<$AB$2,TOCA!$BP$137,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!Y88/AboveHWM!Y$137)*IF(Y$2<$AB$2,TOCA!$BP$137,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!Z88/AboveHWM!Z$137)*IF(Z$2<$AB$2,TOCA!$BP$137,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AA88/AboveHWM!AA$137)*IF(AA$2<$AB$2,TOCA!$BP$137,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AB88/AboveHWM!AB$137)*IF(AB$2<$AB$2,TOCA!$BP$137,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AC88/AboveHWM!AC$137)*IF(AC$2<$AB$2,TOCA!$BP$137,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AD88/AboveHWM!AD$137)*IF(AD$2<$AB$2,TOCA!$BP$137,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AE88/AboveHWM!AE$137)*IF(AE$2<$AB$2,TOCA!$BP$137,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AF88/AboveHWM!AF$137)*IF(AF$2<$AB$2,TOCA!$BP$137,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AG88/AboveHWM!AG$137)*IF(AG$2<$AB$2,TOCA!$BP$137,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AH88/AboveHWM!AH$137)*IF(AH$2<$AB$2,TOCA!$BP$137,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AI88/AboveHWM!AI$137)*IF(AI$2<$AB$2,TOCA!$BP$137,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AJ88/AboveHWM!AJ$137)*IF(AJ$2<$AB$2,TOCA!$BP$137,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AK88/AboveHWM!AK$137)*IF(AK$2<$AB$2,TOCA!$BP$137,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AL88/AboveHWM!AL$137)*IF(AL$2<$AB$2,TOCA!$BP$137,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AM88/AboveHWM!AM$137)*IF(AM$2<$AB$2,TOCA!$BP$137,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AN88/AboveHWM!AN$137)*IF(AN$2<$AB$2,TOCA!$BP$137,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AO88/AboveHWM!AO$137)*IF(AO$2<$AB$2,TOCA!$BP$137,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AP88/AboveHWM!AP$137)*IF(AP$2<$AB$2,TOCA!$BP$137,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AQ88/AboveHWM!AQ$137)*IF(AQ$2<$AB$2,TOCA!$BP$137,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AR88/AboveHWM!AR$137)*IF(AR$2<$AB$2,TOCA!$BP$137,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AS88/AboveHWM!AS$137)*IF(AS$2<$AB$2,TOCA!$BP$137,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AT88/AboveHWM!AT$137)*IF(AT$2<$AB$2,TOCA!$BP$137,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AU88/AboveHWM!AU$137)*IF(AU$2<$AB$2,TOCA!$BP$137,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AV88/AboveHWM!AV$137)*IF(AV$2<$AB$2,TOCA!$BP$137,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AW88/AboveHWM!AW$137)*IF(AW$2<$AB$2,TOCA!$BP$137,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AX88/AboveHWM!AX$137)*IF(AX$2<$AB$2,TOCA!$BP$137,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AY88/AboveHWM!AY$137)*IF(AY$2<$AB$2,TOCA!$BP$137,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!AZ88/AboveHWM!AZ$137)*IF(AZ$2<$AB$2,TOCA!$BP$137,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AZ$2,Init!$F:$H,MATCH(AZ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BA88/AboveHWM!BA$137)*IF(BA$2<$AB$2,TOCA!$BP$137,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BA$2,Init!$F:$H,MATCH(BA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BB88/AboveHWM!BB$137)*IF(BB$2<$AB$2,TOCA!$BP$137,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BB$2,Init!$F:$H,MATCH(BB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BC88/AboveHWM!BC$137)*IF(BC$2<$AB$2,TOCA!$BP$137,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BC$2,Init!$F:$H,MATCH(BC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BD88/AboveHWM!BD$137)*IF(BD$2<$AB$2,TOCA!$BP$137,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BD$2,Init!$F:$H,MATCH(BD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BE88/AboveHWM!BE$137)*IF(BE$2<$AB$2,TOCA!$BP$137,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BE$2,Init!$F:$H,MATCH(BE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BF88/AboveHWM!BF$137)*IF(BF$2<$AB$2,TOCA!$BP$137,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BF$2,Init!$F:$H,MATCH(BF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BG88/AboveHWM!BG$137)*IF(BG$2<$AB$2,TOCA!$BP$137,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BG$2,Init!$F:$H,MATCH(BG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BH88/AboveHWM!BH$137)*IF(BH$2<$AB$2,TOCA!$BP$137,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BH$2,Init!$F:$H,MATCH(BH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BI88/AboveHWM!BI$137)*IF(BI$2<$AB$2,TOCA!$BP$137,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BI$2,Init!$F:$H,MATCH(BI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BJ88/AboveHWM!BJ$137)*IF(BJ$2<$AB$2,TOCA!$BP$137,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BJ$2,Init!$F:$H,MATCH(BJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BK88/AboveHWM!BK$137)*IF(BK$2<$AB$2,TOCA!$BP$137,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BK$2,Init!$F:$H,MATCH(BK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BL88/AboveHWM!BL$137)*IF(BL$2<$AB$2,TOCA!$BP$137,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BL$2,Init!$F:$H,MATCH(BL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BM88/AboveHWM!BM$137)*IF(BM$2<$AB$2,TOCA!$BP$137,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BM$2,Init!$F:$H,MATCH(BM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BN88/AboveHWM!BN$137)*IF(BN$2<$AB$2,TOCA!$BP$137,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BN$2,Init!$F:$H,MATCH(BN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BO88/AboveHWM!BO$137)*IF(BO$2<$AB$2,TOCA!$BP$137,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BO$2,Init!$F:$H,MATCH(BO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BP88/AboveHWM!BP$137)*IF(BP$2<$AB$2,TOCA!$BP$137,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BP$2,Init!$F:$H,MATCH(BP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BQ88/AboveHWM!BQ$137)*IF(BQ$2<$AB$2,TOCA!$BP$137,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BQ$2,Init!$F:$H,MATCH(BQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BR88/AboveHWM!BR$137)*IF(BR$2<$AB$2,TOCA!$BP$137,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BR$2,Init!$F:$H,MATCH(BR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BS88/AboveHWM!BS$137)*IF(BS$2<$AB$2,TOCA!$BP$137,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BS$2,Init!$F:$H,MATCH(BS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BT88/AboveHWM!BT$137)*IF(BT$2<$AB$2,TOCA!$BP$137,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BT$2,Init!$F:$H,MATCH(BT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BU88/AboveHWM!BU$137)*IF(BU$2<$AB$2,TOCA!$BP$137,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BU$2,Init!$F:$H,MATCH(BU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BV88/AboveHWM!BV$137)*IF(BV$2<$AB$2,TOCA!$BP$137,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BV$2,Init!$F:$H,MATCH(BV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E88=0,0,(AboveHWM!BW88/AboveHWM!BW$137)*IF(BW$2<$AB$2,TOCA!$BP$137,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BW$2,Init!$F:$H,MATCH(BW$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10333,"Ravalli County Elec Coop",{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!D102/AboveHWM!D$137)*IF(D$2<$AB$2,TOCA!$BP$137,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":1235.3497080922971},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!E102/AboveHWM!E$137)*IF(E$2<$AB$2,TOCA!$BP$137,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":892.19701139999233},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!F102/AboveHWM!F$137)*IF(F$2<$AB$2,TOCA!$BP$137,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":1098.0886294153754},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!G102/AboveHWM!G$137)*IF(G$2<$AB$2,TOCA!$BP$137,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":963.68715654422249},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!H102/AboveHWM!H$137)*IF(H$2<$AB$2,TOCA!$BP$137,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":1189.5960151999898},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!I102/AboveHWM!I$137)*IF(I$2<$AB$2,TOCA!$BP$137,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":937.95070429229963},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!J102/AboveHWM!J$137)*IF(J$2<$AB$2,TOCA!$BP$137,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":1189.5960151999898},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!K102/AboveHWM!K$137)*IF(K$2<$AB$2,TOCA!$BP$137,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":937.95070429229963},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!L102/AboveHWM!L$137)*IF(L$2<$AB$2,TOCA!$BP$137,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":1098.0886294153754},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!M102/AboveHWM!M$137)*IF(M$2<$AB$2,TOCA!$BP$137,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":823.56647206153139},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!N102/AboveHWM!N$137)*IF(N$2<$AB$2,TOCA!$BP$137,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":1189.5960151999898},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!O102/AboveHWM!O$137)*IF(O$2<$AB$2,TOCA!$BP$137,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":935.09109848653043},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!P102/AboveHWM!P$137)*IF(P$2<$AB$2,TOCA!$BP$137,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":1189.5960151999898},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!Q102/AboveHWM!Q$137)*IF(Q$2<$AB$2,TOCA!$BP$137,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":869.32016495383868},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!R102/AboveHWM!R$137)*IF(R$2<$AB$2,TOCA!$BP$137,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":1143.8423223076825},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!S102/AboveHWM!S$137)*IF(S$2<$AB$2,TOCA!$BP$137,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":983.70439718460659},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!T102/AboveHWM!T$137)*IF(T$2<$AB$2,TOCA!$BP$137,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":1189.5960151999898},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!U102/AboveHWM!U$137)*IF(U$2<$AB$2,TOCA!$BP$137,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":869.32016495383868},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!V102/AboveHWM!V$137)*IF(V$2<$AB$2,TOCA!$BP$137,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":1189.5960151999898},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!W102/AboveHWM!W$137)*IF(W$2<$AB$2,TOCA!$BP$137,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":937.95070429229963},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!X102/AboveHWM!X$137)*IF(X$2<$AB$2,TOCA!$BP$137,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":1189.5960151999898},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!Y102/AboveHWM!Y$137)*IF(Y$2<$AB$2,TOCA!$BP$137,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":937.95070429229963},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!Z102/AboveHWM!Z$137)*IF(Z$2<$AB$2,TOCA!$BP$137,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":1143.8423223076825},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AA102/AboveHWM!AA$137)*IF(AA$2<$AB$2,TOCA!$BP$137,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":915.07385784614598},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AB102/AboveHWM!AB$137)*IF(AB$2<$AB$2,TOCA!$BP$137,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":709.68424622061491},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AC102/AboveHWM!AC$137)*IF(AC$2<$AB$2,TOCA!$BP$137,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":512.54973338155514},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AD102/AboveHWM!AD$137)*IF(AD$2<$AB$2,TOCA!$BP$137,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":630.83044108499098},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AE102/AboveHWM!AE$137)*IF(AE$2<$AB$2,TOCA!$BP$137,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":553.61942355635927},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AF102/AboveHWM!AF$137)*IF(AF$2<$AB$2,TOCA!$BP$137,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":683.39964450874027},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AG102/AboveHWM!AG$137)*IF(AG$2<$AB$2,TOCA!$BP$137,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":538.83433509342979},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AH102/AboveHWM!AH$137)*IF(AH$2<$AB$2,TOCA!$BP$137,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":657.11504279686585},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AI102/AboveHWM!AI$137)*IF(AI$2<$AB$2,TOCA!$BP$137,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":565.11893680530443},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AJ102/AboveHWM!AJ$137)*IF(AJ$2<$AB$2,TOCA!$BP$137,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":630.83044108499098},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AK102/AboveHWM!AK$137)*IF(AK$2<$AB$2,TOCA!$BP$137,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":473.12283081374324},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AL102/AboveHWM!AL$137)*IF(AL$2<$AB$2,TOCA!$BP$137,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":709.68424622061491},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AM102/AboveHWM!AM$137)*IF(AM$2<$AB$2,TOCA!$BP$137,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":510.90694577456304},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AN102/AboveHWM!AN$137)*IF(AN$2<$AB$2,TOCA!$BP$137,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":683.39964450874027},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AO102/AboveHWM!AO$137)*IF(AO$2<$AB$2,TOCA!$BP$137,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":499.40743252561788},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AP102/AboveHWM!AP$137)*IF(AP$2<$AB$2,TOCA!$BP$137,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":657.11504279686585},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AQ102/AboveHWM!AQ$137)*IF(AQ$2<$AB$2,TOCA!$BP$137,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":565.11893680530443},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AR102/AboveHWM!AR$137)*IF(AR$2<$AB$2,TOCA!$BP$137,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":683.39964450874027},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AS102/AboveHWM!AS$137)*IF(AS$2<$AB$2,TOCA!$BP$137,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":499.40743252561788},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AT102/AboveHWM!AT$137)*IF(AT$2<$AB$2,TOCA!$BP$137,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":683.39964450874027},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AU102/AboveHWM!AU$137)*IF(AU$2<$AB$2,TOCA!$BP$137,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":538.83433509342979},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AV102/AboveHWM!AV$137)*IF(AV$2<$AB$2,TOCA!$BP$137,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":683.39964450874027},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AW102/AboveHWM!AW$137)*IF(AW$2<$AB$2,TOCA!$BP$137,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":538.83433509342979},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AX102/AboveHWM!AX$137)*IF(AX$2<$AB$2,TOCA!$BP$137,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":657.11504279686585},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AY102/AboveHWM!AY$137)*IF(AY$2<$AB$2,TOCA!$BP$137,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":525.69203423749252},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!AZ102/AboveHWM!AZ$137)*IF(AZ$2<$AB$2,TOCA!$BP$137,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AZ$2,Init!$F:$H,MATCH(AZ$3,Init!$F$4:$H$4,0),FALSE))","v":822.31245457324337},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BA102/AboveHWM!BA$137)*IF(BA$2<$AB$2,TOCA!$BP$137,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BA$2,Init!$F:$H,MATCH(BA$3,Init!$F$4:$H$4,0),FALSE))","v":648.36174302890345},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BB102/AboveHWM!BB$137)*IF(BB$2<$AB$2,TOCA!$BP$137,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BB$2,Init!$F:$H,MATCH(BB$3,Init!$F$4:$H$4,0),FALSE))","v":790.6850524742722},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BC102/AboveHWM!BC$137)*IF(BC$2<$AB$2,TOCA!$BP$137,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BC$2,Init!$F:$H,MATCH(BC$3,Init!$F$4:$H$4,0),FALSE))","v":634.52475461060362},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BD102/AboveHWM!BD$137)*IF(BD$2<$AB$2,TOCA!$BP$137,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BD$2,Init!$F:$H,MATCH(BD$3,Init!$F$4:$H$4,0),FALSE))","v":822.31245457324337},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BE102/AboveHWM!BE$137)*IF(BE$2<$AB$2,TOCA!$BP$137,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BE$2,Init!$F:$H,MATCH(BE$3,Init!$F$4:$H$4,0),FALSE))","v":648.36174302890345},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BF102/AboveHWM!BF$137)*IF(BF$2<$AB$2,TOCA!$BP$137,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BF$2,Init!$F:$H,MATCH(BF$3,Init!$F$4:$H$4,0),FALSE))","v":790.6850524742722},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BG102/AboveHWM!BG$137)*IF(BG$2<$AB$2,TOCA!$BP$137,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BG$2,Init!$F:$H,MATCH(BG$3,Init!$F$4:$H$4,0),FALSE))","v":679.98914512787428},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BH102/AboveHWM!BH$137)*IF(BH$2<$AB$2,TOCA!$BP$137,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BH$2,Init!$F:$H,MATCH(BH$3,Init!$F$4:$H$4,0),FALSE))","v":790.6850524742722},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BI102/AboveHWM!BI$137)*IF(BI$2<$AB$2,TOCA!$BP$137,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BI$2,Init!$F:$H,MATCH(BI$3,Init!$F$4:$H$4,0),FALSE))","v":585.10693883096155},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BJ102/AboveHWM!BJ$137)*IF(BJ$2<$AB$2,TOCA!$BP$137,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BJ$2,Init!$F:$H,MATCH(BJ$3,Init!$F$4:$H$4,0),FALSE))","v":853.9398566722142},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BK102/AboveHWM!BK$137)*IF(BK$2<$AB$2,TOCA!$BP$137,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BK$2,Init!$F:$H,MATCH(BK$3,Init!$F$4:$H$4,0),FALSE))","v":614.75762829874679},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BL102/AboveHWM!BL$137)*IF(BL$2<$AB$2,TOCA!$BP$137,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BL$2,Init!$F:$H,MATCH(BL$3,Init!$F$4:$H$4,0),FALSE))","v":790.6850524742722},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BM102/AboveHWM!BM$137)*IF(BM$2<$AB$2,TOCA!$BP$137,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BM$2,Init!$F:$H,MATCH(BM$3,Init!$F$4:$H$4,0),FALSE))","v":632.5480419794178},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BN102/AboveHWM!BN$137)*IF(BN$2<$AB$2,TOCA!$BP$137,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BN$2,Init!$F:$H,MATCH(BN$3,Init!$F$4:$H$4,0),FALSE))","v":822.31245457324337},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BO102/AboveHWM!BO$137)*IF(BO$2<$AB$2,TOCA!$BP$137,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BO$2,Init!$F:$H,MATCH(BO$3,Init!$F$4:$H$4,0),FALSE))","v":648.36174302890345},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BP102/AboveHWM!BP$137)*IF(BP$2<$AB$2,TOCA!$BP$137,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BP$2,Init!$F:$H,MATCH(BP$3,Init!$F$4:$H$4,0),FALSE))","v":822.31245457324337},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BQ102/AboveHWM!BQ$137)*IF(BQ$2<$AB$2,TOCA!$BP$137,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BQ$2,Init!$F:$H,MATCH(BQ$3,Init!$F$4:$H$4,0),FALSE))","v":600.92063988044708},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BR102/AboveHWM!BR$137)*IF(BR$2<$AB$2,TOCA!$BP$137,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BR$2,Init!$F:$H,MATCH(BR$3,Init!$F$4:$H$4,0),FALSE))","v":790.6850524742722},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BS102/AboveHWM!BS$137)*IF(BS$2<$AB$2,TOCA!$BP$137,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BS$2,Init!$F:$H,MATCH(BS$3,Init!$F$4:$H$4,0),FALSE))","v":679.98914512787428},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BT102/AboveHWM!BT$137)*IF(BT$2<$AB$2,TOCA!$BP$137,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BT$2,Init!$F:$H,MATCH(BT$3,Init!$F$4:$H$4,0),FALSE))","v":853.9398566722142},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BU102/AboveHWM!BU$137)*IF(BU$2<$AB$2,TOCA!$BP$137,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BU$2,Init!$F:$H,MATCH(BU$3,Init!$F$4:$H$4,0),FALSE))","v":616.7343409299325},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BV102/AboveHWM!BV$137)*IF(BV$2<$AB$2,TOCA!$BP$137,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BV$2,Init!$F:$H,MATCH(BV$3,Init!$F$4:$H$4,0),FALSE))","v":790.6850524742722},{"$f":"IF(TOCA!$E102=0,0,(AboveHWM!BW102/AboveHWM!BW$137)*IF(BW$2<$AB$2,TOCA!$BP$137,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BW$2,Init!$F:$H,MATCH(BW$3,Init!$F$4:$H$4,0),FALSE))","v":632.5480419794178}]
[null,10502,"Yakama Power",{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!D131/AboveHWM!D$137)*IF(D$2<$AB$2,TOCA!$BP$137,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!E131/AboveHWM!E$137)*IF(E$2<$AB$2,TOCA!$BP$137,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!F131/AboveHWM!F$137)*IF(F$2<$AB$2,TOCA!$BP$137,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!G131/AboveHWM!G$137)*IF(G$2<$AB$2,TOCA!$BP$137,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!H131/AboveHWM!H$137)*IF(H$2<$AB$2,TOCA!$BP$137,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!I131/AboveHWM!I$137)*IF(I$2<$AB$2,TOCA!$BP$137,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!J131/AboveHWM!J$137)*IF(J$2<$AB$2,TOCA!$BP$137,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!K131/AboveHWM!K$137)*IF(K$2<$AB$2,TOCA!$BP$137,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!L131/AboveHWM!L$137)*IF(L$2<$AB$2,TOCA!$BP$137,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!M131/AboveHWM!M$137)*IF(M$2<$AB$2,TOCA!$BP$137,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!N131/AboveHWM!N$137)*IF(N$2<$AB$2,TOCA!$BP$137,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!O131/AboveHWM!O$137)*IF(O$2<$AB$2,TOCA!$BP$137,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!P131/AboveHWM!P$137)*IF(P$2<$AB$2,TOCA!$BP$137,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!Q131/AboveHWM!Q$137)*IF(Q$2<$AB$2,TOCA!$BP$137,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!R131/AboveHWM!R$137)*IF(R$2<$AB$2,TOCA!$BP$137,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!S131/AboveHWM!S$137)*IF(S$2<$AB$2,TOCA!$BP$137,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!T131/AboveHWM!T$137)*IF(T$2<$AB$2,TOCA!$BP$137,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!U131/AboveHWM!U$137)*IF(U$2<$AB$2,TOCA!$BP$137,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!V131/AboveHWM!V$137)*IF(V$2<$AB$2,TOCA!$BP$137,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!W131/AboveHWM!W$137)*IF(W$2<$AB$2,TOCA!$BP$137,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!X131/AboveHWM!X$137)*IF(X$2<$AB$2,TOCA!$BP$137,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!Y131/AboveHWM!Y$137)*IF(Y$2<$AB$2,TOCA!$BP$137,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!Z131/AboveHWM!Z$137)*IF(Z$2<$AB$2,TOCA!$BP$137,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AA131/AboveHWM!AA$137)*IF(AA$2<$AB$2,TOCA!$BP$137,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AB131/AboveHWM!AB$137)*IF(AB$2<$AB$2,TOCA!$BP$137,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AC131/AboveHWM!AC$137)*IF(AC$2<$AB$2,TOCA!$BP$137,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AD131/AboveHWM!AD$137)*IF(AD$2<$AB$2,TOCA!$BP$137,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AE131/AboveHWM!AE$137)*IF(AE$2<$AB$2,TOCA!$BP$137,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AF131/AboveHWM!AF$137)*IF(AF$2<$AB$2,TOCA!$BP$137,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AG131/AboveHWM!AG$137)*IF(AG$2<$AB$2,TOCA!$BP$137,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AH131/AboveHWM!AH$137)*IF(AH$2<$AB$2,TOCA!$BP$137,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AI131/AboveHWM!AI$137)*IF(AI$2<$AB$2,TOCA!$BP$137,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AJ131/AboveHWM!AJ$137)*IF(AJ$2<$AB$2,TOCA!$BP$137,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AK131/AboveHWM!AK$137)*IF(AK$2<$AB$2,TOCA!$BP$137,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AL131/AboveHWM!AL$137)*IF(AL$2<$AB$2,TOCA!$BP$137,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AM131/AboveHWM!AM$137)*IF(AM$2<$AB$2,TOCA!$BP$137,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AN131/AboveHWM!AN$137)*IF(AN$2<$AB$2,TOCA!$BP$137,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AO131/AboveHWM!AO$137)*IF(AO$2<$AB$2,TOCA!$BP$137,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AP131/AboveHWM!AP$137)*IF(AP$2<$AB$2,TOCA!$BP$137,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AQ131/AboveHWM!AQ$137)*IF(AQ$2<$AB$2,TOCA!$BP$137,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AR131/AboveHWM!AR$137)*IF(AR$2<$AB$2,TOCA!$BP$137,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AS131/AboveHWM!AS$137)*IF(AS$2<$AB$2,TOCA!$BP$137,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AT131/AboveHWM!AT$137)*IF(AT$2<$AB$2,TOCA!$BP$137,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AU131/AboveHWM!AU$137)*IF(AU$2<$AB$2,TOCA!$BP$137,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AV131/AboveHWM!AV$137)*IF(AV$2<$AB$2,TOCA!$BP$137,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AW131/AboveHWM!AW$137)*IF(AW$2<$AB$2,TOCA!$BP$137,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AX131/AboveHWM!AX$137)*IF(AX$2<$AB$2,TOCA!$BP$137,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AY131/AboveHWM!AY$137)*IF(AY$2<$AB$2,TOCA!$BP$137,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!AZ131/AboveHWM!AZ$137)*IF(AZ$2<$AB$2,TOCA!$BP$137,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AZ$2,Init!$F:$H,MATCH(AZ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BA131/AboveHWM!BA$137)*IF(BA$2<$AB$2,TOCA!$BP$137,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BA$2,Init!$F:$H,MATCH(BA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BB131/AboveHWM!BB$137)*IF(BB$2<$AB$2,TOCA!$BP$137,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BB$2,Init!$F:$H,MATCH(BB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BC131/AboveHWM!BC$137)*IF(BC$2<$AB$2,TOCA!$BP$137,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BC$2,Init!$F:$H,MATCH(BC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BD131/AboveHWM!BD$137)*IF(BD$2<$AB$2,TOCA!$BP$137,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BD$2,Init!$F:$H,MATCH(BD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BE131/AboveHWM!BE$137)*IF(BE$2<$AB$2,TOCA!$BP$137,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BE$2,Init!$F:$H,MATCH(BE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BF131/AboveHWM!BF$137)*IF(BF$2<$AB$2,TOCA!$BP$137,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BF$2,Init!$F:$H,MATCH(BF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BG131/AboveHWM!BG$137)*IF(BG$2<$AB$2,TOCA!$BP$137,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BG$2,Init!$F:$H,MATCH(BG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BH131/AboveHWM!BH$137)*IF(BH$2<$AB$2,TOCA!$BP$137,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BH$2,Init!$F:$H,MATCH(BH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BI131/AboveHWM!BI$137)*IF(BI$2<$AB$2,TOCA!$BP$137,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BI$2,Init!$F:$H,MATCH(BI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BJ131/AboveHWM!BJ$137)*IF(BJ$2<$AB$2,TOCA!$BP$137,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BJ$2,Init!$F:$H,MATCH(BJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BK131/AboveHWM!BK$137)*IF(BK$2<$AB$2,TOCA!$BP$137,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BK$2,Init!$F:$H,MATCH(BK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BL131/AboveHWM!BL$137)*IF(BL$2<$AB$2,TOCA!$BP$137,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BL$2,Init!$F:$H,MATCH(BL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BM131/AboveHWM!BM$137)*IF(BM$2<$AB$2,TOCA!$BP$137,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BM$2,Init!$F:$H,MATCH(BM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BN131/AboveHWM!BN$137)*IF(BN$2<$AB$2,TOCA!$BP$137,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BN$2,Init!$F:$H,MATCH(BN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BO131/AboveHWM!BO$137)*IF(BO$2<$AB$2,TOCA!$BP$137,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BO$2,Init!$F:$H,MATCH(BO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BP131/AboveHWM!BP$137)*IF(BP$2<$AB$2,TOCA!$BP$137,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BP$2,Init!$F:$H,MATCH(BP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BQ131/AboveHWM!BQ$137)*IF(BQ$2<$AB$2,TOCA!$BP$137,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BQ$2,Init!$F:$H,MATCH(BQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BR131/AboveHWM!BR$137)*IF(BR$2<$AB$2,TOCA!$BP$137,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BR$2,Init!$F:$H,MATCH(BR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BS131/AboveHWM!BS$137)*IF(BS$2<$AB$2,TOCA!$BP$137,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BS$2,Init!$F:$H,MATCH(BS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BT131/AboveHWM!BT$137)*IF(BT$2<$AB$2,TOCA!$BP$137,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BT$2,Init!$F:$H,MATCH(BT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BU131/AboveHWM!BU$137)*IF(BU$2<$AB$2,TOCA!$BP$137,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BU$2,Init!$F:$H,MATCH(BU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BV131/AboveHWM!BV$137)*IF(BV$2<$AB$2,TOCA!$BP$137,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BV$2,Init!$F:$H,MATCH(BV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E131=0,0,(AboveHWM!BW131/AboveHWM!BW$137)*IF(BW$2<$AB$2,TOCA!$BP$137,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BW$2,Init!$F:$H,MATCH(BW$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!D137/AboveHWM!D$137)*IF(D$2<$AB$2,TOCA!$BP$137,IF(AND(D$2>=$AB$2,D$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!E137/AboveHWM!E$137)*IF(E$2<$AB$2,TOCA!$BP$137,IF(AND(E$2>=$AB$2,E$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!F137/AboveHWM!F$137)*IF(F$2<$AB$2,TOCA!$BP$137,IF(AND(F$2>=$AB$2,F$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!G137/AboveHWM!G$137)*IF(G$2<$AB$2,TOCA!$BP$137,IF(AND(G$2>=$AB$2,G$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!H137/AboveHWM!H$137)*IF(H$2<$AB$2,TOCA!$BP$137,IF(AND(H$2>=$AB$2,H$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!I137/AboveHWM!I$137)*IF(I$2<$AB$2,TOCA!$BP$137,IF(AND(I$2>=$AB$2,I$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!J137/AboveHWM!J$137)*IF(J$2<$AB$2,TOCA!$BP$137,IF(AND(J$2>=$AB$2,J$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!K137/AboveHWM!K$137)*IF(K$2<$AB$2,TOCA!$BP$137,IF(AND(K$2>=$AB$2,K$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!L137/AboveHWM!L$137)*IF(L$2<$AB$2,TOCA!$BP$137,IF(AND(L$2>=$AB$2,L$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!M137/AboveHWM!M$137)*IF(M$2<$AB$2,TOCA!$BP$137,IF(AND(M$2>=$AB$2,M$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!N137/AboveHWM!N$137)*IF(N$2<$AB$2,TOCA!$BP$137,IF(AND(N$2>=$AB$2,N$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!O137/AboveHWM!O$137)*IF(O$2<$AB$2,TOCA!$BP$137,IF(AND(O$2>=$AB$2,O$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!P137/AboveHWM!P$137)*IF(P$2<$AB$2,TOCA!$BP$137,IF(AND(P$2>=$AB$2,P$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!Q137/AboveHWM!Q$137)*IF(Q$2<$AB$2,TOCA!$BP$137,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!R137/AboveHWM!R$137)*IF(R$2<$AB$2,TOCA!$BP$137,IF(AND(R$2>=$AB$2,R$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!S137/AboveHWM!S$137)*IF(S$2<$AB$2,TOCA!$BP$137,IF(AND(S$2>=$AB$2,S$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!T137/AboveHWM!T$137)*IF(T$2<$AB$2,TOCA!$BP$137,IF(AND(T$2>=$AB$2,T$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!U137/AboveHWM!U$137)*IF(U$2<$AB$2,TOCA!$BP$137,IF(AND(U$2>=$AB$2,U$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!V137/AboveHWM!V$137)*IF(V$2<$AB$2,TOCA!$BP$137,IF(AND(V$2>=$AB$2,V$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!W137/AboveHWM!W$137)*IF(W$2<$AB$2,TOCA!$BP$137,IF(AND(W$2>=$AB$2,W$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!X137/AboveHWM!X$137)*IF(X$2<$AB$2,TOCA!$BP$137,IF(AND(X$2>=$AB$2,X$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!Y137/AboveHWM!Y$137)*IF(Y$2<$AB$2,TOCA!$BP$137,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!Z137/AboveHWM!Z$137)*IF(Z$2<$AB$2,TOCA!$BP$137,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AA137/AboveHWM!AA$137)*IF(AA$2<$AB$2,TOCA!$BP$137,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AB137/AboveHWM!AB$137)*IF(AB$2<$AB$2,TOCA!$BP$137,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AC137/AboveHWM!AC$137)*IF(AC$2<$AB$2,TOCA!$BP$137,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AD137/AboveHWM!AD$137)*IF(AD$2<$AB$2,TOCA!$BP$137,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AE137/AboveHWM!AE$137)*IF(AE$2<$AB$2,TOCA!$BP$137,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AF137/AboveHWM!AF$137)*IF(AF$2<$AB$2,TOCA!$BP$137,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AG137/AboveHWM!AG$137)*IF(AG$2<$AB$2,TOCA!$BP$137,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AH137/AboveHWM!AH$137)*IF(AH$2<$AB$2,TOCA!$BP$137,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AI137/AboveHWM!AI$137)*IF(AI$2<$AB$2,TOCA!$BP$137,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AJ137/AboveHWM!AJ$137)*IF(AJ$2<$AB$2,TOCA!$BP$137,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AK137/AboveHWM!AK$137)*IF(AK$2<$AB$2,TOCA!$BP$137,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AL137/AboveHWM!AL$137)*IF(AL$2<$AB$2,TOCA!$BP$137,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AM137/AboveHWM!AM$137)*IF(AM$2<$AB$2,TOCA!$BP$137,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AN137/AboveHWM!AN$137)*IF(AN$2<$AB$2,TOCA!$BP$137,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AO137/AboveHWM!AO$137)*IF(AO$2<$AB$2,TOCA!$BP$137,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AP137/AboveHWM!AP$137)*IF(AP$2<$AB$2,TOCA!$BP$137,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AQ137/AboveHWM!AQ$137)*IF(AQ$2<$AB$2,TOCA!$BP$137,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AR137/AboveHWM!AR$137)*IF(AR$2<$AB$2,TOCA!$BP$137,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AS137/AboveHWM!AS$137)*IF(AS$2<$AB$2,TOCA!$BP$137,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AT137/AboveHWM!AT$137)*IF(AT$2<$AB$2,TOCA!$BP$137,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AU137/AboveHWM!AU$137)*IF(AU$2<$AB$2,TOCA!$BP$137,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AV137/AboveHWM!AV$137)*IF(AV$2<$AB$2,TOCA!$BP$137,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AW137/AboveHWM!AW$137)*IF(AW$2<$AB$2,TOCA!$BP$137,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AX137/AboveHWM!AX$137)*IF(AX$2<$AB$2,TOCA!$BP$137,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AY137/AboveHWM!AY$137)*IF(AY$2<$AB$2,TOCA!$BP$137,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AZ137/AboveHWM!AZ$137)*IF(AZ$2<$AB$2,TOCA!$BP$137,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(AZ$2,Init!$F:$H,MATCH(AZ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BA137/AboveHWM!BA$137)*IF(BA$2<$AB$2,TOCA!$BP$137,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BA$2,Init!$F:$H,MATCH(BA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BB137/AboveHWM!BB$137)*IF(BB$2<$AB$2,TOCA!$BP$137,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BB$2,Init!$F:$H,MATCH(BB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BC137/AboveHWM!BC$137)*IF(BC$2<$AB$2,TOCA!$BP$137,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BC$2,Init!$F:$H,MATCH(BC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BD137/AboveHWM!BD$137)*IF(BD$2<$AB$2,TOCA!$BP$137,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BD$2,Init!$F:$H,MATCH(BD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BE137/AboveHWM!BE$137)*IF(BE$2<$AB$2,TOCA!$BP$137,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BE$2,Init!$F:$H,MATCH(BE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BF137/AboveHWM!BF$137)*IF(BF$2<$AB$2,TOCA!$BP$137,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BF$2,Init!$F:$H,MATCH(BF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BG137/AboveHWM!BG$137)*IF(BG$2<$AB$2,TOCA!$BP$137,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BG$2,Init!$F:$H,MATCH(BG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BH137/AboveHWM!BH$137)*IF(BH$2<$AB$2,TOCA!$BP$137,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BH$2,Init!$F:$H,MATCH(BH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BI137/AboveHWM!BI$137)*IF(BI$2<$AB$2,TOCA!$BP$137,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BI$2,Init!$F:$H,MATCH(BI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BJ137/AboveHWM!BJ$137)*IF(BJ$2<$AB$2,TOCA!$BP$137,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BJ$2,Init!$F:$H,MATCH(BJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BK137/AboveHWM!BK$137)*IF(BK$2<$AB$2,TOCA!$BP$137,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BK$2,Init!$F:$H,MATCH(BK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BL137/AboveHWM!BL$137)*IF(BL$2<$AB$2,TOCA!$BP$137,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BL$2,Init!$F:$H,MATCH(BL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BM137/AboveHWM!BM$137)*IF(BM$2<$AB$2,TOCA!$BP$137,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BM$2,Init!$F:$H,MATCH(BM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BN137/AboveHWM!BN$137)*IF(BN$2<$AB$2,TOCA!$BP$137,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BN$2,Init!$F:$H,MATCH(BN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BO137/AboveHWM!BO$137)*IF(BO$2<$AB$2,TOCA!$BP$137,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BO$2,Init!$F:$H,MATCH(BO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BP137/AboveHWM!BP$137)*IF(BP$2<$AB$2,TOCA!$BP$137,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BP$2,Init!$F:$H,MATCH(BP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BQ137/AboveHWM!BQ$137)*IF(BQ$2<$AB$2,TOCA!$BP$137,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BQ$2,Init!$F:$H,MATCH(BQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BR137/AboveHWM!BR$137)*IF(BR$2<$AB$2,TOCA!$BP$137,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BR$2,Init!$F:$H,MATCH(BR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BS137/AboveHWM!BS$137)*IF(BS$2<$AB$2,TOCA!$BP$137,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BS$2,Init!$F:$H,MATCH(BS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BT137/AboveHWM!BT$137)*IF(BT$2<$AB$2,TOCA!$BP$137,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BT$2,Init!$F:$H,MATCH(BT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BU137/AboveHWM!BU$137)*IF(BU$2<$AB$2,TOCA!$BP$137,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BU$2,Init!$F:$H,MATCH(BU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BV137/AboveHWM!BV$137)*IF(BV$2<$AB$2,TOCA!$BP$137,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BV$2,Init!$F:$H,MATCH(BV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!BW137/AboveHWM!BW$137)*IF(BW$2<$AB$2,TOCA!$BP$137,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),TOCA!$BQ$137,TOCA!$BR$137))*VLOOKUP(BW$2,Init!$F:$H,MATCH(BW$3,Init!$F$4:$H$4,0),FALSE))","v":0}]

{"sheet":"SystemShape","index":31,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Tier 1 System Shape Load (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AW4,IF(AND(D$2>$AB$2,D$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(D$2,RT1SC!$L$56:$N$91,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":209.98666990315266},{"$f":"+IF(E$2<$AB$2,TOCA!$AW4,IF(AND(E$2>$AB$2,E$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(E$2,RT1SC!$L$56:$N$91,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":127.01668392145274},{"$f":"+IF(F$2<$AB$2,TOCA!$AW4,IF(AND(F$2>$AB$2,F$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(F$2,RT1SC!$L$56:$N$91,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":260.29465544492547},{"$f":"+IF(G$2<$AB$2,TOCA!$AW4,IF(AND(G$2>$AB$2,G$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(G$2,RT1SC!$L$56:$N$91,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":170.5530409384933},{"$f":"+IF(H$2<$AB$2,TOCA!$AW4,IF(AND(H$2>$AB$2,H$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(H$2,RT1SC!$L$56:$N$91,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":313.99216037295395},{"$f":"+IF(I$2<$AB$2,TOCA!$AW4,IF(AND(I$2>$AB$2,I$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(I$2,RT1SC!$L$56:$N$91,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":175.84563562625138},{"$f":"+IF(J$2<$AB$2,TOCA!$AW4,IF(AND(J$2>$AB$2,J$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(J$2,RT1SC!$L$56:$N$91,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":325.75404225803146},{"$f":"+IF(K$2<$AB$2,TOCA!$AW4,IF(AND(K$2>$AB$2,K$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(K$2,RT1SC!$L$56:$N$91,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":191.06306871348067},{"$f":"+IF(L$2<$AB$2,TOCA!$AW4,IF(AND(L$2>$AB$2,L$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(L$2,RT1SC!$L$56:$N$91,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":265.163347844143},{"$f":"+IF(M$2<$AB$2,TOCA!$AW4,IF(AND(M$2>$AB$2,M$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(M$2,RT1SC!$L$56:$N$91,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":151.31161005219775},{"$f":"+IF(N$2<$AB$2,TOCA!$AW4,IF(AND(N$2>$AB$2,N$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(N$2,RT1SC!$L$56:$N$91,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":292.82427583473043},{"$f":"+IF(O$2<$AB$2,TOCA!$AW4,IF(AND(O$2>$AB$2,O$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(O$2,RT1SC!$L$56:$N$91,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":157.41955734196418},{"$f":"+IF(P$2<$AB$2,TOCA!$AW4,IF(AND(P$2>$AB$2,P$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(P$2,RT1SC!$L$56:$N$91,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":214.84822072466181},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW4,IF(AND(Q$2>$AB$2,Q$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(Q$2,RT1SC!$L$56:$N$91,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":134.09527902243178},{"$f":"+IF(R$2<$AB$2,TOCA!$AW4,IF(AND(R$2>$AB$2,R$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(R$2,RT1SC!$L$56:$N$91,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":273.45086068329488},{"$f":"+IF(S$2<$AB$2,TOCA!$AW4,IF(AND(S$2>$AB$2,S$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(S$2,RT1SC!$L$56:$N$91,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":178.13948235659319},{"$f":"+IF(T$2<$AB$2,TOCA!$AW4,IF(AND(T$2>$AB$2,T$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(T$2,RT1SC!$L$56:$N$91,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":300.60572561559059},{"$f":"+IF(U$2<$AB$2,TOCA!$AW4,IF(AND(U$2>$AB$2,U$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(U$2,RT1SC!$L$56:$N$91,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":160.62738582733419},{"$f":"+IF(V$2<$AB$2,TOCA!$AW4,IF(AND(V$2>$AB$2,V$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(V$2,RT1SC!$L$56:$N$91,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":260.13832038878246},{"$f":"+IF(W$2<$AB$2,TOCA!$AW4,IF(AND(W$2>$AB$2,W$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(W$2,RT1SC!$L$56:$N$91,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":150.399038417675},{"$f":"+IF(X$2<$AB$2,TOCA!$AW4,IF(AND(X$2>$AB$2,X$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(X$2,RT1SC!$L$56:$N$91,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":279.9342952596063},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW4,IF(AND(Y$2>$AB$2,Y$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(Y$2,RT1SC!$L$56:$N$91,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":141.2017447887782},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW4,IF(AND(Z$2>$AB$2,Z$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(Z$2,RT1SC!$L$56:$N$91,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":203.57201272448177},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW4,IF(AND(AA$2>$AB$2,AA$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AA$2,RT1SC!$L$56:$N$91,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":123.49060462216615},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW4,IF(AND(AB$2>$AB$2,AB$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AB$2,RT1SC!$L$56:$N$91,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":209.98666990315266},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW4,IF(AND(AC$2>$AB$2,AC$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AC$2,RT1SC!$L$56:$N$91,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":127.01668392145274},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW4,IF(AND(AD$2>$AB$2,AD$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AD$2,RT1SC!$L$56:$N$91,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":260.29465544492547},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW4,IF(AND(AE$2>$AB$2,AE$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AE$2,RT1SC!$L$56:$N$91,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":170.5530409384933},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW4,IF(AND(AF$2>$AB$2,AF$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AF$2,RT1SC!$L$56:$N$91,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":313.99216037295395},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW4,IF(AND(AG$2>$AB$2,AG$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AG$2,RT1SC!$L$56:$N$91,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":175.84563562625138},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW4,IF(AND(AH$2>$AB$2,AH$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AH$2,RT1SC!$L$56:$N$91,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":325.75404225803146},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW4,IF(AND(AI$2>$AB$2,AI$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AI$2,RT1SC!$L$56:$N$91,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":191.06306871348067},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW4,IF(AND(AJ$2>$AB$2,AJ$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AJ$2,RT1SC!$L$56:$N$91,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":265.163347844143},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW4,IF(AND(AK$2>$AB$2,AK$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AK$2,RT1SC!$L$56:$N$91,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":151.31161005219775},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW4,IF(AND(AL$2>$AB$2,AL$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AL$2,RT1SC!$L$56:$N$91,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":292.82427583473043},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW4,IF(AND(AM$2>$AB$2,AM$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AM$2,RT1SC!$L$56:$N$91,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":157.41955734196418},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW4,IF(AND(AN$2>$AB$2,AN$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AN$2,RT1SC!$L$56:$N$91,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":214.84822072466181},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW4,IF(AND(AO$2>$AB$2,AO$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AO$2,RT1SC!$L$56:$N$91,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":134.09527902243178},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW4,IF(AND(AP$2>$AB$2,AP$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AP$2,RT1SC!$L$56:$N$91,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":273.45086068329488},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW4,IF(AND(AQ$2>$AB$2,AQ$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AQ$2,RT1SC!$L$56:$N$91,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":178.13948235659319},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW4,IF(AND(AR$2>$AB$2,AR$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AR$2,RT1SC!$L$56:$N$91,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":300.60572561559059},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW4,IF(AND(AS$2>$AB$2,AS$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AS$2,RT1SC!$L$56:$N$91,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":160.62738582733419},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW4,IF(AND(AT$2>$AB$2,AT$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AT$2,RT1SC!$L$56:$N$91,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":260.13832038878246},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW4,IF(AND(AU$2>$AB$2,AU$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AU$2,RT1SC!$L$56:$N$91,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":150.399038417675},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW4,IF(AND(AV$2>$AB$2,AV$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AV$2,RT1SC!$L$56:$N$91,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":279.9342952596063},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW4,IF(AND(AW$2>$AB$2,AW$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AW$2,RT1SC!$L$56:$N$91,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":141.2017447887782},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW4,IF(AND(AX$2>$AB$2,AX$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AX$2,RT1SC!$L$56:$N$91,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":203.57201272448177},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW4,IF(AND(AY$2>$AB$2,AY$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AY$2,RT1SC!$L$56:$N$91,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":123.49060462216615},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AW4,IF(AND(AZ$2>$AB$2,AZ$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(AZ$2,RT1SC!$L$56:$N$91,MATCH(AZ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":209.98666990315266},{"$f":"+IF(BA$2<$AB$2,TOCA!$AW4,IF(AND(BA$2>$AB$2,BA$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BA$2,RT1SC!$L$56:$N$91,MATCH(BA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":127.01668392145274},{"$f":"+IF(BB$2<$AB$2,TOCA!$AW4,IF(AND(BB$2>$AB$2,BB$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BB$2,RT1SC!$L$56:$N$91,MATCH(BB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":260.29465544492547},{"$f":"+IF(BC$2<$AB$2,TOCA!$AW4,IF(AND(BC$2>$AB$2,BC$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BC$2,RT1SC!$L$56:$N$91,MATCH(BC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":170.5530409384933},{"$f":"+IF(BD$2<$AB$2,TOCA!$AW4,IF(AND(BD$2>$AB$2,BD$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BD$2,RT1SC!$L$56:$N$91,MATCH(BD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":313.99216037295395},{"$f":"+IF(BE$2<$AB$2,TOCA!$AW4,IF(AND(BE$2>$AB$2,BE$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BE$2,RT1SC!$L$56:$N$91,MATCH(BE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":175.84563562625138},{"$f":"+IF(BF$2<$AB$2,TOCA!$AW4,IF(AND(BF$2>$AB$2,BF$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BF$2,RT1SC!$L$56:$N$91,MATCH(BF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":325.75404225803146},{"$f":"+IF(BG$2<$AB$2,TOCA!$AW4,IF(AND(BG$2>$AB$2,BG$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BG$2,RT1SC!$L$56:$N$91,MATCH(BG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":191.06306871348067},{"$f":"+IF(BH$2<$AB$2,TOCA!$AW4,IF(AND(BH$2>$AB$2,BH$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BH$2,RT1SC!$L$56:$N$91,MATCH(BH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":265.163347844143},{"$f":"+IF(BI$2<$AB$2,TOCA!$AW4,IF(AND(BI$2>$AB$2,BI$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BI$2,RT1SC!$L$56:$N$91,MATCH(BI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":151.31161005219775},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AW4,IF(AND(BJ$2>$AB$2,BJ$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BJ$2,RT1SC!$L$56:$N$91,MATCH(BJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":292.82427583473043},{"$f":"+IF(BK$2<$AB$2,TOCA!$AW4,IF(AND(BK$2>$AB$2,BK$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BK$2,RT1SC!$L$56:$N$91,MATCH(BK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":157.41955734196418},{"$f":"+IF(BL$2<$AB$2,TOCA!$AW4,IF(AND(BL$2>$AB$2,BL$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BL$2,RT1SC!$L$56:$N$91,MATCH(BL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":214.84822072466181},{"$f":"+IF(BM$2<$AB$2,TOCA!$AW4,IF(AND(BM$2>$AB$2,BM$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BM$2,RT1SC!$L$56:$N$91,MATCH(BM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":134.09527902243178},{"$f":"+IF(BN$2<$AB$2,TOCA!$AW4,IF(AND(BN$2>$AB$2,BN$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BN$2,RT1SC!$L$56:$N$91,MATCH(BN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":273.45086068329488},{"$f":"+IF(BO$2<$AB$2,TOCA!$AW4,IF(AND(BO$2>$AB$2,BO$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BO$2,RT1SC!$L$56:$N$91,MATCH(BO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":178.13948235659319},{"$f":"+IF(BP$2<$AB$2,TOCA!$AW4,IF(AND(BP$2>$AB$2,BP$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BP$2,RT1SC!$L$56:$N$91,MATCH(BP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":300.60572561559059},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AW4,IF(AND(BQ$2>$AB$2,BQ$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BQ$2,RT1SC!$L$56:$N$91,MATCH(BQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":160.62738582733419},{"$f":"+IF(BR$2<$AB$2,TOCA!$AW4,IF(AND(BR$2>$AB$2,BR$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BR$2,RT1SC!$L$56:$N$91,MATCH(BR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":260.13832038878246},{"$f":"+IF(BS$2<$AB$2,TOCA!$AW4,IF(AND(BS$2>$AB$2,BS$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BS$2,RT1SC!$L$56:$N$91,MATCH(BS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":150.399038417675},{"$f":"+IF(BT$2<$AB$2,TOCA!$AW4,IF(AND(BT$2>$AB$2,BT$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BT$2,RT1SC!$L$56:$N$91,MATCH(BT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":279.9342952596063},{"$f":"+IF(BU$2<$AB$2,TOCA!$AW4,IF(AND(BU$2>$AB$2,BU$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BU$2,RT1SC!$L$56:$N$91,MATCH(BU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":141.2017447887782},{"$f":"+IF(BV$2<$AB$2,TOCA!$AW4,IF(AND(BV$2>$AB$2,BV$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BV$2,RT1SC!$L$56:$N$91,MATCH(BV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":203.57201272448177},{"$f":"+IF(BW$2<$AB$2,TOCA!$AW4,IF(AND(BW$2>$AB$2,BW$2<$AZ$2),TOCA!$AX4,TOCA!$AY4))*VLOOKUP(BW$2,RT1SC!$L$56:$N$91,MATCH(BW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":123.49060462216615}]
[null,10024,"Benton County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AW5,IF(AND(D$2>$AB$2,D$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(D$2,RT1SC!$L$56:$N$91,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":73505.420032761336},{"$f":"+IF(E$2<$AB$2,TOCA!$AW5,IF(AND(E$2>$AB$2,E$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(E$2,RT1SC!$L$56:$N$91,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":44461.939927524392},{"$f":"+IF(F$2<$AB$2,TOCA!$AW5,IF(AND(F$2>$AB$2,F$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(F$2,RT1SC!$L$56:$N$91,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":91115.631242623378},{"$f":"+IF(G$2<$AB$2,TOCA!$AW5,IF(AND(G$2>$AB$2,G$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(G$2,RT1SC!$L$56:$N$91,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":59701.75591541428},{"$f":"+IF(H$2<$AB$2,TOCA!$AW5,IF(AND(H$2>$AB$2,H$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(H$2,RT1SC!$L$56:$N$91,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":109912.33703478824},{"$f":"+IF(I$2<$AB$2,TOCA!$AW5,IF(AND(I$2>$AB$2,I$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(I$2,RT1SC!$L$56:$N$91,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":61554.418257105986},{"$f":"+IF(J$2<$AB$2,TOCA!$AW5,IF(AND(J$2>$AB$2,J$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(J$2,RT1SC!$L$56:$N$91,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":114029.56061253769},{"$f":"+IF(K$2<$AB$2,TOCA!$AW5,IF(AND(K$2>$AB$2,K$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(K$2,RT1SC!$L$56:$N$91,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":66881.25072420077},{"$f":"+IF(L$2<$AB$2,TOCA!$AW5,IF(AND(L$2>$AB$2,L$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(L$2,RT1SC!$L$56:$N$91,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":92819.907423486904},{"$f":"+IF(M$2<$AB$2,TOCA!$AW5,IF(AND(M$2>$AB$2,M$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(M$2,RT1SC!$L$56:$N$91,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":52966.330947816059},{"$f":"+IF(N$2<$AB$2,TOCA!$AW5,IF(AND(N$2>$AB$2,N$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(N$2,RT1SC!$L$56:$N$91,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":102502.56076230042},{"$f":"+IF(O$2<$AB$2,TOCA!$AW5,IF(AND(O$2>$AB$2,O$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(O$2,RT1SC!$L$56:$N$91,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":55104.405861234678},{"$f":"+IF(P$2<$AB$2,TOCA!$AW5,IF(AND(P$2>$AB$2,P$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(P$2,RT1SC!$L$56:$N$91,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":75207.19631842013},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW5,IF(AND(Q$2>$AB$2,Q$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(Q$2,RT1SC!$L$56:$N$91,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":46939.788194651468},{"$f":"+IF(R$2<$AB$2,TOCA!$AW5,IF(AND(R$2>$AB$2,R$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(R$2,RT1SC!$L$56:$N$91,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":95720.934962757456},{"$f":"+IF(S$2<$AB$2,TOCA!$AW5,IF(AND(S$2>$AB$2,S$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(S$2,RT1SC!$L$56:$N$91,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":62357.374785167114},{"$f":"+IF(T$2<$AB$2,TOCA!$AW5,IF(AND(T$2>$AB$2,T$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(T$2,RT1SC!$L$56:$N$91,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":105226.44192518455},{"$f":"+IF(U$2<$AB$2,TOCA!$AW5,IF(AND(U$2>$AB$2,U$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(U$2,RT1SC!$L$56:$N$91,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":56227.299901694139},{"$f":"+IF(V$2<$AB$2,TOCA!$AW5,IF(AND(V$2>$AB$2,V$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(V$2,RT1SC!$L$56:$N$91,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":91060.90646426988},{"$f":"+IF(W$2<$AB$2,TOCA!$AW5,IF(AND(W$2>$AB$2,W$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(W$2,RT1SC!$L$56:$N$91,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":52646.887045322073},{"$f":"+IF(X$2<$AB$2,TOCA!$AW5,IF(AND(X$2>$AB$2,X$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(X$2,RT1SC!$L$56:$N$91,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":97990.448460954722},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW5,IF(AND(Y$2>$AB$2,Y$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(Y$2,RT1SC!$L$56:$N$91,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":49427.392533272818},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW5,IF(AND(Z$2>$AB$2,Z$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(Z$2,RT1SC!$L$56:$N$91,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":71259.981927086177},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW5,IF(AND(AA$2>$AB$2,AA$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AA$2,RT1SC!$L$56:$N$91,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":43227.642816748623},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW5,IF(AND(AB$2>$AB$2,AB$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AB$2,RT1SC!$L$56:$N$91,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":73505.420032761336},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW5,IF(AND(AC$2>$AB$2,AC$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AC$2,RT1SC!$L$56:$N$91,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":44461.939927524392},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW5,IF(AND(AD$2>$AB$2,AD$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AD$2,RT1SC!$L$56:$N$91,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":91115.631242623378},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW5,IF(AND(AE$2>$AB$2,AE$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AE$2,RT1SC!$L$56:$N$91,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":59701.75591541428},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW5,IF(AND(AF$2>$AB$2,AF$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AF$2,RT1SC!$L$56:$N$91,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":109912.33703478824},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW5,IF(AND(AG$2>$AB$2,AG$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AG$2,RT1SC!$L$56:$N$91,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":61554.418257105986},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW5,IF(AND(AH$2>$AB$2,AH$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AH$2,RT1SC!$L$56:$N$91,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":114029.56061253769},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW5,IF(AND(AI$2>$AB$2,AI$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AI$2,RT1SC!$L$56:$N$91,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":66881.25072420077},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW5,IF(AND(AJ$2>$AB$2,AJ$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AJ$2,RT1SC!$L$56:$N$91,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":92819.907423486904},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW5,IF(AND(AK$2>$AB$2,AK$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AK$2,RT1SC!$L$56:$N$91,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":52966.330947816059},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW5,IF(AND(AL$2>$AB$2,AL$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AL$2,RT1SC!$L$56:$N$91,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":102502.56076230042},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW5,IF(AND(AM$2>$AB$2,AM$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AM$2,RT1SC!$L$56:$N$91,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":55104.405861234678},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW5,IF(AND(AN$2>$AB$2,AN$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AN$2,RT1SC!$L$56:$N$91,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":75207.19631842013},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW5,IF(AND(AO$2>$AB$2,AO$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AO$2,RT1SC!$L$56:$N$91,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":46939.788194651468},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW5,IF(AND(AP$2>$AB$2,AP$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AP$2,RT1SC!$L$56:$N$91,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":95720.934962757456},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW5,IF(AND(AQ$2>$AB$2,AQ$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AQ$2,RT1SC!$L$56:$N$91,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":62357.374785167114},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW5,IF(AND(AR$2>$AB$2,AR$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AR$2,RT1SC!$L$56:$N$91,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":105226.44192518455},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW5,IF(AND(AS$2>$AB$2,AS$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AS$2,RT1SC!$L$56:$N$91,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":56227.299901694139},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW5,IF(AND(AT$2>$AB$2,AT$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AT$2,RT1SC!$L$56:$N$91,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":91060.90646426988},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW5,IF(AND(AU$2>$AB$2,AU$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AU$2,RT1SC!$L$56:$N$91,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":52646.887045322073},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW5,IF(AND(AV$2>$AB$2,AV$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AV$2,RT1SC!$L$56:$N$91,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":97990.448460954722},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW5,IF(AND(AW$2>$AB$2,AW$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AW$2,RT1SC!$L$56:$N$91,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":49427.392533272818},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW5,IF(AND(AX$2>$AB$2,AX$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AX$2,RT1SC!$L$56:$N$91,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":71259.981927086177},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW5,IF(AND(AY$2>$AB$2,AY$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AY$2,RT1SC!$L$56:$N$91,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":43227.642816748623},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AW5,IF(AND(AZ$2>$AB$2,AZ$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(AZ$2,RT1SC!$L$56:$N$91,MATCH(AZ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":73505.420032761336},{"$f":"+IF(BA$2<$AB$2,TOCA!$AW5,IF(AND(BA$2>$AB$2,BA$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BA$2,RT1SC!$L$56:$N$91,MATCH(BA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":44461.939927524392},{"$f":"+IF(BB$2<$AB$2,TOCA!$AW5,IF(AND(BB$2>$AB$2,BB$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BB$2,RT1SC!$L$56:$N$91,MATCH(BB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":91115.631242623378},{"$f":"+IF(BC$2<$AB$2,TOCA!$AW5,IF(AND(BC$2>$AB$2,BC$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BC$2,RT1SC!$L$56:$N$91,MATCH(BC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":59701.75591541428},{"$f":"+IF(BD$2<$AB$2,TOCA!$AW5,IF(AND(BD$2>$AB$2,BD$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BD$2,RT1SC!$L$56:$N$91,MATCH(BD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":109912.33703478824},{"$f":"+IF(BE$2<$AB$2,TOCA!$AW5,IF(AND(BE$2>$AB$2,BE$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BE$2,RT1SC!$L$56:$N$91,MATCH(BE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":61554.418257105986},{"$f":"+IF(BF$2<$AB$2,TOCA!$AW5,IF(AND(BF$2>$AB$2,BF$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BF$2,RT1SC!$L$56:$N$91,MATCH(BF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":114029.56061253769},{"$f":"+IF(BG$2<$AB$2,TOCA!$AW5,IF(AND(BG$2>$AB$2,BG$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BG$2,RT1SC!$L$56:$N$91,MATCH(BG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":66881.25072420077},{"$f":"+IF(BH$2<$AB$2,TOCA!$AW5,IF(AND(BH$2>$AB$2,BH$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BH$2,RT1SC!$L$56:$N$91,MATCH(BH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":92819.907423486904},{"$f":"+IF(BI$2<$AB$2,TOCA!$AW5,IF(AND(BI$2>$AB$2,BI$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BI$2,RT1SC!$L$56:$N$91,MATCH(BI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":52966.330947816059},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AW5,IF(AND(BJ$2>$AB$2,BJ$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BJ$2,RT1SC!$L$56:$N$91,MATCH(BJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":102502.56076230042},{"$f":"+IF(BK$2<$AB$2,TOCA!$AW5,IF(AND(BK$2>$AB$2,BK$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BK$2,RT1SC!$L$56:$N$91,MATCH(BK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":55104.405861234678},{"$f":"+IF(BL$2<$AB$2,TOCA!$AW5,IF(AND(BL$2>$AB$2,BL$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BL$2,RT1SC!$L$56:$N$91,MATCH(BL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":75207.19631842013},{"$f":"+IF(BM$2<$AB$2,TOCA!$AW5,IF(AND(BM$2>$AB$2,BM$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BM$2,RT1SC!$L$56:$N$91,MATCH(BM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":46939.788194651468},{"$f":"+IF(BN$2<$AB$2,TOCA!$AW5,IF(AND(BN$2>$AB$2,BN$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BN$2,RT1SC!$L$56:$N$91,MATCH(BN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":95720.934962757456},{"$f":"+IF(BO$2<$AB$2,TOCA!$AW5,IF(AND(BO$2>$AB$2,BO$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BO$2,RT1SC!$L$56:$N$91,MATCH(BO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":62357.374785167114},{"$f":"+IF(BP$2<$AB$2,TOCA!$AW5,IF(AND(BP$2>$AB$2,BP$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BP$2,RT1SC!$L$56:$N$91,MATCH(BP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":105226.44192518455},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AW5,IF(AND(BQ$2>$AB$2,BQ$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BQ$2,RT1SC!$L$56:$N$91,MATCH(BQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":56227.299901694139},{"$f":"+IF(BR$2<$AB$2,TOCA!$AW5,IF(AND(BR$2>$AB$2,BR$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BR$2,RT1SC!$L$56:$N$91,MATCH(BR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":91060.90646426988},{"$f":"+IF(BS$2<$AB$2,TOCA!$AW5,IF(AND(BS$2>$AB$2,BS$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BS$2,RT1SC!$L$56:$N$91,MATCH(BS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":52646.887045322073},{"$f":"+IF(BT$2<$AB$2,TOCA!$AW5,IF(AND(BT$2>$AB$2,BT$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BT$2,RT1SC!$L$56:$N$91,MATCH(BT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":97990.448460954722},{"$f":"+IF(BU$2<$AB$2,TOCA!$AW5,IF(AND(BU$2>$AB$2,BU$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BU$2,RT1SC!$L$56:$N$91,MATCH(BU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":49427.392533272818},{"$f":"+IF(BV$2<$AB$2,TOCA!$AW5,IF(AND(BV$2>$AB$2,BV$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BV$2,RT1SC!$L$56:$N$91,MATCH(BV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":71259.981927086177},{"$f":"+IF(BW$2<$AB$2,TOCA!$AW5,IF(AND(BW$2>$AB$2,BW$2<$AZ$2),TOCA!$AX5,TOCA!$AY5))*VLOOKUP(BW$2,RT1SC!$L$56:$N$91,MATCH(BW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":43227.642816748623}]
[null,10025,"Benton REA",{"$f":"+IF(D$2<$AB$2,TOCA!$AW6,IF(AND(D$2>$AB$2,D$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(D$2,RT1SC!$L$56:$N$91,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21825.683456263891},{"$f":"+IF(E$2<$AB$2,TOCA!$AW6,IF(AND(E$2>$AB$2,E$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(E$2,RT1SC!$L$56:$N$91,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13201.913903451687},{"$f":"+IF(F$2<$AB$2,TOCA!$AW6,IF(AND(F$2>$AB$2,F$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(F$2,RT1SC!$L$56:$N$91,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27054.616170247322},{"$f":"+IF(G$2<$AB$2,TOCA!$AW6,IF(AND(G$2>$AB$2,G$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(G$2,RT1SC!$L$56:$N$91,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17727.014223062757},{"$f":"+IF(H$2<$AB$2,TOCA!$AW6,IF(AND(H$2>$AB$2,H$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(H$2,RT1SC!$L$56:$N$91,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32635.850186153413},{"$f":"+IF(I$2<$AB$2,TOCA!$AW6,IF(AND(I$2>$AB$2,I$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(I$2,RT1SC!$L$56:$N$91,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18277.118171901926},{"$f":"+IF(J$2<$AB$2,TOCA!$AW6,IF(AND(J$2>$AB$2,J$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(J$2,RT1SC!$L$56:$N$91,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":33858.361648390819},{"$f":"+IF(K$2<$AB$2,TOCA!$AW6,IF(AND(K$2>$AB$2,K$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(K$2,RT1SC!$L$56:$N$91,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19858.79417891668},{"$f":"+IF(L$2<$AB$2,TOCA!$AW6,IF(AND(L$2>$AB$2,L$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(L$2,RT1SC!$L$56:$N$91,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27560.660383435945},{"$f":"+IF(M$2<$AB$2,TOCA!$AW6,IF(AND(M$2>$AB$2,M$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(M$2,RT1SC!$L$56:$N$91,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15727.090228060822},{"$f":"+IF(N$2<$AB$2,TOCA!$AW6,IF(AND(N$2>$AB$2,N$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(N$2,RT1SC!$L$56:$N$91,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30435.693635344312},{"$f":"+IF(O$2<$AB$2,TOCA!$AW6,IF(AND(O$2>$AB$2,O$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(O$2,RT1SC!$L$56:$N$91,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16361.940641067851},{"$f":"+IF(P$2<$AB$2,TOCA!$AW6,IF(AND(P$2>$AB$2,P$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(P$2,RT1SC!$L$56:$N$91,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22330.985385123167},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW6,IF(AND(Q$2>$AB$2,Q$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(Q$2,RT1SC!$L$56:$N$91,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13937.651919870936},{"$f":"+IF(R$2<$AB$2,TOCA!$AW6,IF(AND(R$2>$AB$2,R$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(R$2,RT1SC!$L$56:$N$91,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28422.05140387774},{"$f":"+IF(S$2<$AB$2,TOCA!$AW6,IF(AND(S$2>$AB$2,S$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(S$2,RT1SC!$L$56:$N$91,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18515.536985137631},{"$f":"+IF(T$2<$AB$2,TOCA!$AW6,IF(AND(T$2>$AB$2,T$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(T$2,RT1SC!$L$56:$N$91,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31244.485259242141},{"$f":"+IF(U$2<$AB$2,TOCA!$AW6,IF(AND(U$2>$AB$2,U$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(U$2,RT1SC!$L$56:$N$91,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16695.357277161766},{"$f":"+IF(V$2<$AB$2,TOCA!$AW6,IF(AND(V$2>$AB$2,V$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(V$2,RT1SC!$L$56:$N$91,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27038.366950951313},{"$f":"+IF(W$2<$AB$2,TOCA!$AW6,IF(AND(W$2>$AB$2,W$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(W$2,RT1SC!$L$56:$N$91,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15632.238970905093},{"$f":"+IF(X$2<$AB$2,TOCA!$AW6,IF(AND(X$2>$AB$2,X$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(X$2,RT1SC!$L$56:$N$91,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29095.929373547111},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW6,IF(AND(Y$2>$AB$2,Y$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(Y$2,RT1SC!$L$56:$N$91,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14676.286769314414},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW6,IF(AND(Z$2>$AB$2,Z$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(Z$2,RT1SC!$L$56:$N$91,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21158.954100887706},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW6,IF(AND(AA$2>$AB$2,AA$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AA$2,RT1SC!$L$56:$N$91,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12835.418779435442},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW6,IF(AND(AB$2>$AB$2,AB$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AB$2,RT1SC!$L$56:$N$91,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21825.683456263891},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW6,IF(AND(AC$2>$AB$2,AC$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AC$2,RT1SC!$L$56:$N$91,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13201.913903451687},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW6,IF(AND(AD$2>$AB$2,AD$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AD$2,RT1SC!$L$56:$N$91,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27054.616170247322},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW6,IF(AND(AE$2>$AB$2,AE$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AE$2,RT1SC!$L$56:$N$91,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17727.014223062757},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW6,IF(AND(AF$2>$AB$2,AF$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AF$2,RT1SC!$L$56:$N$91,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32635.850186153413},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW6,IF(AND(AG$2>$AB$2,AG$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AG$2,RT1SC!$L$56:$N$91,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18277.118171901926},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW6,IF(AND(AH$2>$AB$2,AH$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AH$2,RT1SC!$L$56:$N$91,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":33858.361648390819},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW6,IF(AND(AI$2>$AB$2,AI$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AI$2,RT1SC!$L$56:$N$91,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19858.79417891668},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW6,IF(AND(AJ$2>$AB$2,AJ$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AJ$2,RT1SC!$L$56:$N$91,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27560.660383435945},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW6,IF(AND(AK$2>$AB$2,AK$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AK$2,RT1SC!$L$56:$N$91,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15727.090228060822},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW6,IF(AND(AL$2>$AB$2,AL$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AL$2,RT1SC!$L$56:$N$91,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30435.693635344312},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW6,IF(AND(AM$2>$AB$2,AM$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AM$2,RT1SC!$L$56:$N$91,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16361.940641067851},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW6,IF(AND(AN$2>$AB$2,AN$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AN$2,RT1SC!$L$56:$N$91,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22330.985385123167},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW6,IF(AND(AO$2>$AB$2,AO$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AO$2,RT1SC!$L$56:$N$91,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13937.651919870936},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW6,IF(AND(AP$2>$AB$2,AP$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AP$2,RT1SC!$L$56:$N$91,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28422.05140387774},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW6,IF(AND(AQ$2>$AB$2,AQ$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AQ$2,RT1SC!$L$56:$N$91,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18515.536985137631},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW6,IF(AND(AR$2>$AB$2,AR$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AR$2,RT1SC!$L$56:$N$91,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31244.485259242141},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW6,IF(AND(AS$2>$AB$2,AS$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AS$2,RT1SC!$L$56:$N$91,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16695.357277161766},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW6,IF(AND(AT$2>$AB$2,AT$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AT$2,RT1SC!$L$56:$N$91,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27038.366950951313},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW6,IF(AND(AU$2>$AB$2,AU$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AU$2,RT1SC!$L$56:$N$91,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15632.238970905093},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW6,IF(AND(AV$2>$AB$2,AV$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AV$2,RT1SC!$L$56:$N$91,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29095.929373547111},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW6,IF(AND(AW$2>$AB$2,AW$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AW$2,RT1SC!$L$56:$N$91,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14676.286769314414},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW6,IF(AND(AX$2>$AB$2,AX$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AX$2,RT1SC!$L$56:$N$91,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21158.954100887706},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW6,IF(AND(AY$2>$AB$2,AY$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AY$2,RT1SC!$L$56:$N$91,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12835.418779435442},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AW6,IF(AND(AZ$2>$AB$2,AZ$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(AZ$2,RT1SC!$L$56:$N$91,MATCH(AZ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21825.683456263891},{"$f":"+IF(BA$2<$AB$2,TOCA!$AW6,IF(AND(BA$2>$AB$2,BA$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BA$2,RT1SC!$L$56:$N$91,MATCH(BA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13201.913903451687},{"$f":"+IF(BB$2<$AB$2,TOCA!$AW6,IF(AND(BB$2>$AB$2,BB$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BB$2,RT1SC!$L$56:$N$91,MATCH(BB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27054.616170247322},{"$f":"+IF(BC$2<$AB$2,TOCA!$AW6,IF(AND(BC$2>$AB$2,BC$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BC$2,RT1SC!$L$56:$N$91,MATCH(BC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17727.014223062757},{"$f":"+IF(BD$2<$AB$2,TOCA!$AW6,IF(AND(BD$2>$AB$2,BD$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BD$2,RT1SC!$L$56:$N$91,MATCH(BD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32635.850186153413},{"$f":"+IF(BE$2<$AB$2,TOCA!$AW6,IF(AND(BE$2>$AB$2,BE$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BE$2,RT1SC!$L$56:$N$91,MATCH(BE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18277.118171901926},{"$f":"+IF(BF$2<$AB$2,TOCA!$AW6,IF(AND(BF$2>$AB$2,BF$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BF$2,RT1SC!$L$56:$N$91,MATCH(BF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":33858.361648390819},{"$f":"+IF(BG$2<$AB$2,TOCA!$AW6,IF(AND(BG$2>$AB$2,BG$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BG$2,RT1SC!$L$56:$N$91,MATCH(BG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19858.79417891668},{"$f":"+IF(BH$2<$AB$2,TOCA!$AW6,IF(AND(BH$2>$AB$2,BH$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BH$2,RT1SC!$L$56:$N$91,MATCH(BH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27560.660383435945},{"$f":"+IF(BI$2<$AB$2,TOCA!$AW6,IF(AND(BI$2>$AB$2,BI$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BI$2,RT1SC!$L$56:$N$91,MATCH(BI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15727.090228060822},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AW6,IF(AND(BJ$2>$AB$2,BJ$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BJ$2,RT1SC!$L$56:$N$91,MATCH(BJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30435.693635344312},{"$f":"+IF(BK$2<$AB$2,TOCA!$AW6,IF(AND(BK$2>$AB$2,BK$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BK$2,RT1SC!$L$56:$N$91,MATCH(BK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16361.940641067851},{"$f":"+IF(BL$2<$AB$2,TOCA!$AW6,IF(AND(BL$2>$AB$2,BL$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BL$2,RT1SC!$L$56:$N$91,MATCH(BL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22330.985385123167},{"$f":"+IF(BM$2<$AB$2,TOCA!$AW6,IF(AND(BM$2>$AB$2,BM$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BM$2,RT1SC!$L$56:$N$91,MATCH(BM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13937.651919870936},{"$f":"+IF(BN$2<$AB$2,TOCA!$AW6,IF(AND(BN$2>$AB$2,BN$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BN$2,RT1SC!$L$56:$N$91,MATCH(BN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28422.05140387774},{"$f":"+IF(BO$2<$AB$2,TOCA!$AW6,IF(AND(BO$2>$AB$2,BO$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BO$2,RT1SC!$L$56:$N$91,MATCH(BO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18515.536985137631},{"$f":"+IF(BP$2<$AB$2,TOCA!$AW6,IF(AND(BP$2>$AB$2,BP$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BP$2,RT1SC!$L$56:$N$91,MATCH(BP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31244.485259242141},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AW6,IF(AND(BQ$2>$AB$2,BQ$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BQ$2,RT1SC!$L$56:$N$91,MATCH(BQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16695.357277161766},{"$f":"+IF(BR$2<$AB$2,TOCA!$AW6,IF(AND(BR$2>$AB$2,BR$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BR$2,RT1SC!$L$56:$N$91,MATCH(BR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27038.366950951313},{"$f":"+IF(BS$2<$AB$2,TOCA!$AW6,IF(AND(BS$2>$AB$2,BS$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BS$2,RT1SC!$L$56:$N$91,MATCH(BS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15632.238970905093},{"$f":"+IF(BT$2<$AB$2,TOCA!$AW6,IF(AND(BT$2>$AB$2,BT$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BT$2,RT1SC!$L$56:$N$91,MATCH(BT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29095.929373547111},{"$f":"+IF(BU$2<$AB$2,TOCA!$AW6,IF(AND(BU$2>$AB$2,BU$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BU$2,RT1SC!$L$56:$N$91,MATCH(BU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14676.286769314414},{"$f":"+IF(BV$2<$AB$2,TOCA!$AW6,IF(AND(BV$2>$AB$2,BV$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BV$2,RT1SC!$L$56:$N$91,MATCH(BV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21158.954100887706},{"$f":"+IF(BW$2<$AB$2,TOCA!$AW6,IF(AND(BW$2>$AB$2,BW$2<$AZ$2),TOCA!$AX6,TOCA!$AY6))*VLOOKUP(BW$2,RT1SC!$L$56:$N$91,MATCH(BW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12835.418779435442}]
[null,10027,"Big Bend Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AW7,IF(AND(D$2>$AB$2,D$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(D$2,RT1SC!$L$56:$N$91,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22387.113333554218},{"$f":"+IF(E$2<$AB$2,TOCA!$AW7,IF(AND(E$2>$AB$2,E$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(E$2,RT1SC!$L$56:$N$91,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13541.511466005226},{"$f":"+IF(F$2<$AB$2,TOCA!$AW7,IF(AND(F$2>$AB$2,F$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(F$2,RT1SC!$L$56:$N$91,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27750.551757649948},{"$f":"+IF(G$2<$AB$2,TOCA!$AW7,IF(AND(G$2>$AB$2,G$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(G$2,RT1SC!$L$56:$N$91,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18183.012562813332},{"$f":"+IF(H$2<$AB$2,TOCA!$AW7,IF(AND(H$2>$AB$2,H$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(H$2,RT1SC!$L$56:$N$91,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":33475.353856313115},{"$f":"+IF(I$2<$AB$2,TOCA!$AW7,IF(AND(I$2>$AB$2,I$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(I$2,RT1SC!$L$56:$N$91,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18747.267032671127},{"$f":"+IF(J$2<$AB$2,TOCA!$AW7,IF(AND(J$2>$AB$2,J$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(J$2,RT1SC!$L$56:$N$91,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":34729.312419009271},{"$f":"+IF(K$2<$AB$2,TOCA!$AW7,IF(AND(K$2>$AB$2,K$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(K$2,RT1SC!$L$56:$N$91,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20369.629058444963},{"$f":"+IF(L$2<$AB$2,TOCA!$AW7,IF(AND(L$2>$AB$2,L$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(L$2,RT1SC!$L$56:$N$91,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28269.613127487217},{"$f":"+IF(M$2<$AB$2,TOCA!$AW7,IF(AND(M$2>$AB$2,M$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(M$2,RT1SC!$L$56:$N$91,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16131.64380616836},{"$f":"+IF(N$2<$AB$2,TOCA!$AW7,IF(AND(N$2>$AB$2,N$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(N$2,RT1SC!$L$56:$N$91,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31218.601890069927},{"$f":"+IF(O$2<$AB$2,TOCA!$AW7,IF(AND(O$2>$AB$2,O$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(O$2,RT1SC!$L$56:$N$91,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16782.824703862683},{"$f":"+IF(P$2<$AB$2,TOCA!$AW7,IF(AND(P$2>$AB$2,P$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(P$2,RT1SC!$L$56:$N$91,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22905.413325016318},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW7,IF(AND(Q$2>$AB$2,Q$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(Q$2,RT1SC!$L$56:$N$91,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14296.175135089778},{"$f":"+IF(R$2<$AB$2,TOCA!$AW7,IF(AND(R$2>$AB$2,R$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(R$2,RT1SC!$L$56:$N$91,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29153.162017847484},{"$f":"+IF(S$2<$AB$2,TOCA!$AW7,IF(AND(S$2>$AB$2,S$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(S$2,RT1SC!$L$56:$N$91,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18991.818778482659},{"$f":"+IF(T$2<$AB$2,TOCA!$AW7,IF(AND(T$2>$AB$2,T$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(T$2,RT1SC!$L$56:$N$91,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32048.198350758703},{"$f":"+IF(U$2<$AB$2,TOCA!$AW7,IF(AND(U$2>$AB$2,U$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(U$2,RT1SC!$L$56:$N$91,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17124.817935574501},{"$f":"+IF(V$2<$AB$2,TOCA!$AW7,IF(AND(V$2>$AB$2,V$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(V$2,RT1SC!$L$56:$N$91,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27733.884553862699},{"$f":"+IF(W$2<$AB$2,TOCA!$AW7,IF(AND(W$2>$AB$2,W$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(W$2,RT1SC!$L$56:$N$91,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16034.352656132645},{"$f":"+IF(X$2<$AB$2,TOCA!$AW7,IF(AND(X$2>$AB$2,X$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(X$2,RT1SC!$L$56:$N$91,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29844.374392030615},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW7,IF(AND(Y$2>$AB$2,Y$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(Y$2,RT1SC!$L$56:$N$91,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15053.810153472588},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW7,IF(AND(Z$2>$AB$2,Z$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(Z$2,RT1SC!$L$56:$N$91,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21703.233460031606},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW7,IF(AND(AA$2>$AB$2,AA$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AA$2,RT1SC!$L$56:$N$91,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13165.5888565718},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW7,IF(AND(AB$2>$AB$2,AB$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AB$2,RT1SC!$L$56:$N$91,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22387.113333554218},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW7,IF(AND(AC$2>$AB$2,AC$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AC$2,RT1SC!$L$56:$N$91,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13541.511466005226},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW7,IF(AND(AD$2>$AB$2,AD$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AD$2,RT1SC!$L$56:$N$91,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27750.551757649948},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW7,IF(AND(AE$2>$AB$2,AE$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AE$2,RT1SC!$L$56:$N$91,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18183.012562813332},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW7,IF(AND(AF$2>$AB$2,AF$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AF$2,RT1SC!$L$56:$N$91,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":33475.353856313115},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW7,IF(AND(AG$2>$AB$2,AG$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AG$2,RT1SC!$L$56:$N$91,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18747.267032671127},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW7,IF(AND(AH$2>$AB$2,AH$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AH$2,RT1SC!$L$56:$N$91,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":34729.312419009271},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW7,IF(AND(AI$2>$AB$2,AI$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AI$2,RT1SC!$L$56:$N$91,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20369.629058444963},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW7,IF(AND(AJ$2>$AB$2,AJ$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AJ$2,RT1SC!$L$56:$N$91,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28269.613127487217},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW7,IF(AND(AK$2>$AB$2,AK$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AK$2,RT1SC!$L$56:$N$91,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16131.64380616836},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW7,IF(AND(AL$2>$AB$2,AL$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AL$2,RT1SC!$L$56:$N$91,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31218.601890069927},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW7,IF(AND(AM$2>$AB$2,AM$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AM$2,RT1SC!$L$56:$N$91,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16782.824703862683},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW7,IF(AND(AN$2>$AB$2,AN$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AN$2,RT1SC!$L$56:$N$91,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22905.413325016318},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW7,IF(AND(AO$2>$AB$2,AO$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AO$2,RT1SC!$L$56:$N$91,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14296.175135089778},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW7,IF(AND(AP$2>$AB$2,AP$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AP$2,RT1SC!$L$56:$N$91,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29153.162017847484},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW7,IF(AND(AQ$2>$AB$2,AQ$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AQ$2,RT1SC!$L$56:$N$91,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18991.818778482659},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW7,IF(AND(AR$2>$AB$2,AR$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AR$2,RT1SC!$L$56:$N$91,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32048.198350758703},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW7,IF(AND(AS$2>$AB$2,AS$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AS$2,RT1SC!$L$56:$N$91,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17124.817935574501},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW7,IF(AND(AT$2>$AB$2,AT$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AT$2,RT1SC!$L$56:$N$91,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27733.884553862699},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW7,IF(AND(AU$2>$AB$2,AU$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AU$2,RT1SC!$L$56:$N$91,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16034.352656132645},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW7,IF(AND(AV$2>$AB$2,AV$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AV$2,RT1SC!$L$56:$N$91,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29844.374392030615},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW7,IF(AND(AW$2>$AB$2,AW$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AW$2,RT1SC!$L$56:$N$91,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15053.810153472588},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW7,IF(AND(AX$2>$AB$2,AX$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AX$2,RT1SC!$L$56:$N$91,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21703.233460031606},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW7,IF(AND(AY$2>$AB$2,AY$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AY$2,RT1SC!$L$56:$N$91,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13165.5888565718},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AW7,IF(AND(AZ$2>$AB$2,AZ$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(AZ$2,RT1SC!$L$56:$N$91,MATCH(AZ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22387.113333554218},{"$f":"+IF(BA$2<$AB$2,TOCA!$AW7,IF(AND(BA$2>$AB$2,BA$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BA$2,RT1SC!$L$56:$N$91,MATCH(BA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13541.511466005226},{"$f":"+IF(BB$2<$AB$2,TOCA!$AW7,IF(AND(BB$2>$AB$2,BB$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BB$2,RT1SC!$L$56:$N$91,MATCH(BB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27750.551757649948},{"$f":"+IF(BC$2<$AB$2,TOCA!$AW7,IF(AND(BC$2>$AB$2,BC$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BC$2,RT1SC!$L$56:$N$91,MATCH(BC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18183.012562813332},{"$f":"+IF(BD$2<$AB$2,TOCA!$AW7,IF(AND(BD$2>$AB$2,BD$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BD$2,RT1SC!$L$56:$N$91,MATCH(BD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":33475.353856313115},{"$f":"+IF(BE$2<$AB$2,TOCA!$AW7,IF(AND(BE$2>$AB$2,BE$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BE$2,RT1SC!$L$56:$N$91,MATCH(BE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18747.267032671127},{"$f":"+IF(BF$2<$AB$2,TOCA!$AW7,IF(AND(BF$2>$AB$2,BF$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BF$2,RT1SC!$L$56:$N$91,MATCH(BF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":34729.312419009271},{"$f":"+IF(BG$2<$AB$2,TOCA!$AW7,IF(AND(BG$2>$AB$2,BG$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BG$2,RT1SC!$L$56:$N$91,MATCH(BG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20369.629058444963},{"$f":"+IF(BH$2<$AB$2,TOCA!$AW7,IF(AND(BH$2>$AB$2,BH$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BH$2,RT1SC!$L$56:$N$91,MATCH(BH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28269.613127487217},{"$f":"+IF(BI$2<$AB$2,TOCA!$AW7,IF(AND(BI$2>$AB$2,BI$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BI$2,RT1SC!$L$56:$N$91,MATCH(BI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16131.64380616836},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AW7,IF(AND(BJ$2>$AB$2,BJ$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BJ$2,RT1SC!$L$56:$N$91,MATCH(BJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31218.601890069927},{"$f":"+IF(BK$2<$AB$2,TOCA!$AW7,IF(AND(BK$2>$AB$2,BK$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BK$2,RT1SC!$L$56:$N$91,MATCH(BK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16782.824703862683},{"$f":"+IF(BL$2<$AB$2,TOCA!$AW7,IF(AND(BL$2>$AB$2,BL$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BL$2,RT1SC!$L$56:$N$91,MATCH(BL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22905.413325016318},{"$f":"+IF(BM$2<$AB$2,TOCA!$AW7,IF(AND(BM$2>$AB$2,BM$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BM$2,RT1SC!$L$56:$N$91,MATCH(BM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14296.175135089778},{"$f":"+IF(BN$2<$AB$2,TOCA!$AW7,IF(AND(BN$2>$AB$2,BN$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BN$2,RT1SC!$L$56:$N$91,MATCH(BN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29153.162017847484},{"$f":"+IF(BO$2<$AB$2,TOCA!$AW7,IF(AND(BO$2>$AB$2,BO$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BO$2,RT1SC!$L$56:$N$91,MATCH(BO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18991.818778482659},{"$f":"+IF(BP$2<$AB$2,TOCA!$AW7,IF(AND(BP$2>$AB$2,BP$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BP$2,RT1SC!$L$56:$N$91,MATCH(BP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32048.198350758703},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AW7,IF(AND(BQ$2>$AB$2,BQ$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BQ$2,RT1SC!$L$56:$N$91,MATCH(BQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17124.817935574501},{"$f":"+IF(BR$2<$AB$2,TOCA!$AW7,IF(AND(BR$2>$AB$2,BR$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BR$2,RT1SC!$L$56:$N$91,MATCH(BR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27733.884553862699},{"$f":"+IF(BS$2<$AB$2,TOCA!$AW7,IF(AND(BS$2>$AB$2,BS$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BS$2,RT1SC!$L$56:$N$91,MATCH(BS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16034.352656132645},{"$f":"+IF(BT$2<$AB$2,TOCA!$AW7,IF(AND(BT$2>$AB$2,BT$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BT$2,RT1SC!$L$56:$N$91,MATCH(BT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29844.374392030615},{"$f":"+IF(BU$2<$AB$2,TOCA!$AW7,IF(AND(BU$2>$AB$2,BU$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BU$2,RT1SC!$L$56:$N$91,MATCH(BU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15053.810153472588},{"$f":"+IF(BV$2<$AB$2,TOCA!$AW7,IF(AND(BV$2>$AB$2,BV$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BV$2,RT1SC!$L$56:$N$91,MATCH(BV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21703.233460031606},{"$f":"+IF(BW$2<$AB$2,TOCA!$AW7,IF(AND(BW$2>$AB$2,BW$2<$AZ$2),TOCA!$AX7,TOCA!$AY7))*VLOOKUP(BW$2,RT1SC!$L$56:$N$91,MATCH(BW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13165.5888565718}]
[null,10071,"Drain, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW23,IF(AND(D$2>$AB$2,D$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(D$2,RT1SC!$L$56:$N$91,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":690.73201393019792},{"$f":"+IF(E$2<$AB$2,TOCA!$AW23,IF(AND(E$2>$AB$2,E$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(E$2,RT1SC!$L$56:$N$91,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":417.80980634753729},{"$f":"+IF(F$2<$AB$2,TOCA!$AW23,IF(AND(F$2>$AB$2,F$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(F$2,RT1SC!$L$56:$N$91,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":856.21554765196549},{"$f":"+IF(G$2<$AB$2,TOCA!$AW23,IF(AND(G$2>$AB$2,G$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(G$2,RT1SC!$L$56:$N$91,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":561.01868515605361},{"$f":"+IF(H$2<$AB$2,TOCA!$AW23,IF(AND(H$2>$AB$2,H$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(H$2,RT1SC!$L$56:$N$91,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1032.848596497734},{"$f":"+IF(I$2<$AB$2,TOCA!$AW23,IF(AND(I$2>$AB$2,I$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(I$2,RT1SC!$L$56:$N$91,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":578.42819305137607},{"$f":"+IF(J$2<$AB$2,TOCA!$AW23,IF(AND(J$2>$AB$2,J$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(J$2,RT1SC!$L$56:$N$91,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1071.5382350630568},{"$f":"+IF(K$2<$AB$2,TOCA!$AW23,IF(AND(K$2>$AB$2,K$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(K$2,RT1SC!$L$56:$N$91,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":628.48455238141241},{"$f":"+IF(L$2<$AB$2,TOCA!$AW23,IF(AND(L$2>$AB$2,L$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(L$2,RT1SC!$L$56:$N$91,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":872.23066760062318},{"$f":"+IF(M$2<$AB$2,TOCA!$AW23,IF(AND(M$2>$AB$2,M$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(M$2,RT1SC!$L$56:$N$91,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":497.72575178500023},{"$f":"+IF(N$2<$AB$2,TOCA!$AW23,IF(AND(N$2>$AB$2,N$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(N$2,RT1SC!$L$56:$N$91,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":963.21876940217362},{"$f":"+IF(O$2<$AB$2,TOCA!$AW23,IF(AND(O$2>$AB$2,O$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(O$2,RT1SC!$L$56:$N$91,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":517.81728775909642},{"$f":"+IF(P$2<$AB$2,TOCA!$AW23,IF(AND(P$2>$AB$2,P$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(P$2,RT1SC!$L$56:$N$91,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":706.72364230981736},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW23,IF(AND(Q$2>$AB$2,Q$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(Q$2,RT1SC!$L$56:$N$91,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":441.09419983856566},{"$f":"+IF(R$2<$AB$2,TOCA!$AW23,IF(AND(R$2>$AB$2,R$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(R$2,RT1SC!$L$56:$N$91,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":899.49168581906486},{"$f":"+IF(S$2<$AB$2,TOCA!$AW23,IF(AND(S$2>$AB$2,S$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(S$2,RT1SC!$L$56:$N$91,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":585.97359282569016},{"$f":"+IF(T$2<$AB$2,TOCA!$AW23,IF(AND(T$2>$AB$2,T$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(T$2,RT1SC!$L$56:$N$91,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":988.81513930941196},{"$f":"+IF(U$2<$AB$2,TOCA!$AW23,IF(AND(U$2>$AB$2,U$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(U$2,RT1SC!$L$56:$N$91,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":528.36914722267193},{"$f":"+IF(V$2<$AB$2,TOCA!$AW23,IF(AND(V$2>$AB$2,V$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(V$2,RT1SC!$L$56:$N$91,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":855.70129773206645},{"$f":"+IF(W$2<$AB$2,TOCA!$AW23,IF(AND(W$2>$AB$2,W$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(W$2,RT1SC!$L$56:$N$91,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":494.7239305586329},{"$f":"+IF(X$2<$AB$2,TOCA!$AW23,IF(AND(X$2>$AB$2,X$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(X$2,RT1SC!$L$56:$N$91,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":920.81835300296598},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW23,IF(AND(Y$2>$AB$2,Y$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(Y$2,RT1SC!$L$56:$N$91,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":464.47027134338248},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW23,IF(AND(Z$2>$AB$2,Z$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(Z$2,RT1SC!$L$56:$N$91,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":669.63158372794442},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW23,IF(AND(AA$2>$AB$2,AA$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AA$2,RT1SC!$L$56:$N$91,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":406.21108983473619},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW23,IF(AND(AB$2>$AB$2,AB$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AB$2,RT1SC!$L$56:$N$91,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":691.50782675003722},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW23,IF(AND(AC$2>$AB$2,AC$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AC$2,RT1SC!$L$56:$N$91,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":418.27907981030125},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW23,IF(AND(AD$2>$AB$2,AD$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AD$2,RT1SC!$L$56:$N$91,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":857.17722741346154},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW23,IF(AND(AE$2>$AB$2,AE$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AE$2,RT1SC!$L$56:$N$91,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":561.64880722848659},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW23,IF(AND(AF$2>$AB$2,AF$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AF$2,RT1SC!$L$56:$N$91,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1034.0086660557622},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW23,IF(AND(AG$2>$AB$2,AG$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AG$2,RT1SC!$L$56:$N$91,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":579.07786904506918},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW23,IF(AND(AH$2>$AB$2,AH$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AH$2,RT1SC!$L$56:$N$91,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1072.7417598497243},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW23,IF(AND(AI$2>$AB$2,AI$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AI$2,RT1SC!$L$56:$N$91,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":629.19045041853121},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW23,IF(AND(AJ$2>$AB$2,AJ$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AJ$2,RT1SC!$L$56:$N$91,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":873.21033514191936},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW23,IF(AND(AK$2>$AB$2,AK$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AK$2,RT1SC!$L$56:$N$91,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":498.28478482706504},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW23,IF(AND(AL$2>$AB$2,AL$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AL$2,RT1SC!$L$56:$N$91,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":964.30063249023306},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW23,IF(AND(AM$2>$AB$2,AM$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AM$2,RT1SC!$L$56:$N$91,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":518.39888710888204},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW23,IF(AND(AN$2>$AB$2,AN$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AN$2,RT1SC!$L$56:$N$91,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":707.51741652431735},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW23,IF(AND(AO$2>$AB$2,AO$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AO$2,RT1SC!$L$56:$N$91,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":441.58962574628401},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW23,IF(AND(AP$2>$AB$2,AP$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AP$2,RT1SC!$L$56:$N$91,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":900.50197225016075},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW23,IF(AND(AQ$2>$AB$2,AQ$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AQ$2,RT1SC!$L$56:$N$91,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":586.63174362257416},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW23,IF(AND(AR$2>$AB$2,AR$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AR$2,RT1SC!$L$56:$N$91,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":989.92575159616911},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW23,IF(AND(AS$2>$AB$2,AS$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AS$2,RT1SC!$L$56:$N$91,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":528.96259815553162},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW23,IF(AND(AT$2>$AB$2,AT$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AT$2,RT1SC!$L$56:$N$91,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":856.66239990099052},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW23,IF(AND(AU$2>$AB$2,AU$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AU$2,RT1SC!$L$56:$N$91,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":495.27959203061937},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW23,IF(AND(AV$2>$AB$2,AV$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AV$2,RT1SC!$L$56:$N$91,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":921.85259301008284},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW23,IF(AND(AW$2>$AB$2,AW$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AW$2,RT1SC!$L$56:$N$91,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":464.99195266649372},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW23,IF(AND(AX$2>$AB$2,AX$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AX$2,RT1SC!$L$56:$N$91,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":670.38369707544859},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW23,IF(AND(AY$2>$AB$2,AY$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AY$2,RT1SC!$L$56:$N$91,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":406.66733591092645},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AW23,IF(AND(AZ$2>$AB$2,AZ$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(AZ$2,RT1SC!$L$56:$N$91,MATCH(AZ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":691.50782675003722},{"$f":"+IF(BA$2<$AB$2,TOCA!$AW23,IF(AND(BA$2>$AB$2,BA$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BA$2,RT1SC!$L$56:$N$91,MATCH(BA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":418.27907981030125},{"$f":"+IF(BB$2<$AB$2,TOCA!$AW23,IF(AND(BB$2>$AB$2,BB$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BB$2,RT1SC!$L$56:$N$91,MATCH(BB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":857.17722741346154},{"$f":"+IF(BC$2<$AB$2,TOCA!$AW23,IF(AND(BC$2>$AB$2,BC$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BC$2,RT1SC!$L$56:$N$91,MATCH(BC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":561.64880722848659},{"$f":"+IF(BD$2<$AB$2,TOCA!$AW23,IF(AND(BD$2>$AB$2,BD$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BD$2,RT1SC!$L$56:$N$91,MATCH(BD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1034.0086660557622},{"$f":"+IF(BE$2<$AB$2,TOCA!$AW23,IF(AND(BE$2>$AB$2,BE$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BE$2,RT1SC!$L$56:$N$91,MATCH(BE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":579.07786904506918},{"$f":"+IF(BF$2<$AB$2,TOCA!$AW23,IF(AND(BF$2>$AB$2,BF$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BF$2,RT1SC!$L$56:$N$91,MATCH(BF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1072.7417598497243},{"$f":"+IF(BG$2<$AB$2,TOCA!$AW23,IF(AND(BG$2>$AB$2,BG$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BG$2,RT1SC!$L$56:$N$91,MATCH(BG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":629.19045041853121},{"$f":"+IF(BH$2<$AB$2,TOCA!$AW23,IF(AND(BH$2>$AB$2,BH$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BH$2,RT1SC!$L$56:$N$91,MATCH(BH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":873.21033514191936},{"$f":"+IF(BI$2<$AB$2,TOCA!$AW23,IF(AND(BI$2>$AB$2,BI$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BI$2,RT1SC!$L$56:$N$91,MATCH(BI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":498.28478482706504},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AW23,IF(AND(BJ$2>$AB$2,BJ$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BJ$2,RT1SC!$L$56:$N$91,MATCH(BJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":964.30063249023306},{"$f":"+IF(BK$2<$AB$2,TOCA!$AW23,IF(AND(BK$2>$AB$2,BK$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BK$2,RT1SC!$L$56:$N$91,MATCH(BK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":518.39888710888204},{"$f":"+IF(BL$2<$AB$2,TOCA!$AW23,IF(AND(BL$2>$AB$2,BL$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BL$2,RT1SC!$L$56:$N$91,MATCH(BL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":707.51741652431735},{"$f":"+IF(BM$2<$AB$2,TOCA!$AW23,IF(AND(BM$2>$AB$2,BM$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BM$2,RT1SC!$L$56:$N$91,MATCH(BM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":441.58962574628401},{"$f":"+IF(BN$2<$AB$2,TOCA!$AW23,IF(AND(BN$2>$AB$2,BN$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BN$2,RT1SC!$L$56:$N$91,MATCH(BN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":900.50197225016075},{"$f":"+IF(BO$2<$AB$2,TOCA!$AW23,IF(AND(BO$2>$AB$2,BO$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BO$2,RT1SC!$L$56:$N$91,MATCH(BO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":586.63174362257416},{"$f":"+IF(BP$2<$AB$2,TOCA!$AW23,IF(AND(BP$2>$AB$2,BP$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BP$2,RT1SC!$L$56:$N$91,MATCH(BP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":989.92575159616911},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AW23,IF(AND(BQ$2>$AB$2,BQ$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BQ$2,RT1SC!$L$56:$N$91,MATCH(BQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":528.96259815553162},{"$f":"+IF(BR$2<$AB$2,TOCA!$AW23,IF(AND(BR$2>$AB$2,BR$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BR$2,RT1SC!$L$56:$N$91,MATCH(BR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":856.66239990099052},{"$f":"+IF(BS$2<$AB$2,TOCA!$AW23,IF(AND(BS$2>$AB$2,BS$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BS$2,RT1SC!$L$56:$N$91,MATCH(BS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":495.27959203061937},{"$f":"+IF(BT$2<$AB$2,TOCA!$AW23,IF(AND(BT$2>$AB$2,BT$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BT$2,RT1SC!$L$56:$N$91,MATCH(BT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":921.85259301008284},{"$f":"+IF(BU$2<$AB$2,TOCA!$AW23,IF(AND(BU$2>$AB$2,BU$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BU$2,RT1SC!$L$56:$N$91,MATCH(BU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":464.99195266649372},{"$f":"+IF(BV$2<$AB$2,TOCA!$AW23,IF(AND(BV$2>$AB$2,BV$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BV$2,RT1SC!$L$56:$N$91,MATCH(BV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":670.38369707544859},{"$f":"+IF(BW$2<$AB$2,TOCA!$AW23,IF(AND(BW$2>$AB$2,BW$2<$AZ$2),TOCA!$AX23,TOCA!$AY23))*VLOOKUP(BW$2,RT1SC!$L$56:$N$91,MATCH(BW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":406.66733591092645}]
[null,10081,"Milton-Freewater, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW30,IF(AND(D$2>$AB$2,D$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(D$2,RT1SC!$L$56:$N$91,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3398.8359637156841},{"$f":"+IF(E$2<$AB$2,TOCA!$AW30,IF(AND(E$2>$AB$2,E$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(E$2,RT1SC!$L$56:$N$91,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2055.8870403690312},{"$f":"+IF(F$2<$AB$2,TOCA!$AW30,IF(AND(F$2>$AB$2,F$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(F$2,RT1SC!$L$56:$N$91,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4213.1190351141086},{"$f":"+IF(G$2<$AB$2,TOCA!$AW30,IF(AND(G$2>$AB$2,G$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(G$2,RT1SC!$L$56:$N$91,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2760.5647993283465},{"$f":"+IF(H$2<$AB$2,TOCA!$AW30,IF(AND(H$2>$AB$2,H$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(H$2,RT1SC!$L$56:$N$91,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5082.2647337213475},{"$f":"+IF(I$2<$AB$2,TOCA!$AW30,IF(AND(I$2>$AB$2,I$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(I$2,RT1SC!$L$56:$N$91,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2846.230528369239},{"$f":"+IF(J$2<$AB$2,TOCA!$AW30,IF(AND(J$2>$AB$2,J$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(J$2,RT1SC!$L$56:$N$91,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5272.6420903907738},{"$f":"+IF(K$2<$AB$2,TOCA!$AW30,IF(AND(K$2>$AB$2,K$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(K$2,RT1SC!$L$56:$N$91,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3092.5393006173358},{"$f":"+IF(L$2<$AB$2,TOCA!$AW30,IF(AND(L$2>$AB$2,L$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(L$2,RT1SC!$L$56:$N$91,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4291.9234984181921},{"$f":"+IF(M$2<$AB$2,TOCA!$AW30,IF(AND(M$2>$AB$2,M$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(M$2,RT1SC!$L$56:$N$91,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2449.1237572857576},{"$f":"+IF(N$2<$AB$2,TOCA!$AW30,IF(AND(N$2>$AB$2,N$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(N$2,RT1SC!$L$56:$N$91,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4739.6421887880078},{"$f":"+IF(O$2<$AB$2,TOCA!$AW30,IF(AND(O$2>$AB$2,O$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(O$2,RT1SC!$L$56:$N$91,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2547.9867514106345},{"$f":"+IF(P$2<$AB$2,TOCA!$AW30,IF(AND(P$2>$AB$2,P$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(P$2,RT1SC!$L$56:$N$91,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3477.5248337244216},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW30,IF(AND(Q$2>$AB$2,Q$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(Q$2,RT1SC!$L$56:$N$91,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2170.4609017140656},{"$f":"+IF(R$2<$AB$2,TOCA!$AW30,IF(AND(R$2>$AB$2,R$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(R$2,RT1SC!$L$56:$N$91,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4426.0648546312132},{"$f":"+IF(S$2<$AB$2,TOCA!$AW30,IF(AND(S$2>$AB$2,S$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(S$2,RT1SC!$L$56:$N$91,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2883.3586411486508},{"$f":"+IF(T$2<$AB$2,TOCA!$AW30,IF(AND(T$2>$AB$2,T$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(T$2,RT1SC!$L$56:$N$91,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4865.592428282891},{"$f":"+IF(U$2<$AB$2,TOCA!$AW30,IF(AND(U$2>$AB$2,U$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(U$2,RT1SC!$L$56:$N$91,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2599.9085368579476},{"$f":"+IF(V$2<$AB$2,TOCA!$AW30,IF(AND(V$2>$AB$2,V$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(V$2,RT1SC!$L$56:$N$91,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4210.5886020563648},{"$f":"+IF(W$2<$AB$2,TOCA!$AW30,IF(AND(W$2>$AB$2,W$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(W$2,RT1SC!$L$56:$N$91,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2434.3529087727866},{"$f":"+IF(X$2<$AB$2,TOCA!$AW30,IF(AND(X$2>$AB$2,X$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(X$2,RT1SC!$L$56:$N$91,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4531.0054711785788},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW30,IF(AND(Y$2>$AB$2,Y$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(Y$2,RT1SC!$L$56:$N$91,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2285.4858765503841},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW30,IF(AND(Z$2>$AB$2,Z$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(Z$2,RT1SC!$L$56:$N$91,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3295.0085754160891},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW30,IF(AND(AA$2>$AB$2,AA$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AA$2,RT1SC!$L$56:$N$91,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1998.8140597895685},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW30,IF(AND(AB$2>$AB$2,AB$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AB$2,RT1SC!$L$56:$N$91,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3398.3187551691244},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW30,IF(AND(AC$2>$AB$2,AC$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AC$2,RT1SC!$L$56:$N$91,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2055.574191393855},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW30,IF(AND(AD$2>$AB$2,AD$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AD$2,RT1SC!$L$56:$N$91,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4213.1190351141086},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW30,IF(AND(AE$2>$AB$2,AE$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AE$2,RT1SC!$L$56:$N$91,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2760.5647993283465},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW30,IF(AND(AF$2>$AB$2,AF$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AF$2,RT1SC!$L$56:$N$91,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5082.2647337213475},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW30,IF(AND(AG$2>$AB$2,AG$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AG$2,RT1SC!$L$56:$N$91,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2846.230528369239},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW30,IF(AND(AH$2>$AB$2,AH$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AH$2,RT1SC!$L$56:$N$91,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5272.6420903907738},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW30,IF(AND(AI$2>$AB$2,AI$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AI$2,RT1SC!$L$56:$N$91,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3092.5393006173358},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW30,IF(AND(AJ$2>$AB$2,AJ$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AJ$2,RT1SC!$L$56:$N$91,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4291.9234984181921},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW30,IF(AND(AK$2>$AB$2,AK$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AK$2,RT1SC!$L$56:$N$91,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2449.1237572857576},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW30,IF(AND(AL$2>$AB$2,AL$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AL$2,RT1SC!$L$56:$N$91,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4739.6421887880078},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW30,IF(AND(AM$2>$AB$2,AM$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AM$2,RT1SC!$L$56:$N$91,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2547.9867514106345},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW30,IF(AND(AN$2>$AB$2,AN$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AN$2,RT1SC!$L$56:$N$91,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3477.5248337244216},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW30,IF(AND(AO$2>$AB$2,AO$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AO$2,RT1SC!$L$56:$N$91,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2170.4609017140656},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW30,IF(AND(AP$2>$AB$2,AP$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AP$2,RT1SC!$L$56:$N$91,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4426.0648546312132},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW30,IF(AND(AQ$2>$AB$2,AQ$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AQ$2,RT1SC!$L$56:$N$91,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2883.3586411486508},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW30,IF(AND(AR$2>$AB$2,AR$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AR$2,RT1SC!$L$56:$N$91,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4865.592428282891},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW30,IF(AND(AS$2>$AB$2,AS$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AS$2,RT1SC!$L$56:$N$91,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2599.9085368579476},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW30,IF(AND(AT$2>$AB$2,AT$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AT$2,RT1SC!$L$56:$N$91,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4210.5886020563648},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW30,IF(AND(AU$2>$AB$2,AU$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AU$2,RT1SC!$L$56:$N$91,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2434.3529087727866},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW30,IF(AND(AV$2>$AB$2,AV$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AV$2,RT1SC!$L$56:$N$91,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4531.0054711785788},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW30,IF(AND(AW$2>$AB$2,AW$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AW$2,RT1SC!$L$56:$N$91,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2285.4858765503841},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW30,IF(AND(AX$2>$AB$2,AX$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AX$2,RT1SC!$L$56:$N$91,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3295.0085754160891},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW30,IF(AND(AY$2>$AB$2,AY$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AY$2,RT1SC!$L$56:$N$91,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1998.8140597895685},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AW30,IF(AND(AZ$2>$AB$2,AZ$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(AZ$2,RT1SC!$L$56:$N$91,MATCH(AZ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3398.3187551691244},{"$f":"+IF(BA$2<$AB$2,TOCA!$AW30,IF(AND(BA$2>$AB$2,BA$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BA$2,RT1SC!$L$56:$N$91,MATCH(BA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2055.574191393855},{"$f":"+IF(BB$2<$AB$2,TOCA!$AW30,IF(AND(BB$2>$AB$2,BB$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BB$2,RT1SC!$L$56:$N$91,MATCH(BB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4212.4779152731107},{"$f":"+IF(BC$2<$AB$2,TOCA!$AW30,IF(AND(BC$2>$AB$2,BC$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BC$2,RT1SC!$L$56:$N$91,MATCH(BC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2760.1447179467245},{"$f":"+IF(BD$2<$AB$2,TOCA!$AW30,IF(AND(BD$2>$AB$2,BD$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BD$2,RT1SC!$L$56:$N$91,MATCH(BD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5081.4913540159951},{"$f":"+IF(BE$2<$AB$2,TOCA!$AW30,IF(AND(BE$2>$AB$2,BE$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BE$2,RT1SC!$L$56:$N$91,MATCH(BE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2845.7974110401101},{"$f":"+IF(BF$2<$AB$2,TOCA!$AW30,IF(AND(BF$2>$AB$2,BF$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BF$2,RT1SC!$L$56:$N$91,MATCH(BF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5271.8397405329943},{"$f":"+IF(BG$2<$AB$2,TOCA!$AW30,IF(AND(BG$2>$AB$2,BG$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BG$2,RT1SC!$L$56:$N$91,MATCH(BG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3092.0687019259231},{"$f":"+IF(BH$2<$AB$2,TOCA!$AW30,IF(AND(BH$2>$AB$2,BH$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BH$2,RT1SC!$L$56:$N$91,MATCH(BH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4291.2703867239943},{"$f":"+IF(BI$2<$AB$2,TOCA!$AW30,IF(AND(BI$2>$AB$2,BI$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BI$2,RT1SC!$L$56:$N$91,MATCH(BI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2448.7510685910474},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AW30,IF(AND(BJ$2>$AB$2,BJ$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BJ$2,RT1SC!$L$56:$N$91,MATCH(BJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4738.9209467293012},{"$f":"+IF(BK$2<$AB$2,TOCA!$AW30,IF(AND(BK$2>$AB$2,BK$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BK$2,RT1SC!$L$56:$N$91,MATCH(BK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2547.5990185107776},{"$f":"+IF(BL$2<$AB$2,TOCA!$AW30,IF(AND(BL$2>$AB$2,BL$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BL$2,RT1SC!$L$56:$N$91,MATCH(BL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3476.9956509147546},{"$f":"+IF(BM$2<$AB$2,TOCA!$AW30,IF(AND(BM$2>$AB$2,BM$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BM$2,RT1SC!$L$56:$N$91,MATCH(BM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2170.1306177755864},{"$f":"+IF(BN$2<$AB$2,TOCA!$AW30,IF(AND(BN$2>$AB$2,BN$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BN$2,RT1SC!$L$56:$N$91,MATCH(BN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4425.3913303438158},{"$f":"+IF(BO$2<$AB$2,TOCA!$AW30,IF(AND(BO$2>$AB$2,BO$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BO$2,RT1SC!$L$56:$N$91,MATCH(BO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2882.9198739507278},{"$f":"+IF(BP$2<$AB$2,TOCA!$AW30,IF(AND(BP$2>$AB$2,BP$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BP$2,RT1SC!$L$56:$N$91,MATCH(BP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4864.8520200917192},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AW30,IF(AND(BQ$2>$AB$2,BQ$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BQ$2,RT1SC!$L$56:$N$91,MATCH(BQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2599.5129029027075},{"$f":"+IF(BR$2<$AB$2,TOCA!$AW30,IF(AND(BR$2>$AB$2,BR$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BR$2,RT1SC!$L$56:$N$91,MATCH(BR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4209.947867277082},{"$f":"+IF(BS$2<$AB$2,TOCA!$AW30,IF(AND(BS$2>$AB$2,BS$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BS$2,RT1SC!$L$56:$N$91,MATCH(BS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2433.9824677914617},{"$f":"+IF(BT$2<$AB$2,TOCA!$AW30,IF(AND(BT$2>$AB$2,BT$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BT$2,RT1SC!$L$56:$N$91,MATCH(BT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4530.3159778404997},{"$f":"+IF(BU$2<$AB$2,TOCA!$AW30,IF(AND(BU$2>$AB$2,BU$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BU$2,RT1SC!$L$56:$N$91,MATCH(BU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2285.138089001643},{"$f":"+IF(BV$2<$AB$2,TOCA!$AW30,IF(AND(BV$2>$AB$2,BV$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BV$2,RT1SC!$L$56:$N$91,MATCH(BV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3294.5071665177525},{"$f":"+IF(BW$2<$AB$2,TOCA!$AW30,IF(AND(BW$2>$AB$2,BW$2<$AZ$2),TOCA!$AX30,TOCA!$AY30))*VLOOKUP(BW$2,RT1SC!$L$56:$N$91,MATCH(BW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1998.509895738775}]
[null,10111,"Columbia Power Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AW45,IF(AND(D$2>$AB$2,D$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(D$2,RT1SC!$L$56:$N$91,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1170.1843365908446},{"$f":"+IF(E$2<$AB$2,TOCA!$AW45,IF(AND(E$2>$AB$2,E$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(E$2,RT1SC!$L$56:$N$91,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":707.82080633568182},{"$f":"+IF(F$2<$AB$2,TOCA!$AW45,IF(AND(F$2>$AB$2,F$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(F$2,RT1SC!$L$56:$N$91,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1450.5336402565122},{"$f":"+IF(G$2<$AB$2,TOCA!$AW45,IF(AND(G$2>$AB$2,G$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(G$2,RT1SC!$L$56:$N$91,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":950.43412591955928},{"$f":"+IF(H$2<$AB$2,TOCA!$AW45,IF(AND(H$2>$AB$2,H$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(H$2,RT1SC!$L$56:$N$91,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1749.7715833591337},{"$f":"+IF(I$2<$AB$2,TOCA!$AW45,IF(AND(I$2>$AB$2,I$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(I$2,RT1SC!$L$56:$N$91,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":979.92795715367913},{"$f":"+IF(J$2<$AB$2,TOCA!$AW45,IF(AND(J$2>$AB$2,J$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(J$2,RT1SC!$L$56:$N$91,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1815.316553223636},{"$f":"+IF(K$2<$AB$2,TOCA!$AW45,IF(AND(K$2>$AB$2,K$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(K$2,RT1SC!$L$56:$N$91,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1064.7295393208128},{"$f":"+IF(L$2<$AB$2,TOCA!$AW45,IF(AND(L$2>$AB$2,L$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(L$2,RT1SC!$L$56:$N$91,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1477.66520812161},{"$f":"+IF(M$2<$AB$2,TOCA!$AW45,IF(AND(M$2>$AB$2,M$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(M$2,RT1SC!$L$56:$N$91,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":843.20817178102811},{"$f":"+IF(N$2<$AB$2,TOCA!$AW45,IF(AND(N$2>$AB$2,N$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(N$2,RT1SC!$L$56:$N$91,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1631.8101578228514},{"$f":"+IF(O$2<$AB$2,TOCA!$AW45,IF(AND(O$2>$AB$2,O$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(O$2,RT1SC!$L$56:$N$91,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":877.24568592658613},{"$f":"+IF(P$2<$AB$2,TOCA!$AW45,IF(AND(P$2>$AB$2,P$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(P$2,RT1SC!$L$56:$N$91,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1197.2761068708064},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW45,IF(AND(Q$2>$AB$2,Q$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(Q$2,RT1SC!$L$56:$N$91,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":747.26741080850229},{"$f":"+IF(R$2<$AB$2,TOCA!$AW45,IF(AND(R$2>$AB$2,R$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(R$2,RT1SC!$L$56:$N$91,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1523.8487002363418},{"$f":"+IF(S$2<$AB$2,TOCA!$AW45,IF(AND(S$2>$AB$2,S$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(S$2,RT1SC!$L$56:$N$91,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":992.71078529998056},{"$f":"+IF(T$2<$AB$2,TOCA!$AW45,IF(AND(T$2>$AB$2,T$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(T$2,RT1SC!$L$56:$N$91,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1675.1735325253048},{"$f":"+IF(U$2<$AB$2,TOCA!$AW45,IF(AND(U$2>$AB$2,U$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(U$2,RT1SC!$L$56:$N$91,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":895.12182372991037},{"$f":"+IF(V$2<$AB$2,TOCA!$AW45,IF(AND(V$2>$AB$2,V$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(V$2,RT1SC!$L$56:$N$91,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1449.6624381271438},{"$f":"+IF(W$2<$AB$2,TOCA!$AW45,IF(AND(W$2>$AB$2,W$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(W$2,RT1SC!$L$56:$N$91,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":838.12272024627998},{"$f":"+IF(X$2<$AB$2,TOCA!$AW45,IF(AND(X$2>$AB$2,X$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(X$2,RT1SC!$L$56:$N$91,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1559.9786774011311},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW45,IF(AND(Y$2>$AB$2,Y$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(Y$2,RT1SC!$L$56:$N$91,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":786.86932902613466},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW45,IF(AND(Z$2>$AB$2,Z$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(Z$2,RT1SC!$L$56:$N$91,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1134.4376324855666},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW45,IF(AND(AA$2>$AB$2,AA$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AA$2,RT1SC!$L$56:$N$91,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":688.17116492032244},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW45,IF(AND(AB$2>$AB$2,AB$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AB$2,RT1SC!$L$56:$N$91,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1170.1843365908446},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW45,IF(AND(AC$2>$AB$2,AC$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AC$2,RT1SC!$L$56:$N$91,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":707.82080633568182},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW45,IF(AND(AD$2>$AB$2,AD$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AD$2,RT1SC!$L$56:$N$91,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1449.8925204155148},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW45,IF(AND(AE$2>$AB$2,AE$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AE$2,RT1SC!$L$56:$N$91,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":950.01404453793737},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW45,IF(AND(AF$2>$AB$2,AF$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AF$2,RT1SC!$L$56:$N$91,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1748.9982036537817},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW45,IF(AND(AG$2>$AB$2,AG$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AG$2,RT1SC!$L$56:$N$91,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":979.49483982455047},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW45,IF(AND(AH$2>$AB$2,AH$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AH$2,RT1SC!$L$56:$N$91,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1814.5142033658576},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW45,IF(AND(AI$2>$AB$2,AI$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AI$2,RT1SC!$L$56:$N$91,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1064.2589406294003},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW45,IF(AND(AJ$2>$AB$2,AJ$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AJ$2,RT1SC!$L$56:$N$91,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1477.0120964274124},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW45,IF(AND(AK$2>$AB$2,AK$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AK$2,RT1SC!$L$56:$N$91,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":842.83548308631828},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW45,IF(AND(AL$2>$AB$2,AL$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AL$2,RT1SC!$L$56:$N$91,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1631.088915764145},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW45,IF(AND(AM$2>$AB$2,AM$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AM$2,RT1SC!$L$56:$N$91,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":876.85795302672909},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW45,IF(AND(AN$2>$AB$2,AN$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AN$2,RT1SC!$L$56:$N$91,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1196.7469240611397},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW45,IF(AND(AO$2>$AB$2,AO$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AO$2,RT1SC!$L$56:$N$91,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":746.93712687002346},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW45,IF(AND(AP$2>$AB$2,AP$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AP$2,RT1SC!$L$56:$N$91,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1523.1751759489443},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW45,IF(AND(AQ$2>$AB$2,AQ$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AQ$2,RT1SC!$L$56:$N$91,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":992.27201810205793},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW45,IF(AND(AR$2>$AB$2,AR$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AR$2,RT1SC!$L$56:$N$91,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1674.4331243341335},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW45,IF(AND(AS$2>$AB$2,AS$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AS$2,RT1SC!$L$56:$N$91,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":894.72618977467062},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW45,IF(AND(AT$2>$AB$2,AT$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AT$2,RT1SC!$L$56:$N$91,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1449.0217033478609},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW45,IF(AND(AU$2>$AB$2,AU$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AU$2,RT1SC!$L$56:$N$91,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":837.75227926495563},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW45,IF(AND(AV$2>$AB$2,AV$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AV$2,RT1SC!$L$56:$N$91,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1559.2891840630532},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW45,IF(AND(AW$2>$AB$2,AW$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AW$2,RT1SC!$L$56:$N$91,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":786.52154147739384},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW45,IF(AND(AX$2>$AB$2,AX$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AX$2,RT1SC!$L$56:$N$91,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1133.9362235872304},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW45,IF(AND(AY$2>$AB$2,AY$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AY$2,RT1SC!$L$56:$N$91,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":687.86700086952885},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AW45,IF(AND(AZ$2>$AB$2,AZ$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(AZ$2,RT1SC!$L$56:$N$91,MATCH(AZ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1170.1843365908446},{"$f":"+IF(BA$2<$AB$2,TOCA!$AW45,IF(AND(BA$2>$AB$2,BA$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BA$2,RT1SC!$L$56:$N$91,MATCH(BA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":707.82080633568182},{"$f":"+IF(BB$2<$AB$2,TOCA!$AW45,IF(AND(BB$2>$AB$2,BB$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BB$2,RT1SC!$L$56:$N$91,MATCH(BB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1450.5336402565122},{"$f":"+IF(BC$2<$AB$2,TOCA!$AW45,IF(AND(BC$2>$AB$2,BC$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BC$2,RT1SC!$L$56:$N$91,MATCH(BC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":950.43412591955928},{"$f":"+IF(BD$2<$AB$2,TOCA!$AW45,IF(AND(BD$2>$AB$2,BD$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BD$2,RT1SC!$L$56:$N$91,MATCH(BD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1749.7715833591337},{"$f":"+IF(BE$2<$AB$2,TOCA!$AW45,IF(AND(BE$2>$AB$2,BE$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BE$2,RT1SC!$L$56:$N$91,MATCH(BE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":979.92795715367913},{"$f":"+IF(BF$2<$AB$2,TOCA!$AW45,IF(AND(BF$2>$AB$2,BF$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BF$2,RT1SC!$L$56:$N$91,MATCH(BF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1815.316553223636},{"$f":"+IF(BG$2<$AB$2,TOCA!$AW45,IF(AND(BG$2>$AB$2,BG$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BG$2,RT1SC!$L$56:$N$91,MATCH(BG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1064.7295393208128},{"$f":"+IF(BH$2<$AB$2,TOCA!$AW45,IF(AND(BH$2>$AB$2,BH$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BH$2,RT1SC!$L$56:$N$91,MATCH(BH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1477.66520812161},{"$f":"+IF(BI$2<$AB$2,TOCA!$AW45,IF(AND(BI$2>$AB$2,BI$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BI$2,RT1SC!$L$56:$N$91,MATCH(BI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":843.20817178102811},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AW45,IF(AND(BJ$2>$AB$2,BJ$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BJ$2,RT1SC!$L$56:$N$91,MATCH(BJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1631.8101578228514},{"$f":"+IF(BK$2<$AB$2,TOCA!$AW45,IF(AND(BK$2>$AB$2,BK$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BK$2,RT1SC!$L$56:$N$91,MATCH(BK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":877.24568592658613},{"$f":"+IF(BL$2<$AB$2,TOCA!$AW45,IF(AND(BL$2>$AB$2,BL$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BL$2,RT1SC!$L$56:$N$91,MATCH(BL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1197.2761068708064},{"$f":"+IF(BM$2<$AB$2,TOCA!$AW45,IF(AND(BM$2>$AB$2,BM$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BM$2,RT1SC!$L$56:$N$91,MATCH(BM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":747.26741080850229},{"$f":"+IF(BN$2<$AB$2,TOCA!$AW45,IF(AND(BN$2>$AB$2,BN$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BN$2,RT1SC!$L$56:$N$91,MATCH(BN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1523.8487002363418},{"$f":"+IF(BO$2<$AB$2,TOCA!$AW45,IF(AND(BO$2>$AB$2,BO$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BO$2,RT1SC!$L$56:$N$91,MATCH(BO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":992.71078529998056},{"$f":"+IF(BP$2<$AB$2,TOCA!$AW45,IF(AND(BP$2>$AB$2,BP$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BP$2,RT1SC!$L$56:$N$91,MATCH(BP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1675.1735325253048},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AW45,IF(AND(BQ$2>$AB$2,BQ$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BQ$2,RT1SC!$L$56:$N$91,MATCH(BQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":895.12182372991037},{"$f":"+IF(BR$2<$AB$2,TOCA!$AW45,IF(AND(BR$2>$AB$2,BR$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BR$2,RT1SC!$L$56:$N$91,MATCH(BR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1449.6624381271438},{"$f":"+IF(BS$2<$AB$2,TOCA!$AW45,IF(AND(BS$2>$AB$2,BS$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BS$2,RT1SC!$L$56:$N$91,MATCH(BS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":838.12272024627998},{"$f":"+IF(BT$2<$AB$2,TOCA!$AW45,IF(AND(BT$2>$AB$2,BT$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BT$2,RT1SC!$L$56:$N$91,MATCH(BT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1559.9786774011311},{"$f":"+IF(BU$2<$AB$2,TOCA!$AW45,IF(AND(BU$2>$AB$2,BU$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BU$2,RT1SC!$L$56:$N$91,MATCH(BU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":786.86932902613466},{"$f":"+IF(BV$2<$AB$2,TOCA!$AW45,IF(AND(BV$2>$AB$2,BV$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BV$2,RT1SC!$L$56:$N$91,MATCH(BV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1134.4376324855666},{"$f":"+IF(BW$2<$AB$2,TOCA!$AW45,IF(AND(BW$2>$AB$2,BW$2<$AZ$2),TOCA!$AX45,TOCA!$AY45))*VLOOKUP(BW$2,RT1SC!$L$56:$N$91,MATCH(BW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":688.17116492032244}]
[null,10236,"Lane County Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AW77,IF(AND(D$2>$AB$2,D$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(D$2,RT1SC!$L$56:$N$91,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10646.996535200369},{"$f":"+IF(E$2<$AB$2,TOCA!$AW77,IF(AND(E$2>$AB$2,E$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(E$2,RT1SC!$L$56:$N$91,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6440.1525784853829},{"$f":"+IF(F$2<$AB$2,TOCA!$AW77,IF(AND(F$2>$AB$2,F$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(F$2,RT1SC!$L$56:$N$91,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13197.772486851021},{"$f":"+IF(G$2<$AB$2,TOCA!$AW77,IF(AND(G$2>$AB$2,G$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(G$2,RT1SC!$L$56:$N$91,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8647.5852813777183},{"$f":"+IF(H$2<$AB$2,TOCA!$AW77,IF(AND(H$2>$AB$2,H$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(H$2,RT1SC!$L$56:$N$91,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15920.407924525724},{"$f":"+IF(I$2<$AB$2,TOCA!$AW77,IF(AND(I$2>$AB$2,I$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(I$2,RT1SC!$L$56:$N$91,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8915.9367787788124},{"$f":"+IF(J$2<$AB$2,TOCA!$AW77,IF(AND(J$2>$AB$2,J$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(J$2,RT1SC!$L$56:$N$91,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16516.77299729731},{"$f":"+IF(K$2<$AB$2,TOCA!$AW77,IF(AND(K$2>$AB$2,K$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(K$2,RT1SC!$L$56:$N$91,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9687.5093620723073},{"$f":"+IF(L$2<$AB$2,TOCA!$AW77,IF(AND(L$2>$AB$2,L$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(L$2,RT1SC!$L$56:$N$91,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13444.63078090051},{"$f":"+IF(M$2<$AB$2,TOCA!$AW77,IF(AND(M$2>$AB$2,M$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(M$2,RT1SC!$L$56:$N$91,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7671.9831249495501},{"$f":"+IF(N$2<$AB$2,TOCA!$AW77,IF(AND(N$2>$AB$2,N$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(N$2,RT1SC!$L$56:$N$91,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14847.128399497153},{"$f":"+IF(O$2<$AB$2,TOCA!$AW77,IF(AND(O$2>$AB$2,O$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(O$2,RT1SC!$L$56:$N$91,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7981.675610007399},{"$f":"+IF(P$2<$AB$2,TOCA!$AW77,IF(AND(P$2>$AB$2,P$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(P$2,RT1SC!$L$56:$N$91,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10893.492728392923},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW77,IF(AND(Q$2>$AB$2,Q$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(Q$2,RT1SC!$L$56:$N$91,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6799.0600155573156},{"$f":"+IF(R$2<$AB$2,TOCA!$AW77,IF(AND(R$2>$AB$2,R$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(R$2,RT1SC!$L$56:$N$91,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13864.834218216669},{"$f":"+IF(S$2<$AB$2,TOCA!$AW77,IF(AND(S$2>$AB$2,S$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(S$2,RT1SC!$L$56:$N$91,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9032.2421528365758},{"$f":"+IF(T$2<$AB$2,TOCA!$AW77,IF(AND(T$2>$AB$2,T$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(T$2,RT1SC!$L$56:$N$91,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15241.672819358968},{"$f":"+IF(U$2<$AB$2,TOCA!$AW77,IF(AND(U$2>$AB$2,U$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(U$2,RT1SC!$L$56:$N$91,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8144.3227855876557},{"$f":"+IF(V$2<$AB$2,TOCA!$AW77,IF(AND(V$2>$AB$2,V$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(V$2,RT1SC!$L$56:$N$91,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13189.84579892434},{"$f":"+IF(W$2<$AB$2,TOCA!$AW77,IF(AND(W$2>$AB$2,W$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(W$2,RT1SC!$L$56:$N$91,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7625.7128210518449},{"$f":"+IF(X$2<$AB$2,TOCA!$AW77,IF(AND(X$2>$AB$2,X$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(X$2,RT1SC!$L$56:$N$91,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14193.565111001542},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW77,IF(AND(Y$2>$AB$2,Y$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(Y$2,RT1SC!$L$56:$N$91,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7159.3805846044188},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW77,IF(AND(Z$2>$AB$2,Z$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(Z$2,RT1SC!$L$56:$N$91,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10321.752876699065},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW77,IF(AND(AA$2>$AB$2,AA$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AA$2,RT1SC!$L$56:$N$91,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6261.3690676098558},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW77,IF(AND(AB$2>$AB$2,AB$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AB$2,RT1SC!$L$56:$N$91,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10646.996535200369},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW77,IF(AND(AC$2>$AB$2,AC$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AC$2,RT1SC!$L$56:$N$91,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6440.1525784853829},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW77,IF(AND(AD$2>$AB$2,AD$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AD$2,RT1SC!$L$56:$N$91,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13197.772486851021},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW77,IF(AND(AE$2>$AB$2,AE$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AE$2,RT1SC!$L$56:$N$91,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8647.5852813777183},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW77,IF(AND(AF$2>$AB$2,AF$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AF$2,RT1SC!$L$56:$N$91,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15920.407924525724},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW77,IF(AND(AG$2>$AB$2,AG$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AG$2,RT1SC!$L$56:$N$91,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8915.9367787788124},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW77,IF(AND(AH$2>$AB$2,AH$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AH$2,RT1SC!$L$56:$N$91,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16516.77299729731},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW77,IF(AND(AI$2>$AB$2,AI$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AI$2,RT1SC!$L$56:$N$91,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9687.5093620723073},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW77,IF(AND(AJ$2>$AB$2,AJ$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AJ$2,RT1SC!$L$56:$N$91,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13444.63078090051},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW77,IF(AND(AK$2>$AB$2,AK$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AK$2,RT1SC!$L$56:$N$91,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7671.9831249495501},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW77,IF(AND(AL$2>$AB$2,AL$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AL$2,RT1SC!$L$56:$N$91,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14847.128399497153},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW77,IF(AND(AM$2>$AB$2,AM$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AM$2,RT1SC!$L$56:$N$91,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7981.675610007399},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW77,IF(AND(AN$2>$AB$2,AN$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AN$2,RT1SC!$L$56:$N$91,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10893.492728392923},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW77,IF(AND(AO$2>$AB$2,AO$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AO$2,RT1SC!$L$56:$N$91,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6799.0600155573156},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW77,IF(AND(AP$2>$AB$2,AP$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AP$2,RT1SC!$L$56:$N$91,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13864.834218216669},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW77,IF(AND(AQ$2>$AB$2,AQ$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AQ$2,RT1SC!$L$56:$N$91,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9032.2421528365758},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW77,IF(AND(AR$2>$AB$2,AR$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AR$2,RT1SC!$L$56:$N$91,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15241.672819358968},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW77,IF(AND(AS$2>$AB$2,AS$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AS$2,RT1SC!$L$56:$N$91,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8144.3227855876557},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW77,IF(AND(AT$2>$AB$2,AT$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AT$2,RT1SC!$L$56:$N$91,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13189.84579892434},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW77,IF(AND(AU$2>$AB$2,AU$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AU$2,RT1SC!$L$56:$N$91,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7625.7128210518449},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW77,IF(AND(AV$2>$AB$2,AV$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AV$2,RT1SC!$L$56:$N$91,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14193.565111001542},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW77,IF(AND(AW$2>$AB$2,AW$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AW$2,RT1SC!$L$56:$N$91,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7159.3805846044188},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW77,IF(AND(AX$2>$AB$2,AX$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AX$2,RT1SC!$L$56:$N$91,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10321.752876699065},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW77,IF(AND(AY$2>$AB$2,AY$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AY$2,RT1SC!$L$56:$N$91,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6261.3690676098558},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AW77,IF(AND(AZ$2>$AB$2,AZ$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(AZ$2,RT1SC!$L$56:$N$91,MATCH(AZ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10646.996535200369},{"$f":"+IF(BA$2<$AB$2,TOCA!$AW77,IF(AND(BA$2>$AB$2,BA$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BA$2,RT1SC!$L$56:$N$91,MATCH(BA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6440.1525784853829},{"$f":"+IF(BB$2<$AB$2,TOCA!$AW77,IF(AND(BB$2>$AB$2,BB$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BB$2,RT1SC!$L$56:$N$91,MATCH(BB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13197.772486851021},{"$f":"+IF(BC$2<$AB$2,TOCA!$AW77,IF(AND(BC$2>$AB$2,BC$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BC$2,RT1SC!$L$56:$N$91,MATCH(BC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8647.5852813777183},{"$f":"+IF(BD$2<$AB$2,TOCA!$AW77,IF(AND(BD$2>$AB$2,BD$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BD$2,RT1SC!$L$56:$N$91,MATCH(BD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15920.407924525724},{"$f":"+IF(BE$2<$AB$2,TOCA!$AW77,IF(AND(BE$2>$AB$2,BE$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BE$2,RT1SC!$L$56:$N$91,MATCH(BE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8915.9367787788124},{"$f":"+IF(BF$2<$AB$2,TOCA!$AW77,IF(AND(BF$2>$AB$2,BF$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BF$2,RT1SC!$L$56:$N$91,MATCH(BF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16516.77299729731},{"$f":"+IF(BG$2<$AB$2,TOCA!$AW77,IF(AND(BG$2>$AB$2,BG$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BG$2,RT1SC!$L$56:$N$91,MATCH(BG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9687.5093620723073},{"$f":"+IF(BH$2<$AB$2,TOCA!$AW77,IF(AND(BH$2>$AB$2,BH$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BH$2,RT1SC!$L$56:$N$91,MATCH(BH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13444.63078090051},{"$f":"+IF(BI$2<$AB$2,TOCA!$AW77,IF(AND(BI$2>$AB$2,BI$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BI$2,RT1SC!$L$56:$N$91,MATCH(BI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7671.9831249495501},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AW77,IF(AND(BJ$2>$AB$2,BJ$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BJ$2,RT1SC!$L$56:$N$91,MATCH(BJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14847.128399497153},{"$f":"+IF(BK$2<$AB$2,TOCA!$AW77,IF(AND(BK$2>$AB$2,BK$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BK$2,RT1SC!$L$56:$N$91,MATCH(BK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7981.675610007399},{"$f":"+IF(BL$2<$AB$2,TOCA!$AW77,IF(AND(BL$2>$AB$2,BL$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BL$2,RT1SC!$L$56:$N$91,MATCH(BL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10893.492728392923},{"$f":"+IF(BM$2<$AB$2,TOCA!$AW77,IF(AND(BM$2>$AB$2,BM$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BM$2,RT1SC!$L$56:$N$91,MATCH(BM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6799.0600155573156},{"$f":"+IF(BN$2<$AB$2,TOCA!$AW77,IF(AND(BN$2>$AB$2,BN$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BN$2,RT1SC!$L$56:$N$91,MATCH(BN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13864.834218216669},{"$f":"+IF(BO$2<$AB$2,TOCA!$AW77,IF(AND(BO$2>$AB$2,BO$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BO$2,RT1SC!$L$56:$N$91,MATCH(BO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9032.2421528365758},{"$f":"+IF(BP$2<$AB$2,TOCA!$AW77,IF(AND(BP$2>$AB$2,BP$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BP$2,RT1SC!$L$56:$N$91,MATCH(BP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15241.672819358968},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AW77,IF(AND(BQ$2>$AB$2,BQ$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BQ$2,RT1SC!$L$56:$N$91,MATCH(BQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8144.3227855876557},{"$f":"+IF(BR$2<$AB$2,TOCA!$AW77,IF(AND(BR$2>$AB$2,BR$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BR$2,RT1SC!$L$56:$N$91,MATCH(BR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13189.84579892434},{"$f":"+IF(BS$2<$AB$2,TOCA!$AW77,IF(AND(BS$2>$AB$2,BS$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BS$2,RT1SC!$L$56:$N$91,MATCH(BS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7625.7128210518449},{"$f":"+IF(BT$2<$AB$2,TOCA!$AW77,IF(AND(BT$2>$AB$2,BT$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BT$2,RT1SC!$L$56:$N$91,MATCH(BT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14193.565111001542},{"$f":"+IF(BU$2<$AB$2,TOCA!$AW77,IF(AND(BU$2>$AB$2,BU$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BU$2,RT1SC!$L$56:$N$91,MATCH(BU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7159.3805846044188},{"$f":"+IF(BV$2<$AB$2,TOCA!$AW77,IF(AND(BV$2>$AB$2,BV$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BV$2,RT1SC!$L$56:$N$91,MATCH(BV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10321.752876699065},{"$f":"+IF(BW$2<$AB$2,TOCA!$AW77,IF(AND(BW$2>$AB$2,BW$2<$AZ$2),TOCA!$AX77,TOCA!$AY77))*VLOOKUP(BW$2,RT1SC!$L$56:$N$91,MATCH(BW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6261.3690676098558}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AW88,IF(AND(D$2>$AB$2,D$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(D$2,RT1SC!$L$56:$N$91,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2151.5875536874755},{"$f":"+IF(E$2<$AB$2,TOCA!$AW88,IF(AND(E$2>$AB$2,E$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(E$2,RT1SC!$L$56:$N$91,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1301.4517367321266},{"$f":"+IF(F$2<$AB$2,TOCA!$AW88,IF(AND(F$2>$AB$2,F$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(F$2,RT1SC!$L$56:$N$91,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2667.0585385489903},{"$f":"+IF(G$2<$AB$2,TOCA!$AW88,IF(AND(G$2>$AB$2,G$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(G$2,RT1SC!$L$56:$N$91,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1747.5385475471232},{"$f":"+IF(H$2<$AB$2,TOCA!$AW88,IF(AND(H$2>$AB$2,H$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(H$2,RT1SC!$L$56:$N$91,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3217.2595742647495},{"$f":"+IF(I$2<$AB$2,TOCA!$AW88,IF(AND(I$2>$AB$2,I$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(I$2,RT1SC!$L$56:$N$91,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1801.7680891753835},{"$f":"+IF(J$2<$AB$2,TOCA!$AW88,IF(AND(J$2>$AB$2,J$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(J$2,RT1SC!$L$56:$N$91,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3337.7754083581549},{"$f":"+IF(K$2<$AB$2,TOCA!$AW88,IF(AND(K$2>$AB$2,K$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(K$2,RT1SC!$L$56:$N$91,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1957.690556276058},{"$f":"+IF(L$2<$AB$2,TOCA!$AW88,IF(AND(L$2>$AB$2,L$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(L$2,RT1SC!$L$56:$N$91,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2716.9446478611699},{"$f":"+IF(M$2<$AB$2,TOCA!$AW88,IF(AND(M$2>$AB$2,M$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(M$2,RT1SC!$L$56:$N$91,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1550.3849699929622},{"$f":"+IF(N$2<$AB$2,TOCA!$AW88,IF(AND(N$2>$AB$2,N$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(N$2,RT1SC!$L$56:$N$91,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3000.3669642179275},{"$f":"+IF(O$2<$AB$2,TOCA!$AW88,IF(AND(O$2>$AB$2,O$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(O$2,RT1SC!$L$56:$N$91,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1612.9688634053473},{"$f":"+IF(P$2<$AB$2,TOCA!$AW88,IF(AND(P$2>$AB$2,P$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(P$2,RT1SC!$L$56:$N$91,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2201.4004882132836},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW88,IF(AND(Q$2>$AB$2,Q$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(Q$2,RT1SC!$L$56:$N$91,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1373.9811840722075},{"$f":"+IF(R$2<$AB$2,TOCA!$AW88,IF(AND(R$2>$AB$2,R$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(R$2,RT1SC!$L$56:$N$91,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2801.8610355726769},{"$f":"+IF(S$2<$AB$2,TOCA!$AW88,IF(AND(S$2>$AB$2,S$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(S$2,RT1SC!$L$56:$N$91,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1825.2715433581964},{"$f":"+IF(T$2<$AB$2,TOCA!$AW88,IF(AND(T$2>$AB$2,T$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(T$2,RT1SC!$L$56:$N$91,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3080.0980752730466},{"$f":"+IF(U$2<$AB$2,TOCA!$AW88,IF(AND(U$2>$AB$2,U$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(U$2,RT1SC!$L$56:$N$91,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1645.837253797316},{"$f":"+IF(V$2<$AB$2,TOCA!$AW88,IF(AND(V$2>$AB$2,V$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(V$2,RT1SC!$L$56:$N$91,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2665.4566818160961},{"$f":"+IF(W$2<$AB$2,TOCA!$AW88,IF(AND(W$2>$AB$2,W$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(W$2,RT1SC!$L$56:$N$91,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1541.0344823091821},{"$f":"+IF(X$2<$AB$2,TOCA!$AW88,IF(AND(X$2>$AB$2,X$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(X$2,RT1SC!$L$56:$N$91,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2868.2922864038478},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW88,IF(AND(Y$2>$AB$2,Y$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(Y$2,RT1SC!$L$56:$N$91,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1446.7962027618653},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW88,IF(AND(Z$2>$AB$2,Z$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(Z$2,RT1SC!$L$56:$N$91,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2085.8610170784341},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW88,IF(AND(AA$2>$AB$2,AA$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AA$2,RT1SC!$L$56:$N$91,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1265.3224513010127},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW88,IF(AND(AB$2>$AB$2,AB$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AB$2,RT1SC!$L$56:$N$91,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2151.5875536874755},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW88,IF(AND(AC$2>$AB$2,AC$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AC$2,RT1SC!$L$56:$N$91,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1301.4517367321266},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW88,IF(AND(AD$2>$AB$2,AD$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AD$2,RT1SC!$L$56:$N$91,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2667.0585385489903},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW88,IF(AND(AE$2>$AB$2,AE$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AE$2,RT1SC!$L$56:$N$91,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1747.5385475471232},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW88,IF(AND(AF$2>$AB$2,AF$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AF$2,RT1SC!$L$56:$N$91,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3217.2595742647495},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW88,IF(AND(AG$2>$AB$2,AG$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AG$2,RT1SC!$L$56:$N$91,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1801.7680891753835},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW88,IF(AND(AH$2>$AB$2,AH$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AH$2,RT1SC!$L$56:$N$91,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3337.7754083581549},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW88,IF(AND(AI$2>$AB$2,AI$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AI$2,RT1SC!$L$56:$N$91,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1957.690556276058},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW88,IF(AND(AJ$2>$AB$2,AJ$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AJ$2,RT1SC!$L$56:$N$91,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2716.9446478611699},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW88,IF(AND(AK$2>$AB$2,AK$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AK$2,RT1SC!$L$56:$N$91,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1550.3849699929622},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW88,IF(AND(AL$2>$AB$2,AL$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AL$2,RT1SC!$L$56:$N$91,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3000.3669642179275},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW88,IF(AND(AM$2>$AB$2,AM$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AM$2,RT1SC!$L$56:$N$91,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1612.9688634053473},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW88,IF(AND(AN$2>$AB$2,AN$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AN$2,RT1SC!$L$56:$N$91,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2201.4004882132836},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW88,IF(AND(AO$2>$AB$2,AO$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AO$2,RT1SC!$L$56:$N$91,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1373.9811840722075},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW88,IF(AND(AP$2>$AB$2,AP$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AP$2,RT1SC!$L$56:$N$91,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2801.8610355726769},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW88,IF(AND(AQ$2>$AB$2,AQ$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AQ$2,RT1SC!$L$56:$N$91,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1825.2715433581964},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW88,IF(AND(AR$2>$AB$2,AR$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AR$2,RT1SC!$L$56:$N$91,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3080.0980752730466},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW88,IF(AND(AS$2>$AB$2,AS$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AS$2,RT1SC!$L$56:$N$91,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1645.837253797316},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW88,IF(AND(AT$2>$AB$2,AT$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AT$2,RT1SC!$L$56:$N$91,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2665.4566818160961},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW88,IF(AND(AU$2>$AB$2,AU$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AU$2,RT1SC!$L$56:$N$91,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1541.0344823091821},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW88,IF(AND(AV$2>$AB$2,AV$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AV$2,RT1SC!$L$56:$N$91,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2868.2922864038478},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW88,IF(AND(AW$2>$AB$2,AW$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AW$2,RT1SC!$L$56:$N$91,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1446.7962027618653},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW88,IF(AND(AX$2>$AB$2,AX$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AX$2,RT1SC!$L$56:$N$91,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2085.8610170784341},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW88,IF(AND(AY$2>$AB$2,AY$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AY$2,RT1SC!$L$56:$N$91,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1265.3224513010127},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AW88,IF(AND(AZ$2>$AB$2,AZ$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(AZ$2,RT1SC!$L$56:$N$91,MATCH(AZ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2151.5875536874755},{"$f":"+IF(BA$2<$AB$2,TOCA!$AW88,IF(AND(BA$2>$AB$2,BA$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BA$2,RT1SC!$L$56:$N$91,MATCH(BA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1301.4517367321266},{"$f":"+IF(BB$2<$AB$2,TOCA!$AW88,IF(AND(BB$2>$AB$2,BB$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BB$2,RT1SC!$L$56:$N$91,MATCH(BB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2667.0585385489903},{"$f":"+IF(BC$2<$AB$2,TOCA!$AW88,IF(AND(BC$2>$AB$2,BC$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BC$2,RT1SC!$L$56:$N$91,MATCH(BC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1747.5385475471232},{"$f":"+IF(BD$2<$AB$2,TOCA!$AW88,IF(AND(BD$2>$AB$2,BD$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BD$2,RT1SC!$L$56:$N$91,MATCH(BD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3217.2595742647495},{"$f":"+IF(BE$2<$AB$2,TOCA!$AW88,IF(AND(BE$2>$AB$2,BE$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BE$2,RT1SC!$L$56:$N$91,MATCH(BE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1801.7680891753835},{"$f":"+IF(BF$2<$AB$2,TOCA!$AW88,IF(AND(BF$2>$AB$2,BF$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BF$2,RT1SC!$L$56:$N$91,MATCH(BF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3337.7754083581549},{"$f":"+IF(BG$2<$AB$2,TOCA!$AW88,IF(AND(BG$2>$AB$2,BG$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BG$2,RT1SC!$L$56:$N$91,MATCH(BG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1957.690556276058},{"$f":"+IF(BH$2<$AB$2,TOCA!$AW88,IF(AND(BH$2>$AB$2,BH$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BH$2,RT1SC!$L$56:$N$91,MATCH(BH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2716.9446478611699},{"$f":"+IF(BI$2<$AB$2,TOCA!$AW88,IF(AND(BI$2>$AB$2,BI$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BI$2,RT1SC!$L$56:$N$91,MATCH(BI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1550.3849699929622},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AW88,IF(AND(BJ$2>$AB$2,BJ$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BJ$2,RT1SC!$L$56:$N$91,MATCH(BJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3000.3669642179275},{"$f":"+IF(BK$2<$AB$2,TOCA!$AW88,IF(AND(BK$2>$AB$2,BK$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BK$2,RT1SC!$L$56:$N$91,MATCH(BK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1612.9688634053473},{"$f":"+IF(BL$2<$AB$2,TOCA!$AW88,IF(AND(BL$2>$AB$2,BL$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BL$2,RT1SC!$L$56:$N$91,MATCH(BL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2201.4004882132836},{"$f":"+IF(BM$2<$AB$2,TOCA!$AW88,IF(AND(BM$2>$AB$2,BM$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BM$2,RT1SC!$L$56:$N$91,MATCH(BM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1373.9811840722075},{"$f":"+IF(BN$2<$AB$2,TOCA!$AW88,IF(AND(BN$2>$AB$2,BN$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BN$2,RT1SC!$L$56:$N$91,MATCH(BN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2801.8610355726769},{"$f":"+IF(BO$2<$AB$2,TOCA!$AW88,IF(AND(BO$2>$AB$2,BO$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BO$2,RT1SC!$L$56:$N$91,MATCH(BO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1825.2715433581964},{"$f":"+IF(BP$2<$AB$2,TOCA!$AW88,IF(AND(BP$2>$AB$2,BP$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BP$2,RT1SC!$L$56:$N$91,MATCH(BP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3080.0980752730466},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AW88,IF(AND(BQ$2>$AB$2,BQ$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BQ$2,RT1SC!$L$56:$N$91,MATCH(BQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1645.837253797316},{"$f":"+IF(BR$2<$AB$2,TOCA!$AW88,IF(AND(BR$2>$AB$2,BR$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BR$2,RT1SC!$L$56:$N$91,MATCH(BR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2665.4566818160961},{"$f":"+IF(BS$2<$AB$2,TOCA!$AW88,IF(AND(BS$2>$AB$2,BS$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BS$2,RT1SC!$L$56:$N$91,MATCH(BS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1541.0344823091821},{"$f":"+IF(BT$2<$AB$2,TOCA!$AW88,IF(AND(BT$2>$AB$2,BT$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BT$2,RT1SC!$L$56:$N$91,MATCH(BT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2868.2922864038478},{"$f":"+IF(BU$2<$AB$2,TOCA!$AW88,IF(AND(BU$2>$AB$2,BU$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BU$2,RT1SC!$L$56:$N$91,MATCH(BU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1446.7962027618653},{"$f":"+IF(BV$2<$AB$2,TOCA!$AW88,IF(AND(BV$2>$AB$2,BV$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BV$2,RT1SC!$L$56:$N$91,MATCH(BV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2085.8610170784341},{"$f":"+IF(BW$2<$AB$2,TOCA!$AW88,IF(AND(BW$2>$AB$2,BW$2<$AZ$2),TOCA!$AX88,TOCA!$AY88))*VLOOKUP(BW$2,RT1SC!$L$56:$N$91,MATCH(BW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1265.3224513010127}]
[null,10333,"Ravalli County Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AW102,IF(AND(D$2>$AB$2,D$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(D$2,RT1SC!$L$56:$N$91,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6773.6217300163526},{"$f":"+IF(E$2<$AB$2,TOCA!$AW102,IF(AND(E$2>$AB$2,E$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(E$2,RT1SC!$L$56:$N$91,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4097.2266033923788},{"$f":"+IF(F$2<$AB$2,TOCA!$AW102,IF(AND(F$2>$AB$2,F$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(F$2,RT1SC!$L$56:$N$91,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8396.42599762184},{"$f":"+IF(G$2<$AB$2,TOCA!$AW102,IF(AND(G$2>$AB$2,G$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(G$2,RT1SC!$L$56:$N$91,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5501.5958144112747},{"$f":"+IF(H$2<$AB$2,TOCA!$AW102,IF(AND(H$2>$AB$2,H$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(H$2,RT1SC!$L$56:$N$91,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10128.567311143823},{"$f":"+IF(I$2<$AB$2,TOCA!$AW102,IF(AND(I$2>$AB$2,I$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(I$2,RT1SC!$L$56:$N$91,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5672.3211009339939},{"$f":"+IF(J$2<$AB$2,TOCA!$AW102,IF(AND(J$2>$AB$2,J$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(J$2,RT1SC!$L$56:$N$91,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10507.974912394851},{"$f":"+IF(K$2<$AB$2,TOCA!$AW102,IF(AND(K$2>$AB$2,K$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(K$2,RT1SC!$L$56:$N$91,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6163.1957620839894},{"$f":"+IF(L$2<$AB$2,TOCA!$AW102,IF(AND(L$2>$AB$2,L$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(L$2,RT1SC!$L$56:$N$91,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8553.4773030562064},{"$f":"+IF(M$2<$AB$2,TOCA!$AW102,IF(AND(M$2>$AB$2,M$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(M$2,RT1SC!$L$56:$N$91,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4880.9174902675077},{"$f":"+IF(N$2<$AB$2,TOCA!$AW102,IF(AND(N$2>$AB$2,N$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(N$2,RT1SC!$L$56:$N$91,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9445.7466218461759},{"$f":"+IF(O$2<$AB$2,TOCA!$AW102,IF(AND(O$2>$AB$2,O$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(O$2,RT1SC!$L$56:$N$91,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5077.9439229779164},{"$f":"+IF(P$2<$AB$2,TOCA!$AW102,IF(AND(P$2>$AB$2,P$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(P$2,RT1SC!$L$56:$N$91,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6930.4426667993448},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW102,IF(AND(Q$2>$AB$2,Q$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(Q$2,RT1SC!$L$56:$N$91,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4325.5636002888623},{"$f":"+IF(R$2<$AB$2,TOCA!$AW102,IF(AND(R$2>$AB$2,R$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(R$2,RT1SC!$L$56:$N$91,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8820.8108298984534},{"$f":"+IF(S$2<$AB$2,TOCA!$AW102,IF(AND(S$2>$AB$2,S$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(S$2,RT1SC!$L$56:$N$91,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5746.3146075938994},{"$f":"+IF(T$2<$AB$2,TOCA!$AW102,IF(AND(T$2>$AB$2,T$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(T$2,RT1SC!$L$56:$N$91,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9696.7558756763119},{"$f":"+IF(U$2<$AB$2,TOCA!$AW102,IF(AND(U$2>$AB$2,U$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(U$2,RT1SC!$L$56:$N$91,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5181.4200947972477},{"$f":"+IF(V$2<$AB$2,TOCA!$AW102,IF(AND(V$2>$AB$2,V$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(V$2,RT1SC!$L$56:$N$91,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8391.3830368760828},{"$f":"+IF(W$2<$AB$2,TOCA!$AW102,IF(AND(W$2>$AB$2,W$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(W$2,RT1SC!$L$56:$N$91,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4851.4803119139924},{"$f":"+IF(X$2<$AB$2,TOCA!$AW102,IF(AND(X$2>$AB$2,X$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(X$2,RT1SC!$L$56:$N$91,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9029.9495021365383},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW102,IF(AND(Y$2>$AB$2,Y$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(Y$2,RT1SC!$L$56:$N$91,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4554.7996320843204},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW102,IF(AND(Z$2>$AB$2,Z$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(Z$2,RT1SC!$L$56:$N$91,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6566.7016370595466},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW102,IF(AND(AA$2>$AB$2,AA$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AA$2,RT1SC!$L$56:$N$91,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3983.4844912172389},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW102,IF(AND(AB$2>$AB$2,AB$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AB$2,RT1SC!$L$56:$N$91,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6773.6217300163526},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW102,IF(AND(AC$2>$AB$2,AC$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AC$2,RT1SC!$L$56:$N$91,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4097.2266033923788},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW102,IF(AND(AD$2>$AB$2,AD$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AD$2,RT1SC!$L$56:$N$91,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8396.42599762184},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW102,IF(AND(AE$2>$AB$2,AE$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AE$2,RT1SC!$L$56:$N$91,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5501.5958144112747},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW102,IF(AND(AF$2>$AB$2,AF$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AF$2,RT1SC!$L$56:$N$91,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10128.567311143823},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW102,IF(AND(AG$2>$AB$2,AG$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AG$2,RT1SC!$L$56:$N$91,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5672.3211009339939},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW102,IF(AND(AH$2>$AB$2,AH$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AH$2,RT1SC!$L$56:$N$91,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10507.974912394851},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW102,IF(AND(AI$2>$AB$2,AI$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AI$2,RT1SC!$L$56:$N$91,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6163.1957620839894},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW102,IF(AND(AJ$2>$AB$2,AJ$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AJ$2,RT1SC!$L$56:$N$91,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8553.4773030562064},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW102,IF(AND(AK$2>$AB$2,AK$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AK$2,RT1SC!$L$56:$N$91,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4880.9174902675077},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW102,IF(AND(AL$2>$AB$2,AL$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AL$2,RT1SC!$L$56:$N$91,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9445.7466218461759},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW102,IF(AND(AM$2>$AB$2,AM$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AM$2,RT1SC!$L$56:$N$91,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5077.9439229779164},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW102,IF(AND(AN$2>$AB$2,AN$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AN$2,RT1SC!$L$56:$N$91,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6930.4426667993448},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW102,IF(AND(AO$2>$AB$2,AO$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AO$2,RT1SC!$L$56:$N$91,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4325.5636002888623},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW102,IF(AND(AP$2>$AB$2,AP$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AP$2,RT1SC!$L$56:$N$91,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8820.8108298984534},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW102,IF(AND(AQ$2>$AB$2,AQ$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AQ$2,RT1SC!$L$56:$N$91,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5746.3146075938994},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW102,IF(AND(AR$2>$AB$2,AR$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AR$2,RT1SC!$L$56:$N$91,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9696.7558756763119},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW102,IF(AND(AS$2>$AB$2,AS$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AS$2,RT1SC!$L$56:$N$91,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5181.4200947972477},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW102,IF(AND(AT$2>$AB$2,AT$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AT$2,RT1SC!$L$56:$N$91,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8391.3830368760828},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW102,IF(AND(AU$2>$AB$2,AU$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AU$2,RT1SC!$L$56:$N$91,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4851.4803119139924},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW102,IF(AND(AV$2>$AB$2,AV$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AV$2,RT1SC!$L$56:$N$91,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9029.9495021365383},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW102,IF(AND(AW$2>$AB$2,AW$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AW$2,RT1SC!$L$56:$N$91,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4554.7996320843204},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW102,IF(AND(AX$2>$AB$2,AX$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AX$2,RT1SC!$L$56:$N$91,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6566.7016370595466},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW102,IF(AND(AY$2>$AB$2,AY$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AY$2,RT1SC!$L$56:$N$91,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3983.4844912172389},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AW102,IF(AND(AZ$2>$AB$2,AZ$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(AZ$2,RT1SC!$L$56:$N$91,MATCH(AZ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6773.6217300163526},{"$f":"+IF(BA$2<$AB$2,TOCA!$AW102,IF(AND(BA$2>$AB$2,BA$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BA$2,RT1SC!$L$56:$N$91,MATCH(BA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4097.2266033923788},{"$f":"+IF(BB$2<$AB$2,TOCA!$AW102,IF(AND(BB$2>$AB$2,BB$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BB$2,RT1SC!$L$56:$N$91,MATCH(BB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8396.42599762184},{"$f":"+IF(BC$2<$AB$2,TOCA!$AW102,IF(AND(BC$2>$AB$2,BC$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BC$2,RT1SC!$L$56:$N$91,MATCH(BC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5501.5958144112747},{"$f":"+IF(BD$2<$AB$2,TOCA!$AW102,IF(AND(BD$2>$AB$2,BD$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BD$2,RT1SC!$L$56:$N$91,MATCH(BD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10128.567311143823},{"$f":"+IF(BE$2<$AB$2,TOCA!$AW102,IF(AND(BE$2>$AB$2,BE$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BE$2,RT1SC!$L$56:$N$91,MATCH(BE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5672.3211009339939},{"$f":"+IF(BF$2<$AB$2,TOCA!$AW102,IF(AND(BF$2>$AB$2,BF$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BF$2,RT1SC!$L$56:$N$91,MATCH(BF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10507.974912394851},{"$f":"+IF(BG$2<$AB$2,TOCA!$AW102,IF(AND(BG$2>$AB$2,BG$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BG$2,RT1SC!$L$56:$N$91,MATCH(BG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6163.1957620839894},{"$f":"+IF(BH$2<$AB$2,TOCA!$AW102,IF(AND(BH$2>$AB$2,BH$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BH$2,RT1SC!$L$56:$N$91,MATCH(BH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8553.4773030562064},{"$f":"+IF(BI$2<$AB$2,TOCA!$AW102,IF(AND(BI$2>$AB$2,BI$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BI$2,RT1SC!$L$56:$N$91,MATCH(BI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4880.9174902675077},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AW102,IF(AND(BJ$2>$AB$2,BJ$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BJ$2,RT1SC!$L$56:$N$91,MATCH(BJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9445.7466218461759},{"$f":"+IF(BK$2<$AB$2,TOCA!$AW102,IF(AND(BK$2>$AB$2,BK$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BK$2,RT1SC!$L$56:$N$91,MATCH(BK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5077.9439229779164},{"$f":"+IF(BL$2<$AB$2,TOCA!$AW102,IF(AND(BL$2>$AB$2,BL$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BL$2,RT1SC!$L$56:$N$91,MATCH(BL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6930.4426667993448},{"$f":"+IF(BM$2<$AB$2,TOCA!$AW102,IF(AND(BM$2>$AB$2,BM$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BM$2,RT1SC!$L$56:$N$91,MATCH(BM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4325.5636002888623},{"$f":"+IF(BN$2<$AB$2,TOCA!$AW102,IF(AND(BN$2>$AB$2,BN$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BN$2,RT1SC!$L$56:$N$91,MATCH(BN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8820.8108298984534},{"$f":"+IF(BO$2<$AB$2,TOCA!$AW102,IF(AND(BO$2>$AB$2,BO$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BO$2,RT1SC!$L$56:$N$91,MATCH(BO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5746.3146075938994},{"$f":"+IF(BP$2<$AB$2,TOCA!$AW102,IF(AND(BP$2>$AB$2,BP$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BP$2,RT1SC!$L$56:$N$91,MATCH(BP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9696.7558756763119},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AW102,IF(AND(BQ$2>$AB$2,BQ$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BQ$2,RT1SC!$L$56:$N$91,MATCH(BQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5181.4200947972477},{"$f":"+IF(BR$2<$AB$2,TOCA!$AW102,IF(AND(BR$2>$AB$2,BR$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BR$2,RT1SC!$L$56:$N$91,MATCH(BR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8391.3830368760828},{"$f":"+IF(BS$2<$AB$2,TOCA!$AW102,IF(AND(BS$2>$AB$2,BS$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BS$2,RT1SC!$L$56:$N$91,MATCH(BS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4851.4803119139924},{"$f":"+IF(BT$2<$AB$2,TOCA!$AW102,IF(AND(BT$2>$AB$2,BT$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BT$2,RT1SC!$L$56:$N$91,MATCH(BT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9029.9495021365383},{"$f":"+IF(BU$2<$AB$2,TOCA!$AW102,IF(AND(BU$2>$AB$2,BU$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BU$2,RT1SC!$L$56:$N$91,MATCH(BU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4554.7996320843204},{"$f":"+IF(BV$2<$AB$2,TOCA!$AW102,IF(AND(BV$2>$AB$2,BV$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BV$2,RT1SC!$L$56:$N$91,MATCH(BV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6566.7016370595466},{"$f":"+IF(BW$2<$AB$2,TOCA!$AW102,IF(AND(BW$2>$AB$2,BW$2<$AZ$2),TOCA!$AX102,TOCA!$AY102))*VLOOKUP(BW$2,RT1SC!$L$56:$N$91,MATCH(BW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3983.4844912172389}]
[null,10502,"Yakama Power",{"$f":"+IF(D$2<$AB$2,TOCA!$AW131,IF(AND(D$2>$AB$2,D$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(D$2,RT1SC!$L$56:$N$91,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6842.410466708764},{"$f":"+IF(E$2<$AB$2,TOCA!$AW131,IF(AND(E$2>$AB$2,E$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(E$2,RT1SC!$L$56:$N$91,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4138.8355170907862},{"$f":"+IF(F$2<$AB$2,TOCA!$AW131,IF(AND(F$2>$AB$2,F$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(F$2,RT1SC!$L$56:$N$91,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8481.6949364744887},{"$f":"+IF(G$2<$AB$2,TOCA!$AW131,IF(AND(G$2>$AB$2,G$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(G$2,RT1SC!$L$56:$N$91,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5557.4666381669877},{"$f":"+IF(H$2<$AB$2,TOCA!$AW131,IF(AND(H$2>$AB$2,H$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(H$2,RT1SC!$L$56:$N$91,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10231.426811955651},{"$f":"+IF(I$2<$AB$2,TOCA!$AW131,IF(AND(I$2>$AB$2,I$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(I$2,RT1SC!$L$56:$N$91,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5729.9257057081104},{"$f":"+IF(J$2<$AB$2,TOCA!$AW131,IF(AND(J$2>$AB$2,J$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(J$2,RT1SC!$L$56:$N$91,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10614.687443479379},{"$f":"+IF(K$2<$AB$2,TOCA!$AW131,IF(AND(K$2>$AB$2,K$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(K$2,RT1SC!$L$56:$N$91,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6225.7853880418543},{"$f":"+IF(L$2<$AB$2,TOCA!$AW131,IF(AND(L$2>$AB$2,L$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(L$2,RT1SC!$L$56:$N$91,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8640.341158384459},{"$f":"+IF(M$2<$AB$2,TOCA!$AW131,IF(AND(M$2>$AB$2,M$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(M$2,RT1SC!$L$56:$N$91,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4930.4850866639172},{"$f":"+IF(N$2<$AB$2,TOCA!$AW131,IF(AND(N$2>$AB$2,N$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(N$2,RT1SC!$L$56:$N$91,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9541.6718156541046},{"$f":"+IF(O$2<$AB$2,TOCA!$AW131,IF(AND(O$2>$AB$2,O$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(O$2,RT1SC!$L$56:$N$91,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5129.5123986589042},{"$f":"+IF(P$2<$AB$2,TOCA!$AW131,IF(AND(P$2>$AB$2,P$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(P$2,RT1SC!$L$56:$N$91,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7000.8239804850091},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW131,IF(AND(Q$2>$AB$2,Q$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(Q$2,RT1SC!$L$56:$N$91,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4369.4913641065559},{"$f":"+IF(R$2<$AB$2,TOCA!$AW131,IF(AND(R$2>$AB$2,R$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(R$2,RT1SC!$L$56:$N$91,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8910.3895601222903},{"$f":"+IF(S$2<$AB$2,TOCA!$AW131,IF(AND(S$2>$AB$2,S$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(S$2,RT1SC!$L$56:$N$91,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5804.6706449176108},{"$f":"+IF(T$2<$AB$2,TOCA!$AW131,IF(AND(T$2>$AB$2,T$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(T$2,RT1SC!$L$56:$N$91,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9795.230165102108},{"$f":"+IF(U$2<$AB$2,TOCA!$AW131,IF(AND(U$2>$AB$2,U$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(U$2,RT1SC!$L$56:$N$91,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5234.0394108441324},{"$f":"+IF(V$2<$AB$2,TOCA!$AW131,IF(AND(V$2>$AB$2,V$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(V$2,RT1SC!$L$56:$N$91,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8476.6007625206839},{"$f":"+IF(W$2<$AB$2,TOCA!$AW131,IF(AND(W$2>$AB$2,W$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(W$2,RT1SC!$L$56:$N$91,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4900.748962430127},{"$f":"+IF(X$2<$AB$2,TOCA!$AW131,IF(AND(X$2>$AB$2,X$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(X$2,RT1SC!$L$56:$N$91,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9121.6521161008914},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW131,IF(AND(Y$2>$AB$2,Y$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(Y$2,RT1SC!$L$56:$N$91,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4601.0553760668508},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW131,IF(AND(Z$2>$AB$2,Z$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(Z$2,RT1SC!$L$56:$N$91,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6633.3890205382559},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW131,IF(AND(AA$2>$AB$2,AA$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AA$2,RT1SC!$L$56:$N$91,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4023.9383099727761},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW131,IF(AND(AB$2>$AB$2,AB$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AB$2,RT1SC!$L$56:$N$91,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6843.7034880751635},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW131,IF(AND(AC$2>$AB$2,AC$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AC$2,RT1SC!$L$56:$N$91,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4139.6176395287257},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW131,IF(AND(AD$2>$AB$2,AD$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AD$2,RT1SC!$L$56:$N$91,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8483.2977360769819},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW131,IF(AND(AE$2>$AB$2,AE$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AE$2,RT1SC!$L$56:$N$91,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5558.5168416210427},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW131,IF(AND(AF$2>$AB$2,AF$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AF$2,RT1SC!$L$56:$N$91,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10233.360261219032},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW131,IF(AND(AG$2>$AB$2,AG$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AG$2,RT1SC!$L$56:$N$91,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5731.0084990309324},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW131,IF(AND(AH$2>$AB$2,AH$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AH$2,RT1SC!$L$56:$N$91,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10616.693318123826},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW131,IF(AND(AI$2>$AB$2,AI$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AI$2,RT1SC!$L$56:$N$91,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6226.961884770385},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW131,IF(AND(AJ$2>$AB$2,AJ$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AJ$2,RT1SC!$L$56:$N$91,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8641.9739376199523},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW131,IF(AND(AK$2>$AB$2,AK$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AK$2,RT1SC!$L$56:$N$91,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4931.4168084006915},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW131,IF(AND(AL$2>$AB$2,AL$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AL$2,RT1SC!$L$56:$N$91,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9543.4749208008707},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW131,IF(AND(AM$2>$AB$2,AM$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AM$2,RT1SC!$L$56:$N$91,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5130.4817309085474},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW131,IF(AND(AN$2>$AB$2,AN$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AN$2,RT1SC!$L$56:$N$91,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7002.1469375091756},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW131,IF(AND(AO$2>$AB$2,AO$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AO$2,RT1SC!$L$56:$N$91,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4370.3170739527532},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW131,IF(AND(AP$2>$AB$2,AP$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AP$2,RT1SC!$L$56:$N$91,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8912.0733708407843},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW131,IF(AND(AQ$2>$AB$2,AQ$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AQ$2,RT1SC!$L$56:$N$91,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5805.7675629124169},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW131,IF(AND(AR$2>$AB$2,AR$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AR$2,RT1SC!$L$56:$N$91,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9797.0811855800384},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW131,IF(AND(AS$2>$AB$2,AS$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AS$2,RT1SC!$L$56:$N$91,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5235.0284957322319},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW131,IF(AND(AT$2>$AB$2,AT$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AT$2,RT1SC!$L$56:$N$91,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8478.202599468892},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW131,IF(AND(AU$2>$AB$2,AU$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AU$2,RT1SC!$L$56:$N$91,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4901.6750648834377},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW131,IF(AND(AV$2>$AB$2,AV$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AV$2,RT1SC!$L$56:$N$91,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9123.3758494460853},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW131,IF(AND(AW$2>$AB$2,AW$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AW$2,RT1SC!$L$56:$N$91,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4601.9248449387023},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW131,IF(AND(AX$2>$AB$2,AX$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AX$2,RT1SC!$L$56:$N$91,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6634.6425427840968},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW131,IF(AND(AY$2>$AB$2,AY$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AY$2,RT1SC!$L$56:$N$91,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4024.6987200997601},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AW131,IF(AND(AZ$2>$AB$2,AZ$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(AZ$2,RT1SC!$L$56:$N$91,MATCH(AZ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6843.7034880751635},{"$f":"+IF(BA$2<$AB$2,TOCA!$AW131,IF(AND(BA$2>$AB$2,BA$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BA$2,RT1SC!$L$56:$N$91,MATCH(BA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4139.6176395287257},{"$f":"+IF(BB$2<$AB$2,TOCA!$AW131,IF(AND(BB$2>$AB$2,BB$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BB$2,RT1SC!$L$56:$N$91,MATCH(BB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8483.2977360769819},{"$f":"+IF(BC$2<$AB$2,TOCA!$AW131,IF(AND(BC$2>$AB$2,BC$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BC$2,RT1SC!$L$56:$N$91,MATCH(BC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5558.5168416210427},{"$f":"+IF(BD$2<$AB$2,TOCA!$AW131,IF(AND(BD$2>$AB$2,BD$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BD$2,RT1SC!$L$56:$N$91,MATCH(BD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10233.360261219032},{"$f":"+IF(BE$2<$AB$2,TOCA!$AW131,IF(AND(BE$2>$AB$2,BE$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BE$2,RT1SC!$L$56:$N$91,MATCH(BE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5731.0084990309324},{"$f":"+IF(BF$2<$AB$2,TOCA!$AW131,IF(AND(BF$2>$AB$2,BF$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BF$2,RT1SC!$L$56:$N$91,MATCH(BF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10616.693318123826},{"$f":"+IF(BG$2<$AB$2,TOCA!$AW131,IF(AND(BG$2>$AB$2,BG$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BG$2,RT1SC!$L$56:$N$91,MATCH(BG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6226.961884770385},{"$f":"+IF(BH$2<$AB$2,TOCA!$AW131,IF(AND(BH$2>$AB$2,BH$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BH$2,RT1SC!$L$56:$N$91,MATCH(BH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8641.9739376199523},{"$f":"+IF(BI$2<$AB$2,TOCA!$AW131,IF(AND(BI$2>$AB$2,BI$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BI$2,RT1SC!$L$56:$N$91,MATCH(BI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4931.4168084006915},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AW131,IF(AND(BJ$2>$AB$2,BJ$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BJ$2,RT1SC!$L$56:$N$91,MATCH(BJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9543.4749208008707},{"$f":"+IF(BK$2<$AB$2,TOCA!$AW131,IF(AND(BK$2>$AB$2,BK$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BK$2,RT1SC!$L$56:$N$91,MATCH(BK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5130.4817309085474},{"$f":"+IF(BL$2<$AB$2,TOCA!$AW131,IF(AND(BL$2>$AB$2,BL$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BL$2,RT1SC!$L$56:$N$91,MATCH(BL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7002.1469375091756},{"$f":"+IF(BM$2<$AB$2,TOCA!$AW131,IF(AND(BM$2>$AB$2,BM$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BM$2,RT1SC!$L$56:$N$91,MATCH(BM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4370.3170739527532},{"$f":"+IF(BN$2<$AB$2,TOCA!$AW131,IF(AND(BN$2>$AB$2,BN$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BN$2,RT1SC!$L$56:$N$91,MATCH(BN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8912.0733708407843},{"$f":"+IF(BO$2<$AB$2,TOCA!$AW131,IF(AND(BO$2>$AB$2,BO$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BO$2,RT1SC!$L$56:$N$91,MATCH(BO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5805.7675629124169},{"$f":"+IF(BP$2<$AB$2,TOCA!$AW131,IF(AND(BP$2>$AB$2,BP$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BP$2,RT1SC!$L$56:$N$91,MATCH(BP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9797.0811855800384},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AW131,IF(AND(BQ$2>$AB$2,BQ$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BQ$2,RT1SC!$L$56:$N$91,MATCH(BQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5235.0284957322319},{"$f":"+IF(BR$2<$AB$2,TOCA!$AW131,IF(AND(BR$2>$AB$2,BR$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BR$2,RT1SC!$L$56:$N$91,MATCH(BR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8478.202599468892},{"$f":"+IF(BS$2<$AB$2,TOCA!$AW131,IF(AND(BS$2>$AB$2,BS$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BS$2,RT1SC!$L$56:$N$91,MATCH(BS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4901.6750648834377},{"$f":"+IF(BT$2<$AB$2,TOCA!$AW131,IF(AND(BT$2>$AB$2,BT$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BT$2,RT1SC!$L$56:$N$91,MATCH(BT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9123.3758494460853},{"$f":"+IF(BU$2<$AB$2,TOCA!$AW131,IF(AND(BU$2>$AB$2,BU$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BU$2,RT1SC!$L$56:$N$91,MATCH(BU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4601.9248449387023},{"$f":"+IF(BV$2<$AB$2,TOCA!$AW131,IF(AND(BV$2>$AB$2,BV$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BV$2,RT1SC!$L$56:$N$91,MATCH(BV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6634.6425427840968},{"$f":"+IF(BW$2<$AB$2,TOCA!$AW131,IF(AND(BW$2>$AB$2,BW$2<$AZ$2),TOCA!$AX131,TOCA!$AY131))*VLOOKUP(BW$2,RT1SC!$L$56:$N$91,MATCH(BW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4024.6987200997601}]
[null,10298,"PNGC Aggregate",{"$f":"+IF(D$2<$AB$2,TOCA!$AW137,IF(AND(D$2>$AB$2,D$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(D$2,RT1SC!$L$56:$N$91,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":276971.64178943855},{"$f":"+IF(E$2<$AB$2,TOCA!$AW137,IF(AND(E$2>$AB$2,E$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(E$2,RT1SC!$L$56:$N$91,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":167534.53681893341},{"$f":"+IF(F$2<$AB$2,TOCA!$AW137,IF(AND(F$2>$AB$2,F$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(F$2,RT1SC!$L$56:$N$91,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":343327.68885209528},{"$f":"+IF(G$2<$AB$2,TOCA!$AW137,IF(AND(G$2>$AB$2,G$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(G$2,RT1SC!$L$56:$N$91,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":224958.83087580022},{"$f":"+IF(H$2<$AB$2,TOCA!$AW137,IF(AND(H$2>$AB$2,H$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(H$2,RT1SC!$L$56:$N$91,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":414154.49946236826},{"$f":"+IF(I$2<$AB$2,TOCA!$AW137,IF(AND(I$2>$AB$2,I$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(I$2,RT1SC!$L$56:$N$91,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":231939.74371503189},{"$f":"+IF(J$2<$AB$2,TOCA!$AW137,IF(AND(J$2>$AB$2,J$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(J$2,RT1SC!$L$56:$N$91,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":429668.37821355689},{"$f":"+IF(K$2<$AB$2,TOCA!$AW137,IF(AND(K$2>$AB$2,K$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(K$2,RT1SC!$L$56:$N$91,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":252011.4817350439},{"$f":"+IF(L$2<$AB$2,TOCA!$AW137,IF(AND(L$2>$AB$2,L$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(L$2,RT1SC!$L$56:$N$91,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":349749.47613888339},{"$f":"+IF(M$2<$AB$2,TOCA!$AW137,IF(AND(M$2>$AB$2,M$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(M$2,RT1SC!$L$56:$N$91,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":199579.4546258068},{"$f":"+IF(N$2<$AB$2,TOCA!$AW137,IF(AND(N$2>$AB$2,N$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(N$2,RT1SC!$L$56:$N$91,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":386234.13796292141},{"$f":"+IF(O$2<$AB$2,TOCA!$AW137,IF(AND(O$2>$AB$2,O$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(O$2,RT1SC!$L$56:$N$91,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":207635.814534701},{"$f":"+IF(P$2<$AB$2,TOCA!$AW137,IF(AND(P$2>$AB$2,P$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(P$2,RT1SC!$L$56:$N$91,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":283384.00936161447},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW137,IF(AND(Q$2>$AB$2,Q$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(Q$2,RT1SC!$L$56:$N$91,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":176871.17760467983},{"$f":"+IF(R$2<$AB$2,TOCA!$AW137,IF(AND(R$2>$AB$2,R$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(R$2,RT1SC!$L$56:$N$91,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":360680.67495483492},{"$f":"+IF(S$2<$AB$2,TOCA!$AW137,IF(AND(S$2>$AB$2,S$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(S$2,RT1SC!$L$56:$N$91,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":234965.31907754956},{"$f":"+IF(T$2<$AB$2,TOCA!$AW137,IF(AND(T$2>$AB$2,T$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(T$2,RT1SC!$L$56:$N$91,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":396497.84147467726},{"$f":"+IF(U$2<$AB$2,TOCA!$AW137,IF(AND(U$2>$AB$2,U$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(U$2,RT1SC!$L$56:$N$91,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":211866.92845532094},{"$f":"+IF(V$2<$AB$2,TOCA!$AW137,IF(AND(V$2>$AB$2,V$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(V$2,RT1SC!$L$56:$N$91,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":343121.48349063518},{"$f":"+IF(W$2<$AB$2,TOCA!$AW137,IF(AND(W$2>$AB$2,W$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(W$2,RT1SC!$L$56:$N$91,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":198375.77601144134},{"$f":"+IF(X$2<$AB$2,TOCA!$AW137,IF(AND(X$2>$AB$2,X$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(X$2,RT1SC!$L$56:$N$91,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":369232.30120741361},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW137,IF(AND(Y$2>$AB$2,Y$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(Y$2,RT1SC!$L$56:$N$91,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":186244.57969507534},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW137,IF(AND(Z$2>$AB$2,Z$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(Z$2,RT1SC!$L$56:$N$91,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":268510.732670244},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW137,IF(AND(AA$2>$AB$2,AA$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AA$2,RT1SC!$L$56:$N$91,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":162883.65125056097},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW137,IF(AND(AB$2>$AB$2,AB$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AB$2,RT1SC!$L$56:$N$91,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":277007.07057487784},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW137,IF(AND(AC$2>$AB$2,AC$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AC$2,RT1SC!$L$56:$N$91,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":167555.96697373295},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW137,IF(AND(AD$2>$AB$2,AD$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AD$2,RT1SC!$L$56:$N$91,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":343348.52524692763},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW137,IF(AND(AE$2>$AB$2,AE$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AE$2,RT1SC!$L$56:$N$91,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":224972.48352070292},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW137,IF(AND(AF$2>$AB$2,AF$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AF$2,RT1SC!$L$56:$N$91,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":414179.63430279214},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW137,IF(AND(AG$2>$AB$2,AG$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AG$2,RT1SC!$L$56:$N$91,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":231953.82002822854},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW137,IF(AND(AH$2>$AB$2,AH$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AH$2,RT1SC!$L$56:$N$91,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":429694.45458393468},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW137,IF(AND(AI$2>$AB$2,AI$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AI$2,RT1SC!$L$56:$N$91,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":252026.77619251478},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW137,IF(AND(AJ$2>$AB$2,AJ$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AJ$2,RT1SC!$L$56:$N$91,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":349770.70226894476},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW137,IF(AND(AK$2>$AB$2,AK$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AK$2,RT1SC!$L$56:$N$91,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":199591.56700838485},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW137,IF(AND(AL$2>$AB$2,AL$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AL$2,RT1SC!$L$56:$N$91,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":386257.57832982932},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW137,IF(AND(AM$2>$AB$2,AM$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AM$2,RT1SC!$L$56:$N$91,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":207648.41585394632},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW137,IF(AND(AN$2>$AB$2,AN$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AN$2,RT1SC!$L$56:$N$91,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":283401.20780292858},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW137,IF(AND(AO$2>$AB$2,AO$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AO$2,RT1SC!$L$56:$N$91,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":176881.9118326804},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW137,IF(AND(AP$2>$AB$2,AP$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AP$2,RT1SC!$L$56:$N$91,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":360702.56449417531},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW137,IF(AND(AQ$2>$AB$2,AQ$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AQ$2,RT1SC!$L$56:$N$91,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":234979.57901148204},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW137,IF(AND(AR$2>$AB$2,AR$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AR$2,RT1SC!$L$56:$N$91,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":396521.90474089031},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW137,IF(AND(AS$2>$AB$2,AS$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AS$2,RT1SC!$L$56:$N$91,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":211879.78655886624},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW137,IF(AND(AT$2>$AB$2,AT$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AT$2,RT1SC!$L$56:$N$91,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":343142.30737096182},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW137,IF(AND(AU$2>$AB$2,AU$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AU$2,RT1SC!$L$56:$N$91,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":198387.81534333437},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW137,IF(AND(AV$2>$AB$2,AV$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AV$2,RT1SC!$L$56:$N$91,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":369254.70974090113},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW137,IF(AND(AW$2>$AB$2,AW$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AW$2,RT1SC!$L$56:$N$91,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":186255.88279040941},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW137,IF(AND(AX$2>$AB$2,AX$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AX$2,RT1SC!$L$56:$N$91,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":268527.02845943987},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW137,IF(AND(AY$2>$AB$2,AY$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AY$2,RT1SC!$L$56:$N$91,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":162893.53658221173},{"$f":"+IF(AZ$2<$AB$2,TOCA!$AW137,IF(AND(AZ$2>$AB$2,AZ$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(AZ$2,RT1SC!$L$56:$N$91,MATCH(AZ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":277007.07057487784},{"$f":"+IF(BA$2<$AB$2,TOCA!$AW137,IF(AND(BA$2>$AB$2,BA$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BA$2,RT1SC!$L$56:$N$91,MATCH(BA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":167555.96697373295},{"$f":"+IF(BB$2<$AB$2,TOCA!$AW137,IF(AND(BB$2>$AB$2,BB$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BB$2,RT1SC!$L$56:$N$91,MATCH(BB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":343371.60556120356},{"$f":"+IF(BC$2<$AB$2,TOCA!$AW137,IF(AND(BC$2>$AB$2,BC$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BC$2,RT1SC!$L$56:$N$91,MATCH(BC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":224987.60645044132},{"$f":"+IF(BD$2<$AB$2,TOCA!$AW137,IF(AND(BD$2>$AB$2,BD$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BD$2,RT1SC!$L$56:$N$91,MATCH(BD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":414207.47597218485},{"$f":"+IF(BE$2<$AB$2,TOCA!$AW137,IF(AND(BE$2>$AB$2,BE$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BE$2,RT1SC!$L$56:$N$91,MATCH(BE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":231969.41225207719},{"$f":"+IF(BF$2<$AB$2,TOCA!$AW137,IF(AND(BF$2>$AB$2,BF$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BF$2,RT1SC!$L$56:$N$91,MATCH(BF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":429723.33917881467},{"$f":"+IF(BG$2<$AB$2,TOCA!$AW137,IF(AND(BG$2>$AB$2,BG$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BG$2,RT1SC!$L$56:$N$91,MATCH(BG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":252043.71774540565},{"$f":"+IF(BH$2<$AB$2,TOCA!$AW137,IF(AND(BH$2>$AB$2,BH$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BH$2,RT1SC!$L$56:$N$91,MATCH(BH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":349794.21428993589},{"$f":"+IF(BI$2<$AB$2,TOCA!$AW137,IF(AND(BI$2>$AB$2,BI$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BI$2,RT1SC!$L$56:$N$91,MATCH(BI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":199604.98380139441},{"$f":"+IF(BJ$2<$AB$2,TOCA!$AW137,IF(AND(BJ$2>$AB$2,BJ$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BJ$2,RT1SC!$L$56:$N$91,MATCH(BJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":386283.54304394277},{"$f":"+IF(BK$2<$AB$2,TOCA!$AW137,IF(AND(BK$2>$AB$2,BK$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BK$2,RT1SC!$L$56:$N$91,MATCH(BK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":207662.37423834117},{"$f":"+IF(BL$2<$AB$2,TOCA!$AW137,IF(AND(BL$2>$AB$2,BL$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BL$2,RT1SC!$L$56:$N$91,MATCH(BL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":283420.25838407659},{"$f":"+IF(BM$2<$AB$2,TOCA!$AW137,IF(AND(BM$2>$AB$2,BM$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BM$2,RT1SC!$L$56:$N$91,MATCH(BM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":176893.80205446563},{"$f":"+IF(BN$2<$AB$2,TOCA!$AW137,IF(AND(BN$2>$AB$2,BN$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BN$2,RT1SC!$L$56:$N$91,MATCH(BN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":360726.81136852159},{"$f":"+IF(BO$2<$AB$2,TOCA!$AW137,IF(AND(BO$2>$AB$2,BO$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BO$2,RT1SC!$L$56:$N$91,MATCH(BO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":234995.37463060726},{"$f":"+IF(BP$2<$AB$2,TOCA!$AW137,IF(AND(BP$2>$AB$2,BP$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BP$2,RT1SC!$L$56:$N$91,MATCH(BP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":396548.55943577248},{"$f":"+IF(BQ$2<$AB$2,TOCA!$AW137,IF(AND(BQ$2>$AB$2,BQ$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BQ$2,RT1SC!$L$56:$N$91,MATCH(BQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":211894.02938125486},{"$f":"+IF(BR$2<$AB$2,TOCA!$AW137,IF(AND(BR$2>$AB$2,BR$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BR$2,RT1SC!$L$56:$N$91,MATCH(BR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":343165.37382301601},{"$f":"+IF(BS$2<$AB$2,TOCA!$AW137,IF(AND(BS$2>$AB$2,BS$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BS$2,RT1SC!$L$56:$N$91,MATCH(BS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":198401.15121866204},{"$f":"+IF(BT$2<$AB$2,TOCA!$AW137,IF(AND(BT$2>$AB$2,BT$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BT$2,RT1SC!$L$56:$N$91,MATCH(BT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":369279.53150107194},{"$f":"+IF(BU$2<$AB$2,TOCA!$AW137,IF(AND(BU$2>$AB$2,BU$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BU$2,RT1SC!$L$56:$N$91,MATCH(BU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":186268.40314216408},{"$f":"+IF(BV$2<$AB$2,TOCA!$AW137,IF(AND(BV$2>$AB$2,BV$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BV$2,RT1SC!$L$56:$N$91,MATCH(BV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":268545.07917977998},{"$f":"+IF(BW$2<$AB$2,TOCA!$AW137,IF(AND(BW$2>$AB$2,BW$2<$AZ$2),TOCA!$AX137,TOCA!$AY137))*VLOOKUP(BW$2,RT1SC!$L$56:$N$91,MATCH(BW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":162904.4864880403}]

{"sheet":"Tier1 Before Block Adj","index":32,"n_rows":137,"n_cols":77,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Tier 1 Load Calculation (MWh) for Load Following, Block, and Slice (Block Only)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"},"LF","Block"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D4-IF(TOCA!$E4=0,AboveHWM!D4,AboveHWM_PNGC!D4)-Existing!D4-NLSL!D4),((IF(D$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(D$2>=$AB$2,D$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":232.20500000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E4-IF(TOCA!$E4=0,AboveHWM!E4,AboveHWM_PNGC!E4)-Existing!E4-NLSL!E4),((IF(E$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(E$2>=$AB$2,E$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":191.15600000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F4-IF(TOCA!$E4=0,AboveHWM!F4,AboveHWM_PNGC!F4)-Existing!F4-NLSL!F4),((IF(F$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(F$2>=$AB$2,F$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":169.41900000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G4-IF(TOCA!$E4=0,AboveHWM!G4,AboveHWM_PNGC!G4)-Existing!G4-NLSL!G4),((IF(G$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(G$2>=$AB$2,G$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":123.872},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H4-IF(TOCA!$E4=0,AboveHWM!H4,AboveHWM_PNGC!H4)-Existing!H4-NLSL!H4),((IF(H$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(H$2>=$AB$2,H$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":171.94499999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I4-IF(TOCA!$E4=0,AboveHWM!I4,AboveHWM_PNGC!I4)-Existing!I4-NLSL!I4),((IF(I$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(I$2>=$AB$2,I$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":133.024},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J4-IF(TOCA!$E4=0,AboveHWM!J4,AboveHWM_PNGC!J4)-Existing!J4-NLSL!J4),((IF(J$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(J$2>=$AB$2,J$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":191.46},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K4-IF(TOCA!$E4=0,AboveHWM!K4,AboveHWM_PNGC!K4)-Existing!K4-NLSL!K4),((IF(K$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(K$2>=$AB$2,K$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":117.994},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L4-IF(TOCA!$E4=0,AboveHWM!L4,AboveHWM_PNGC!L4)-Existing!L4-NLSL!L4),((IF(L$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(L$2>=$AB$2,L$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":153.70400000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M4-IF(TOCA!$E4=0,AboveHWM!M4,AboveHWM_PNGC!M4)-Existing!M4-NLSL!M4),((IF(M$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(M$2>=$AB$2,M$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":117.33499999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N4-IF(TOCA!$E4=0,AboveHWM!N4,AboveHWM_PNGC!N4)-Existing!N4-NLSL!N4),((IF(N$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(N$2>=$AB$2,N$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":195.078},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O4-IF(TOCA!$E4=0,AboveHWM!O4,AboveHWM_PNGC!O4)-Existing!O4-NLSL!O4),((IF(O$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(O$2>=$AB$2,O$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":115.383},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P4-IF(TOCA!$E4=0,AboveHWM!P4,AboveHWM_PNGC!P4)-Existing!P4-NLSL!P4),((IF(P$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(P$2>=$AB$2,P$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":240.922},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q4-IF(TOCA!$E4=0,AboveHWM!Q4,AboveHWM_PNGC!Q4)-Existing!Q4-NLSL!Q4),((IF(Q$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":153.45599999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R4-IF(TOCA!$E4=0,AboveHWM!R4,AboveHWM_PNGC!R4)-Existing!R4-NLSL!R4),((IF(R$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(R$2>=$AB$2,R$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":330.666},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S4-IF(TOCA!$E4=0,AboveHWM!S4,AboveHWM_PNGC!S4)-Existing!S4-NLSL!S4),((IF(S$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(S$2>=$AB$2,S$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":311.65499999999997},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T4-IF(TOCA!$E4=0,AboveHWM!T4,AboveHWM_PNGC!T4)-Existing!T4-NLSL!T4),((IF(T$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(T$2>=$AB$2,T$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":437.57},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U4-IF(TOCA!$E4=0,AboveHWM!U4,AboveHWM_PNGC!U4)-Existing!U4-NLSL!U4),((IF(U$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(U$2>=$AB$2,U$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":380.16199999999998},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V4-IF(TOCA!$E4=0,AboveHWM!V4,AboveHWM_PNGC!V4)-Existing!V4-NLSL!V4),((IF(V$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(V$2>=$AB$2,V$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":596.15700000000004},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W4-IF(TOCA!$E4=0,AboveHWM!W4,AboveHWM_PNGC!W4)-Existing!W4-NLSL!W4),((IF(W$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(W$2>=$AB$2,W$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":535.87300000000005},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X4-IF(TOCA!$E4=0,AboveHWM!X4,AboveHWM_PNGC!X4)-Existing!X4-NLSL!X4),((IF(X$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(X$2>=$AB$2,X$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":573.68700000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y4-IF(TOCA!$E4=0,AboveHWM!Y4,AboveHWM_PNGC!Y4)-Existing!Y4-NLSL!Y4),((IF(Y$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":483.97199999999998},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z4-IF(TOCA!$E4=0,AboveHWM!Z4,AboveHWM_PNGC!Z4)-Existing!Z4-NLSL!Z4),((IF(Z$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":342.67},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA4-IF(TOCA!$E4=0,AboveHWM!AA4,AboveHWM_PNGC!AA4)-Existing!AA4-NLSL!AA4),((IF(AA$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":371.25599999999997},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB4-IF(TOCA!$E4=0,AboveHWM!AB4,AboveHWM_PNGC!AB4)-Existing!AB4-NLSL!AB4),((IF(AB$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":232.20500000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC4-IF(TOCA!$E4=0,AboveHWM!AC4,AboveHWM_PNGC!AC4)-Existing!AC4-NLSL!AC4),((IF(AC$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":191.15600000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD4-IF(TOCA!$E4=0,AboveHWM!AD4,AboveHWM_PNGC!AD4)-Existing!AD4-NLSL!AD4),((IF(AD$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":169.41900000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE4-IF(TOCA!$E4=0,AboveHWM!AE4,AboveHWM_PNGC!AE4)-Existing!AE4-NLSL!AE4),((IF(AE$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":123.872},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF4-IF(TOCA!$E4=0,AboveHWM!AF4,AboveHWM_PNGC!AF4)-Existing!AF4-NLSL!AF4),((IF(AF$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":171.94499999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG4-IF(TOCA!$E4=0,AboveHWM!AG4,AboveHWM_PNGC!AG4)-Existing!AG4-NLSL!AG4),((IF(AG$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":133.024},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH4-IF(TOCA!$E4=0,AboveHWM!AH4,AboveHWM_PNGC!AH4)-Existing!AH4-NLSL!AH4),((IF(AH$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":191.46},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI4-IF(TOCA!$E4=0,AboveHWM!AI4,AboveHWM_PNGC!AI4)-Existing!AI4-NLSL!AI4),((IF(AI$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":117.994},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ4-IF(TOCA!$E4=0,AboveHWM!AJ4,AboveHWM_PNGC!AJ4)-Existing!AJ4-NLSL!AJ4),((IF(AJ$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":153.70400000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK4-IF(TOCA!$E4=0,AboveHWM!AK4,AboveHWM_PNGC!AK4)-Existing!AK4-NLSL!AK4),((IF(AK$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":117.33499999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL4-IF(TOCA!$E4=0,AboveHWM!AL4,AboveHWM_PNGC!AL4)-Existing!AL4-NLSL!AL4),((IF(AL$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":195.078},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM4-IF(TOCA!$E4=0,AboveHWM!AM4,AboveHWM_PNGC!AM4)-Existing!AM4-NLSL!AM4),((IF(AM$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":115.383},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN4-IF(TOCA!$E4=0,AboveHWM!AN4,AboveHWM_PNGC!AN4)-Existing!AN4-NLSL!AN4),((IF(AN$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":240.922},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO4-IF(TOCA!$E4=0,AboveHWM!AO4,AboveHWM_PNGC!AO4)-Existing!AO4-NLSL!AO4),((IF(AO$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":153.45599999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP4-IF(TOCA!$E4=0,AboveHWM!AP4,AboveHWM_PNGC!AP4)-Existing!AP4-NLSL!AP4),((IF(AP$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":330.666},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ4-IF(TOCA!$E4=0,AboveHWM!AQ4,AboveHWM_PNGC!AQ4)-Existing!AQ4-NLSL!AQ4),((IF(AQ$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":311.65499999999997},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR4-IF(TOCA!$E4=0,AboveHWM!AR4,AboveHWM_PNGC!AR4)-Existing!AR4-NLSL!AR4),((IF(AR$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":437.57},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS4-IF(TOCA!$E4=0,AboveHWM!AS4,AboveHWM_PNGC!AS4)-Existing!AS4-NLSL!AS4),((IF(AS$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":380.16199999999998},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT4-IF(TOCA!$E4=0,AboveHWM!AT4,AboveHWM_PNGC!AT4)-Existing!AT4-NLSL!AT4),((IF(AT$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":596.15700000000004},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU4-IF(TOCA!$E4=0,AboveHWM!AU4,AboveHWM_PNGC!AU4)-Existing!AU4-NLSL!AU4),((IF(AU$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":535.87300000000005},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV4-IF(TOCA!$E4=0,AboveHWM!AV4,AboveHWM_PNGC!AV4)-Existing!AV4-NLSL!AV4),((IF(AV$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":573.68700000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW4-IF(TOCA!$E4=0,AboveHWM!AW4,AboveHWM_PNGC!AW4)-Existing!AW4-NLSL!AW4),((IF(AW$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":483.97199999999998},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX4-IF(TOCA!$E4=0,AboveHWM!AX4,AboveHWM_PNGC!AX4)-Existing!AX4-NLSL!AX4),((IF(AX$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":342.67},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY4-IF(TOCA!$E4=0,AboveHWM!AY4,AboveHWM_PNGC!AY4)-Existing!AY4-NLSL!AY4),((IF(AY$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":371.25599999999997},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AZ4-IF(TOCA!$E4=0,AboveHWM!AZ4,AboveHWM_PNGC!AZ4)-Existing!AZ4-NLSL!AZ4),((IF(AZ$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AZ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AZ$3=\"LLH\"),0.4,VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AZ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":232.20500000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BA4-IF(TOCA!$E4=0,AboveHWM!BA4,AboveHWM_PNGC!BA4)-Existing!BA4-NLSL!BA4),((IF(BA$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BA$3=\"LLH\"),0.4,VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":191.15600000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BB4-IF(TOCA!$E4=0,AboveHWM!BB4,AboveHWM_PNGC!BB4)-Existing!BB4-NLSL!BB4),((IF(BB$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BB$3=\"LLH\"),0.4,VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":169.41900000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BC4-IF(TOCA!$E4=0,AboveHWM!BC4,AboveHWM_PNGC!BC4)-Existing!BC4-NLSL!BC4),((IF(BC$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BC$3=\"LLH\"),0.4,VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":123.872},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BD4-IF(TOCA!$E4=0,AboveHWM!BD4,AboveHWM_PNGC!BD4)-Existing!BD4-NLSL!BD4),((IF(BD$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BD$3=\"LLH\"),0.4,VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":171.94499999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BE4-IF(TOCA!$E4=0,AboveHWM!BE4,AboveHWM_PNGC!BE4)-Existing!BE4-NLSL!BE4),((IF(BE$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BE$3=\"LLH\"),0.4,VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":133.024},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BF4-IF(TOCA!$E4=0,AboveHWM!BF4,AboveHWM_PNGC!BF4)-Existing!BF4-NLSL!BF4),((IF(BF$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BF$3=\"LLH\"),0.4,VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":191.46},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BG4-IF(TOCA!$E4=0,AboveHWM!BG4,AboveHWM_PNGC!BG4)-Existing!BG4-NLSL!BG4),((IF(BG$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BG$3=\"LLH\"),0.4,VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":117.994},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BH4-IF(TOCA!$E4=0,AboveHWM!BH4,AboveHWM_PNGC!BH4)-Existing!BH4-NLSL!BH4),((IF(BH$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BH$3=\"LLH\"),0.4,VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":158.98400000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BI4-IF(TOCA!$E4=0,AboveHWM!BI4,AboveHWM_PNGC!BI4)-Existing!BI4-NLSL!BI4),((IF(BI$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BI$3=\"LLH\"),0.4,VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":121.36499999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BJ4-IF(TOCA!$E4=0,AboveHWM!BJ4,AboveHWM_PNGC!BJ4)-Existing!BJ4-NLSL!BJ4),((IF(BJ$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BJ$3=\"LLH\"),0.4,VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":195.078},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BK4-IF(TOCA!$E4=0,AboveHWM!BK4,AboveHWM_PNGC!BK4)-Existing!BK4-NLSL!BK4),((IF(BK$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BK$3=\"LLH\"),0.4,VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":115.383},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BL4-IF(TOCA!$E4=0,AboveHWM!BL4,AboveHWM_PNGC!BL4)-Existing!BL4-NLSL!BL4),((IF(BL$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BL$3=\"LLH\"),0.4,VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":240.922},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BM4-IF(TOCA!$E4=0,AboveHWM!BM4,AboveHWM_PNGC!BM4)-Existing!BM4-NLSL!BM4),((IF(BM$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BM$3=\"LLH\"),0.4,VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":153.45599999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BN4-IF(TOCA!$E4=0,AboveHWM!BN4,AboveHWM_PNGC!BN4)-Existing!BN4-NLSL!BN4),((IF(BN$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BN$3=\"LLH\"),0.4,VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":330.666},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BO4-IF(TOCA!$E4=0,AboveHWM!BO4,AboveHWM_PNGC!BO4)-Existing!BO4-NLSL!BO4),((IF(BO$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BO$3=\"LLH\"),0.4,VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":311.65499999999997},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BP4-IF(TOCA!$E4=0,AboveHWM!BP4,AboveHWM_PNGC!BP4)-Existing!BP4-NLSL!BP4),((IF(BP$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BP$3=\"LLH\"),0.4,VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":437.57},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BQ4-IF(TOCA!$E4=0,AboveHWM!BQ4,AboveHWM_PNGC!BQ4)-Existing!BQ4-NLSL!BQ4),((IF(BQ$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BQ$3=\"LLH\"),0.4,VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":380.16199999999998},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BR4-IF(TOCA!$E4=0,AboveHWM!BR4,AboveHWM_PNGC!BR4)-Existing!BR4-NLSL!BR4),((IF(BR$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BR$3=\"LLH\"),0.4,VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":596.15700000000004},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BS4-IF(TOCA!$E4=0,AboveHWM!BS4,AboveHWM_PNGC!BS4)-Existing!BS4-NLSL!BS4),((IF(BS$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BS$3=\"LLH\"),0.4,VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":535.87300000000005},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BT4-IF(TOCA!$E4=0,AboveHWM!BT4,AboveHWM_PNGC!BT4)-Existing!BT4-NLSL!BT4),((IF(BT$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BT$3=\"LLH\"),0.4,VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":573.68700000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BU4-IF(TOCA!$E4=0,AboveHWM!BU4,AboveHWM_PNGC!BU4)-Existing!BU4-NLSL!BU4),((IF(BU$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BU$3=\"LLH\"),0.4,VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":483.97199999999998},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BV4-IF(TOCA!$E4=0,AboveHWM!BV4,AboveHWM_PNGC!BV4)-Existing!BV4-NLSL!BV4),((IF(BV$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BV$3=\"LLH\"),0.4,VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":342.67},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BW4-IF(TOCA!$E4=0,AboveHWM!BW4,AboveHWM_PNGC!BW4)-Existing!BW4-NLSL!BW4),((IF(BW$2<$AB$2,MIN(TOCA!$W4,TOCA!$AA4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),MIN(TOCA!$X4,TOCA!$AB4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y4,TOCA!$AC4)-TOCA!$AV4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BW$3=\"LLH\"),0.4,VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(BW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":371.25599999999997},{"$f":"IF(Init!S5=0,1,0)","v":1},{"$f":"IF(BX4=1,0,1)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D5-IF(TOCA!$E5=0,AboveHWM!D5,AboveHWM_PNGC!D5)-Existing!D5-NLSL!D5),((IF(D$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(D$2>=$AB$2,D$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":72550.288},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E5-IF(TOCA!$E5=0,AboveHWM!E5,AboveHWM_PNGC!E5)-Existing!E5-NLSL!E5),((IF(E$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(E$2>=$AB$2,E$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":45072.746999999996},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F5-IF(TOCA!$E5=0,AboveHWM!F5,AboveHWM_PNGC!F5)-Existing!F5-NLSL!F5),((IF(F$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(F$2>=$AB$2,F$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":68131.536999999997},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G5-IF(TOCA!$E5=0,AboveHWM!G5,AboveHWM_PNGC!G5)-Existing!G5-NLSL!G5),((IF(G$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(G$2>=$AB$2,G$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":48913.612999999998},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H5-IF(TOCA!$E5=0,AboveHWM!H5,AboveHWM_PNGC!H5)-Existing!H5-NLSL!H5),((IF(H$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(H$2>=$AB$2,H$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":82297.467000000004},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I5-IF(TOCA!$E5=0,AboveHWM!I5,AboveHWM_PNGC!I5)-Existing!I5-NLSL!I5),((IF(I$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(I$2>=$AB$2,I$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":60308.028999999995},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J5-IF(TOCA!$E5=0,AboveHWM!J5,AboveHWM_PNGC!J5)-Existing!J5-NLSL!J5),((IF(J$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(J$2>=$AB$2,J$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":79075.327000000005},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K5-IF(TOCA!$E5=0,AboveHWM!K5,AboveHWM_PNGC!K5)-Existing!K5-NLSL!K5),((IF(K$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(K$2>=$AB$2,K$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":57383.372000000003},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L5-IF(TOCA!$E5=0,AboveHWM!L5,AboveHWM_PNGC!L5)-Existing!L5-NLSL!L5),((IF(L$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(L$2>=$AB$2,L$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":73757.380999999994},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M5-IF(TOCA!$E5=0,AboveHWM!M5,AboveHWM_PNGC!M5)-Existing!M5-NLSL!M5),((IF(M$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(M$2>=$AB$2,M$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":50848.425999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N5-IF(TOCA!$E5=0,AboveHWM!N5,AboveHWM_PNGC!N5)-Existing!N5-NLSL!N5),((IF(N$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(N$2>=$AB$2,N$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":72232.116000000009},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O5-IF(TOCA!$E5=0,AboveHWM!O5,AboveHWM_PNGC!O5)-Existing!O5-NLSL!O5),((IF(O$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(O$2>=$AB$2,O$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":47658.616000000002},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P5-IF(TOCA!$E5=0,AboveHWM!P5,AboveHWM_PNGC!P5)-Existing!P5-NLSL!P5),((IF(P$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(P$2>=$AB$2,P$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":74338.585000000006},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q5-IF(TOCA!$E5=0,AboveHWM!Q5,AboveHWM_PNGC!Q5)-Existing!Q5-NLSL!Q5),((IF(Q$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":46079.481},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R5-IF(TOCA!$E5=0,AboveHWM!R5,AboveHWM_PNGC!R5)-Existing!R5-NLSL!R5),((IF(R$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(R$2>=$AB$2,R$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":90481.358000000007},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S5-IF(TOCA!$E5=0,AboveHWM!S5,AboveHWM_PNGC!S5)-Existing!S5-NLSL!S5),((IF(S$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(S$2>=$AB$2,S$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":63081.575999999994},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T5-IF(TOCA!$E5=0,AboveHWM!T5,AboveHWM_PNGC!T5)-Existing!T5-NLSL!T5),((IF(T$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(T$2>=$AB$2,T$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":118830.382},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U5-IF(TOCA!$E5=0,AboveHWM!U5,AboveHWM_PNGC!U5)-Existing!U5-NLSL!U5),((IF(U$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(U$2>=$AB$2,U$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":72570.755000000005},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V5-IF(TOCA!$E5=0,AboveHWM!V5,AboveHWM_PNGC!V5)-Existing!V5-NLSL!V5),((IF(V$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(V$2>=$AB$2,V$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":134072.44399999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W5-IF(TOCA!$E5=0,AboveHWM!W5,AboveHWM_PNGC!W5)-Existing!W5-NLSL!W5),((IF(W$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(W$2>=$AB$2,W$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":90024.114999999991},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X5-IF(TOCA!$E5=0,AboveHWM!X5,AboveHWM_PNGC!X5)-Existing!X5-NLSL!X5),((IF(X$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(X$2>=$AB$2,X$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":121671.655},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y5-IF(TOCA!$E5=0,AboveHWM!Y5,AboveHWM_PNGC!Y5)-Existing!Y5-NLSL!Y5),((IF(Y$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":72509.2},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z5-IF(TOCA!$E5=0,AboveHWM!Z5,AboveHWM_PNGC!Z5)-Existing!Z5-NLSL!Z5),((IF(Z$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":77301.327000000005},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA5-IF(TOCA!$E5=0,AboveHWM!AA5,AboveHWM_PNGC!AA5)-Existing!AA5-NLSL!AA5),((IF(AA$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":51037.731999999996},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB5-IF(TOCA!$E5=0,AboveHWM!AB5,AboveHWM_PNGC!AB5)-Existing!AB5-NLSL!AB5),((IF(AB$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":72622.539999999994},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC5-IF(TOCA!$E5=0,AboveHWM!AC5,AboveHWM_PNGC!AC5)-Existing!AC5-NLSL!AC5),((IF(AC$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":45081.383999999998},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD5-IF(TOCA!$E5=0,AboveHWM!AD5,AboveHWM_PNGC!AD5)-Existing!AD5-NLSL!AD5),((IF(AD$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":68149.392999999996},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE5-IF(TOCA!$E5=0,AboveHWM!AE5,AboveHWM_PNGC!AE5)-Existing!AE5-NLSL!AE5),((IF(AE$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":48874.838000000003},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF5-IF(TOCA!$E5=0,AboveHWM!AF5,AboveHWM_PNGC!AF5)-Existing!AF5-NLSL!AF5),((IF(AF$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":81979.407000000007},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG5-IF(TOCA!$E5=0,AboveHWM!AG5,AboveHWM_PNGC!AG5)-Existing!AG5-NLSL!AG5),((IF(AG$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":60054.336000000003},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH5-IF(TOCA!$E5=0,AboveHWM!AH5,AboveHWM_PNGC!AH5)-Existing!AH5-NLSL!AH5),((IF(AH$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":79010.97},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI5-IF(TOCA!$E5=0,AboveHWM!AI5,AboveHWM_PNGC!AI5)-Existing!AI5-NLSL!AI5),((IF(AI$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":56970.163999999997},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ5-IF(TOCA!$E5=0,AboveHWM!AJ5,AboveHWM_PNGC!AJ5)-Existing!AJ5-NLSL!AJ5),((IF(AJ$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":73748.322},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK5-IF(TOCA!$E5=0,AboveHWM!AK5,AboveHWM_PNGC!AK5)-Existing!AK5-NLSL!AK5),((IF(AK$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":50822.42},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL5-IF(TOCA!$E5=0,AboveHWM!AL5,AboveHWM_PNGC!AL5)-Existing!AL5-NLSL!AL5),((IF(AL$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":72077.235000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM5-IF(TOCA!$E5=0,AboveHWM!AM5,AboveHWM_PNGC!AM5)-Existing!AM5-NLSL!AM5),((IF(AM$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":47836.159},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN5-IF(TOCA!$E5=0,AboveHWM!AN5,AboveHWM_PNGC!AN5)-Existing!AN5-NLSL!AN5),((IF(AN$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":74434.196000000011},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO5-IF(TOCA!$E5=0,AboveHWM!AO5,AboveHWM_PNGC!AO5)-Existing!AO5-NLSL!AO5),((IF(AO$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":46100.457999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP5-IF(TOCA!$E5=0,AboveHWM!AP5,AboveHWM_PNGC!AP5)-Existing!AP5-NLSL!AP5),((IF(AP$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":90602.547999999995},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ5-IF(TOCA!$E5=0,AboveHWM!AQ5,AboveHWM_PNGC!AQ5)-Existing!AQ5-NLSL!AQ5),((IF(AQ$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":63111.631999999998},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR5-IF(TOCA!$E5=0,AboveHWM!AR5,AboveHWM_PNGC!AR5)-Existing!AR5-NLSL!AR5),((IF(AR$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":118985.274},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS5-IF(TOCA!$E5=0,AboveHWM!AS5,AboveHWM_PNGC!AS5)-Existing!AS5-NLSL!AS5),((IF(AS$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":72623.098999999987},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT5-IF(TOCA!$E5=0,AboveHWM!AT5,AboveHWM_PNGC!AT5)-Existing!AT5-NLSL!AT5),((IF(AT$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":134252.64199999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU5-IF(TOCA!$E5=0,AboveHWM!AU5,AboveHWM_PNGC!AU5)-Existing!AU5-NLSL!AU5),((IF(AU$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":90103.664000000004},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV5-IF(TOCA!$E5=0,AboveHWM!AV5,AboveHWM_PNGC!AV5)-Existing!AV5-NLSL!AV5),((IF(AV$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":121826.91500000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW5-IF(TOCA!$E5=0,AboveHWM!AW5,AboveHWM_PNGC!AW5)-Existing!AW5-NLSL!AW5),((IF(AW$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":72533.625},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX5-IF(TOCA!$E5=0,AboveHWM!AX5,AboveHWM_PNGC!AX5)-Existing!AX5-NLSL!AX5),((IF(AX$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":77386.001999999993},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY5-IF(TOCA!$E5=0,AboveHWM!AY5,AboveHWM_PNGC!AY5)-Existing!AY5-NLSL!AY5),((IF(AY$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":51046.84},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AZ5-IF(TOCA!$E5=0,AboveHWM!AZ5,AboveHWM_PNGC!AZ5)-Existing!AZ5-NLSL!AZ5),((IF(AZ$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AZ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AZ$3=\"LLH\"),0.4,VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AZ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":73208.754000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BA5-IF(TOCA!$E5=0,AboveHWM!BA5,AboveHWM_PNGC!BA5)-Existing!BA5-NLSL!BA5),((IF(BA$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BA$3=\"LLH\"),0.4,VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":45121.718000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BB5-IF(TOCA!$E5=0,AboveHWM!BB5,AboveHWM_PNGC!BB5)-Existing!BB5-NLSL!BB5),((IF(BB$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BB$3=\"LLH\"),0.4,VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":68244.758000000002},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BC5-IF(TOCA!$E5=0,AboveHWM!BC5,AboveHWM_PNGC!BC5)-Existing!BC5-NLSL!BC5),((IF(BC$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BC$3=\"LLH\"),0.4,VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":49275.843000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BD5-IF(TOCA!$E5=0,AboveHWM!BD5,AboveHWM_PNGC!BD5)-Existing!BD5-NLSL!BD5),((IF(BD$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BD$3=\"LLH\"),0.4,VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":81950.402000000002},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BE5-IF(TOCA!$E5=0,AboveHWM!BE5,AboveHWM_PNGC!BE5)-Existing!BE5-NLSL!BE5),((IF(BE$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BE$3=\"LLH\"),0.4,VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":60029.146999999997},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BF5-IF(TOCA!$E5=0,AboveHWM!BF5,AboveHWM_PNGC!BF5)-Existing!BF5-NLSL!BF5),((IF(BF$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BF$3=\"LLH\"),0.4,VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":78748.710999999996},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BG5-IF(TOCA!$E5=0,AboveHWM!BG5,AboveHWM_PNGC!BG5)-Existing!BG5-NLSL!BG5),((IF(BG$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BG$3=\"LLH\"),0.4,VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":56769.698000000004},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BH5-IF(TOCA!$E5=0,AboveHWM!BH5,AboveHWM_PNGC!BH5)-Existing!BH5-NLSL!BH5),((IF(BH$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BH$3=\"LLH\"),0.4,VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":75605.687999999995},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BI5-IF(TOCA!$E5=0,AboveHWM!BI5,AboveHWM_PNGC!BI5)-Existing!BI5-NLSL!BI5),((IF(BI$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BI$3=\"LLH\"),0.4,VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":52144.163},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BJ5-IF(TOCA!$E5=0,AboveHWM!BJ5,AboveHWM_PNGC!BJ5)-Existing!BJ5-NLSL!BJ5),((IF(BJ$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BJ$3=\"LLH\"),0.4,VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":72074.280999999988},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BK5-IF(TOCA!$E5=0,AboveHWM!BK5,AboveHWM_PNGC!BK5)-Existing!BK5-NLSL!BK5),((IF(BK$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BK$3=\"LLH\"),0.4,VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":47830.196000000004},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BL5-IF(TOCA!$E5=0,AboveHWM!BL5,AboveHWM_PNGC!BL5)-Existing!BL5-NLSL!BL5),((IF(BL$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BL$3=\"LLH\"),0.4,VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":74688.452999999994},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BM5-IF(TOCA!$E5=0,AboveHWM!BM5,AboveHWM_PNGC!BM5)-Existing!BM5-NLSL!BM5),((IF(BM$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BM$3=\"LLH\"),0.4,VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":45925.45},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BN5-IF(TOCA!$E5=0,AboveHWM!BN5,AboveHWM_PNGC!BN5)-Existing!BN5-NLSL!BN5),((IF(BN$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BN$3=\"LLH\"),0.4,VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":90476.566000000006},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BO5-IF(TOCA!$E5=0,AboveHWM!BO5,AboveHWM_PNGC!BO5)-Existing!BO5-NLSL!BO5),((IF(BO$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BO$3=\"LLH\"),0.4,VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":63376.592999999993},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BP5-IF(TOCA!$E5=0,AboveHWM!BP5,AboveHWM_PNGC!BP5)-Existing!BP5-NLSL!BP5),((IF(BP$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BP$3=\"LLH\"),0.4,VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":119127.363},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BQ5-IF(TOCA!$E5=0,AboveHWM!BQ5,AboveHWM_PNGC!BQ5)-Existing!BQ5-NLSL!BQ5),((IF(BQ$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BQ$3=\"LLH\"),0.4,VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":72702.133999999991},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BR5-IF(TOCA!$E5=0,AboveHWM!BR5,AboveHWM_PNGC!BR5)-Existing!BR5-NLSL!BR5),((IF(BR$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BR$3=\"LLH\"),0.4,VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":134662.54699999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BS5-IF(TOCA!$E5=0,AboveHWM!BS5,AboveHWM_PNGC!BS5)-Existing!BS5-NLSL!BS5),((IF(BS$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BS$3=\"LLH\"),0.4,VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":90029.081000000006},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BT5-IF(TOCA!$E5=0,AboveHWM!BT5,AboveHWM_PNGC!BT5)-Existing!BT5-NLSL!BT5),((IF(BT$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BT$3=\"LLH\"),0.4,VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":121779.992},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BU5-IF(TOCA!$E5=0,AboveHWM!BU5,AboveHWM_PNGC!BU5)-Existing!BU5-NLSL!BU5),((IF(BU$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BU$3=\"LLH\"),0.4,VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":72812.12},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BV5-IF(TOCA!$E5=0,AboveHWM!BV5,AboveHWM_PNGC!BV5)-Existing!BV5-NLSL!BV5),((IF(BV$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BV$3=\"LLH\"),0.4,VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":77430.383000000002},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BW5-IF(TOCA!$E5=0,AboveHWM!BW5,AboveHWM_PNGC!BW5)-Existing!BW5-NLSL!BW5),((IF(BW$2<$AB$2,MIN(TOCA!$W5,TOCA!$AA5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),MIN(TOCA!$X5,TOCA!$AB5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y5,TOCA!$AC5)-TOCA!$AV5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BW$3=\"LLH\"),0.4,VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(BW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":51067.176999999996},{"$f":"IF(Init!S6=0,1,0)","v":1},0]
[null,10025,"Benton REA",{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D6-IF(TOCA!$E6=0,AboveHWM!D6,AboveHWM_PNGC!D6)-Existing!D6-NLSL!D6),((IF(D$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(D$2>=$AB$2,D$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":24795.847000000002},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E6-IF(TOCA!$E6=0,AboveHWM!E6,AboveHWM_PNGC!E6)-Existing!E6-NLSL!E6),((IF(E$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(E$2>=$AB$2,E$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15683.587000000001},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F6-IF(TOCA!$E6=0,AboveHWM!F6,AboveHWM_PNGC!F6)-Existing!F6-NLSL!F6),((IF(F$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(F$2>=$AB$2,F$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19920.05},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G6-IF(TOCA!$E6=0,AboveHWM!G6,AboveHWM_PNGC!G6)-Existing!G6-NLSL!G6),((IF(G$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(G$2>=$AB$2,G$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16641.993999999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H6-IF(TOCA!$E6=0,AboveHWM!H6,AboveHWM_PNGC!H6)-Existing!H6-NLSL!H6),((IF(H$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(H$2>=$AB$2,H$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":27997.587},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I6-IF(TOCA!$E6=0,AboveHWM!I6,AboveHWM_PNGC!I6)-Existing!I6-NLSL!I6),((IF(I$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(I$2>=$AB$2,I$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19892.057000000001},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J6-IF(TOCA!$E6=0,AboveHWM!J6,AboveHWM_PNGC!J6)-Existing!J6-NLSL!J6),((IF(J$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(J$2>=$AB$2,J$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":26524.904999999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K6-IF(TOCA!$E6=0,AboveHWM!K6,AboveHWM_PNGC!K6)-Existing!K6-NLSL!K6),((IF(K$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(K$2>=$AB$2,K$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19243.274000000001},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L6-IF(TOCA!$E6=0,AboveHWM!L6,AboveHWM_PNGC!L6)-Existing!L6-NLSL!L6),((IF(L$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(L$2>=$AB$2,L$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19333.523999999998},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M6-IF(TOCA!$E6=0,AboveHWM!M6,AboveHWM_PNGC!M6)-Existing!M6-NLSL!M6),((IF(M$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(M$2>=$AB$2,M$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13599.797000000002},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N6-IF(TOCA!$E6=0,AboveHWM!N6,AboveHWM_PNGC!N6)-Existing!N6-NLSL!N6),((IF(N$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(N$2>=$AB$2,N$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19414.536},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O6-IF(TOCA!$E6=0,AboveHWM!O6,AboveHWM_PNGC!O6)-Existing!O6-NLSL!O6),((IF(O$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(O$2>=$AB$2,O$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14447.061999999998},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P6-IF(TOCA!$E6=0,AboveHWM!P6,AboveHWM_PNGC!P6)-Existing!P6-NLSL!P6),((IF(P$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(P$2>=$AB$2,P$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":22249.751000000004},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q6-IF(TOCA!$E6=0,AboveHWM!Q6,AboveHWM_PNGC!Q6)-Existing!Q6-NLSL!Q6),((IF(Q$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14551.536},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R6-IF(TOCA!$E6=0,AboveHWM!R6,AboveHWM_PNGC!R6)-Existing!R6-NLSL!R6),((IF(R$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(R$2>=$AB$2,R$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":25443.940000000002},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S6-IF(TOCA!$E6=0,AboveHWM!S6,AboveHWM_PNGC!S6)-Existing!S6-NLSL!S6),((IF(S$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(S$2>=$AB$2,S$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18985.762000000002},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T6-IF(TOCA!$E6=0,AboveHWM!T6,AboveHWM_PNGC!T6)-Existing!T6-NLSL!T6),((IF(T$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(T$2>=$AB$2,T$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":31585.509000000005},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U6-IF(TOCA!$E6=0,AboveHWM!U6,AboveHWM_PNGC!U6)-Existing!U6-NLSL!U6),((IF(U$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(U$2>=$AB$2,U$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19180.918999999998},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V6-IF(TOCA!$E6=0,AboveHWM!V6,AboveHWM_PNGC!V6)-Existing!V6-NLSL!V6),((IF(V$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(V$2>=$AB$2,V$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":35170.794000000002},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W6-IF(TOCA!$E6=0,AboveHWM!W6,AboveHWM_PNGC!W6)-Existing!W6-NLSL!W6),((IF(W$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(W$2>=$AB$2,W$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":23087.298999999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X6-IF(TOCA!$E6=0,AboveHWM!X6,AboveHWM_PNGC!X6)-Existing!X6-NLSL!X6),((IF(X$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(X$2>=$AB$2,X$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":32897.384000000005},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y6-IF(TOCA!$E6=0,AboveHWM!Y6,AboveHWM_PNGC!Y6)-Existing!Y6-NLSL!Y6),((IF(Y$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":21527.573},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z6-IF(TOCA!$E6=0,AboveHWM!Z6,AboveHWM_PNGC!Z6)-Existing!Z6-NLSL!Z6),((IF(Z$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":25854.327000000001},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA6-IF(TOCA!$E6=0,AboveHWM!AA6,AboveHWM_PNGC!AA6)-Existing!AA6-NLSL!AA6),((IF(AA$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":17600.042000000001},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB6-IF(TOCA!$E6=0,AboveHWM!AB6,AboveHWM_PNGC!AB6)-Existing!AB6-NLSL!AB6),((IF(AB$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":24874.120999999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC6-IF(TOCA!$E6=0,AboveHWM!AC6,AboveHWM_PNGC!AC6)-Existing!AC6-NLSL!AC6),((IF(AC$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15714.048000000001},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD6-IF(TOCA!$E6=0,AboveHWM!AD6,AboveHWM_PNGC!AD6)-Existing!AD6-NLSL!AD6),((IF(AD$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19938.753999999997},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE6-IF(TOCA!$E6=0,AboveHWM!AE6,AboveHWM_PNGC!AE6)-Existing!AE6-NLSL!AE6),((IF(AE$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16649.421999999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF6-IF(TOCA!$E6=0,AboveHWM!AF6,AboveHWM_PNGC!AF6)-Existing!AF6-NLSL!AF6),((IF(AF$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":27888.31},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG6-IF(TOCA!$E6=0,AboveHWM!AG6,AboveHWM_PNGC!AG6)-Existing!AG6-NLSL!AG6),((IF(AG$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19795.199000000001},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH6-IF(TOCA!$E6=0,AboveHWM!AH6,AboveHWM_PNGC!AH6)-Existing!AH6-NLSL!AH6),((IF(AH$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":25245.552},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI6-IF(TOCA!$E6=0,AboveHWM!AI6,AboveHWM_PNGC!AI6)-Existing!AI6-NLSL!AI6),((IF(AI$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20267.828999999998},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ6-IF(TOCA!$E6=0,AboveHWM!AJ6,AboveHWM_PNGC!AJ6)-Existing!AJ6-NLSL!AJ6),((IF(AJ$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19281.933999999997},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK6-IF(TOCA!$E6=0,AboveHWM!AK6,AboveHWM_PNGC!AK6)-Existing!AK6-NLSL!AK6),((IF(AK$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13553.77},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL6-IF(TOCA!$E6=0,AboveHWM!AL6,AboveHWM_PNGC!AL6)-Existing!AL6-NLSL!AL6),((IF(AL$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20243.718999999997},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM6-IF(TOCA!$E6=0,AboveHWM!AM6,AboveHWM_PNGC!AM6)-Existing!AM6-NLSL!AM6),((IF(AM$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13560.534},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN6-IF(TOCA!$E6=0,AboveHWM!AN6,AboveHWM_PNGC!AN6)-Existing!AN6-NLSL!AN6),((IF(AN$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":22273.309999999998},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO6-IF(TOCA!$E6=0,AboveHWM!AO6,AboveHWM_PNGC!AO6)-Existing!AO6-NLSL!AO6),((IF(AO$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14550.707999999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP6-IF(TOCA!$E6=0,AboveHWM!AP6,AboveHWM_PNGC!AP6)-Existing!AP6-NLSL!AP6),((IF(AP$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":25503.013999999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ6-IF(TOCA!$E6=0,AboveHWM!AQ6,AboveHWM_PNGC!AQ6)-Existing!AQ6-NLSL!AQ6),((IF(AQ$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19006.553},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR6-IF(TOCA!$E6=0,AboveHWM!AR6,AboveHWM_PNGC!AR6)-Existing!AR6-NLSL!AR6),((IF(AR$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":31687.797999999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS6-IF(TOCA!$E6=0,AboveHWM!AS6,AboveHWM_PNGC!AS6)-Existing!AS6-NLSL!AS6),((IF(AS$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19216.508999999998},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT6-IF(TOCA!$E6=0,AboveHWM!AT6,AboveHWM_PNGC!AT6)-Existing!AT6-NLSL!AT6),((IF(AT$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":35289.126000000004},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU6-IF(TOCA!$E6=0,AboveHWM!AU6,AboveHWM_PNGC!AU6)-Existing!AU6-NLSL!AU6),((IF(AU$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":23136.222000000002},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV6-IF(TOCA!$E6=0,AboveHWM!AV6,AboveHWM_PNGC!AV6)-Existing!AV6-NLSL!AV6),((IF(AV$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":32971.712},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW6-IF(TOCA!$E6=0,AboveHWM!AW6,AboveHWM_PNGC!AW6)-Existing!AW6-NLSL!AW6),((IF(AW$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":21546.543000000001},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX6-IF(TOCA!$E6=0,AboveHWM!AX6,AboveHWM_PNGC!AX6)-Existing!AX6-NLSL!AX6),((IF(AX$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":25855.653000000002},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY6-IF(TOCA!$E6=0,AboveHWM!AY6,AboveHWM_PNGC!AY6)-Existing!AY6-NLSL!AY6),((IF(AY$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":17575.158000000003},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AZ6-IF(TOCA!$E6=0,AboveHWM!AZ6,AboveHWM_PNGC!AZ6)-Existing!AZ6-NLSL!AZ6),((IF(AZ$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AZ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AZ$3=\"LLH\"),0.4,VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AZ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":23895.534},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BA6-IF(TOCA!$E6=0,AboveHWM!BA6,AboveHWM_PNGC!BA6)-Existing!BA6-NLSL!BA6),((IF(BA$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BA$3=\"LLH\"),0.4,VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16752.319000000003},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BB6-IF(TOCA!$E6=0,AboveHWM!BB6,AboveHWM_PNGC!BB6)-Existing!BB6-NLSL!BB6),((IF(BB$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BB$3=\"LLH\"),0.4,VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20858.166999999998},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BC6-IF(TOCA!$E6=0,AboveHWM!BC6,AboveHWM_PNGC!BC6)-Existing!BC6-NLSL!BC6),((IF(BC$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BC$3=\"LLH\"),0.4,VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15665.382000000001},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BD6-IF(TOCA!$E6=0,AboveHWM!BD6,AboveHWM_PNGC!BD6)-Existing!BD6-NLSL!BD6),((IF(BD$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BD$3=\"LLH\"),0.4,VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":27700.560999999994},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BE6-IF(TOCA!$E6=0,AboveHWM!BE6,AboveHWM_PNGC!BE6)-Existing!BE6-NLSL!BE6),((IF(BE$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BE$3=\"LLH\"),0.4,VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19646.909},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BF6-IF(TOCA!$E6=0,AboveHWM!BF6,AboveHWM_PNGC!BF6)-Existing!BF6-NLSL!BF6),((IF(BF$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BF$3=\"LLH\"),0.4,VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":25230.823},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BG6-IF(TOCA!$E6=0,AboveHWM!BG6,AboveHWM_PNGC!BG6)-Existing!BG6-NLSL!BG6),((IF(BG$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BG$3=\"LLH\"),0.4,VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20247.366000000002},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BH6-IF(TOCA!$E6=0,AboveHWM!BH6,AboveHWM_PNGC!BH6)-Existing!BH6-NLSL!BH6),((IF(BH$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BH$3=\"LLH\"),0.4,VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19962.681},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BI6-IF(TOCA!$E6=0,AboveHWM!BI6,AboveHWM_PNGC!BI6)-Existing!BI6-NLSL!BI6),((IF(BI$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BI$3=\"LLH\"),0.4,VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13802.177000000001},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BJ6-IF(TOCA!$E6=0,AboveHWM!BJ6,AboveHWM_PNGC!BJ6)-Existing!BJ6-NLSL!BJ6),((IF(BJ$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BJ$3=\"LLH\"),0.4,VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20277.888999999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BK6-IF(TOCA!$E6=0,AboveHWM!BK6,AboveHWM_PNGC!BK6)-Existing!BK6-NLSL!BK6),((IF(BK$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BK$3=\"LLH\"),0.4,VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13576.352999999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BL6-IF(TOCA!$E6=0,AboveHWM!BL6,AboveHWM_PNGC!BL6)-Existing!BL6-NLSL!BL6),((IF(BL$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BL$3=\"LLH\"),0.4,VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":21365.654999999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BM6-IF(TOCA!$E6=0,AboveHWM!BM6,AboveHWM_PNGC!BM6)-Existing!BM6-NLSL!BM6),((IF(BM$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BM$3=\"LLH\"),0.4,VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15537.841},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BN6-IF(TOCA!$E6=0,AboveHWM!BN6,AboveHWM_PNGC!BN6)-Existing!BN6-NLSL!BN6),((IF(BN$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BN$3=\"LLH\"),0.4,VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":26686.260999999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BO6-IF(TOCA!$E6=0,AboveHWM!BO6,AboveHWM_PNGC!BO6)-Existing!BO6-NLSL!BO6),((IF(BO$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BO$3=\"LLH\"),0.4,VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":17918.631999999998},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BP6-IF(TOCA!$E6=0,AboveHWM!BP6,AboveHWM_PNGC!BP6)-Existing!BP6-NLSL!BP6),((IF(BP$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BP$3=\"LLH\"),0.4,VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":31768.420999999995},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BQ6-IF(TOCA!$E6=0,AboveHWM!BQ6,AboveHWM_PNGC!BQ6)-Existing!BQ6-NLSL!BQ6),((IF(BQ$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BQ$3=\"LLH\"),0.4,VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19247.274999999998},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BR6-IF(TOCA!$E6=0,AboveHWM!BR6,AboveHWM_PNGC!BR6)-Existing!BR6-NLSL!BR6),((IF(BR$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BR$3=\"LLH\"),0.4,VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":33967.608999999997},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BS6-IF(TOCA!$E6=0,AboveHWM!BS6,AboveHWM_PNGC!BS6)-Existing!BS6-NLSL!BS6),((IF(BS$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BS$3=\"LLH\"),0.4,VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":24670.583999999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BT6-IF(TOCA!$E6=0,AboveHWM!BT6,AboveHWM_PNGC!BT6)-Existing!BT6-NLSL!BT6),((IF(BT$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BT$3=\"LLH\"),0.4,VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":34472.03},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BU6-IF(TOCA!$E6=0,AboveHWM!BU6,AboveHWM_PNGC!BU6)-Existing!BU6-NLSL!BU6),((IF(BU$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BU$3=\"LLH\"),0.4,VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20249.609},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BV6-IF(TOCA!$E6=0,AboveHWM!BV6,AboveHWM_PNGC!BV6)-Existing!BV6-NLSL!BV6),((IF(BV$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BV$3=\"LLH\"),0.4,VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":25948.221999999998},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BW6-IF(TOCA!$E6=0,AboveHWM!BW6,AboveHWM_PNGC!BW6)-Existing!BW6-NLSL!BW6),((IF(BW$2<$AB$2,MIN(TOCA!$W6,TOCA!$AA6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),MIN(TOCA!$X6,TOCA!$AB6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y6,TOCA!$AC6)-TOCA!$AV6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BW$3=\"LLH\"),0.4,VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(BW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":17622.341},{"$f":"IF(Init!S7=0,1,0)","v":1},0]
[null,10027,"Big Bend Elec Coop",{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D7-IF(TOCA!$E7=0,AboveHWM!D7,AboveHWM_PNGC!D7)-Existing!D7-NLSL!D7),((IF(D$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(D$2>=$AB$2,D$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":22223.352999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E7-IF(TOCA!$E7=0,AboveHWM!E7,AboveHWM_PNGC!E7)-Existing!E7-NLSL!E7),((IF(E$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(E$2>=$AB$2,E$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15406.130999999998},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F7-IF(TOCA!$E7=0,AboveHWM!F7,AboveHWM_PNGC!F7)-Existing!F7-NLSL!F7),((IF(F$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(F$2>=$AB$2,F$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14411.624000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G7-IF(TOCA!$E7=0,AboveHWM!G7,AboveHWM_PNGC!G7)-Existing!G7-NLSL!G7),((IF(G$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(G$2>=$AB$2,G$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10490.723},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H7-IF(TOCA!$E7=0,AboveHWM!H7,AboveHWM_PNGC!H7)-Existing!H7-NLSL!H7),((IF(H$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(H$2>=$AB$2,H$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16060.827999999998},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I7-IF(TOCA!$E7=0,AboveHWM!I7,AboveHWM_PNGC!I7)-Existing!I7-NLSL!I7),((IF(I$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(I$2>=$AB$2,I$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12157.579},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J7-IF(TOCA!$E7=0,AboveHWM!J7,AboveHWM_PNGC!J7)-Existing!J7-NLSL!J7),((IF(J$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(J$2>=$AB$2,J$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15852.465},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K7-IF(TOCA!$E7=0,AboveHWM!K7,AboveHWM_PNGC!K7)-Existing!K7-NLSL!K7),((IF(K$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(K$2>=$AB$2,K$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12033.707},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L7-IF(TOCA!$E7=0,AboveHWM!L7,AboveHWM_PNGC!L7)-Existing!L7-NLSL!L7),((IF(L$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(L$2>=$AB$2,L$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12211.534000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M7-IF(TOCA!$E7=0,AboveHWM!M7,AboveHWM_PNGC!M7)-Existing!M7-NLSL!M7),((IF(M$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(M$2>=$AB$2,M$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8751.9120000000003},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N7-IF(TOCA!$E7=0,AboveHWM!N7,AboveHWM_PNGC!N7)-Existing!N7-NLSL!N7),((IF(N$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(N$2>=$AB$2,N$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13266.062999999998},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O7-IF(TOCA!$E7=0,AboveHWM!O7,AboveHWM_PNGC!O7)-Existing!O7-NLSL!O7),((IF(O$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(O$2>=$AB$2,O$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8820.7900000000009},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P7-IF(TOCA!$E7=0,AboveHWM!P7,AboveHWM_PNGC!P7)-Existing!P7-NLSL!P7),((IF(P$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(P$2>=$AB$2,P$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":22365.398999999998},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q7-IF(TOCA!$E7=0,AboveHWM!Q7,AboveHWM_PNGC!Q7)-Existing!Q7-NLSL!Q7),((IF(Q$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15104.915999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R7-IF(TOCA!$E7=0,AboveHWM!R7,AboveHWM_PNGC!R7)-Existing!R7-NLSL!R7),((IF(R$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(R$2>=$AB$2,R$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":36050.631000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S7-IF(TOCA!$E7=0,AboveHWM!S7,AboveHWM_PNGC!S7)-Existing!S7-NLSL!S7),((IF(S$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(S$2>=$AB$2,S$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":27122.216},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T7-IF(TOCA!$E7=0,AboveHWM!T7,AboveHWM_PNGC!T7)-Existing!T7-NLSL!T7),((IF(T$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(T$2>=$AB$2,T$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":46549.665999999997},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U7-IF(TOCA!$E7=0,AboveHWM!U7,AboveHWM_PNGC!U7)-Existing!U7-NLSL!U7),((IF(U$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(U$2>=$AB$2,U$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":32346.600999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V7-IF(TOCA!$E7=0,AboveHWM!V7,AboveHWM_PNGC!V7)-Existing!V7-NLSL!V7),((IF(V$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(V$2>=$AB$2,V$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":47659.373},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W7-IF(TOCA!$E7=0,AboveHWM!W7,AboveHWM_PNGC!W7)-Existing!W7-NLSL!W7),((IF(W$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(W$2>=$AB$2,W$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":36191.997000000003},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X7-IF(TOCA!$E7=0,AboveHWM!X7,AboveHWM_PNGC!X7)-Existing!X7-NLSL!X7),((IF(X$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(X$2>=$AB$2,X$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":39730.048999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y7-IF(TOCA!$E7=0,AboveHWM!Y7,AboveHWM_PNGC!Y7)-Existing!Y7-NLSL!Y7),((IF(Y$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":26739.775000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z7-IF(TOCA!$E7=0,AboveHWM!Z7,AboveHWM_PNGC!Z7)-Existing!Z7-NLSL!Z7),((IF(Z$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":26840.538},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA7-IF(TOCA!$E7=0,AboveHWM!AA7,AboveHWM_PNGC!AA7)-Existing!AA7-NLSL!AA7),((IF(AA$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20763.855},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB7-IF(TOCA!$E7=0,AboveHWM!AB7,AboveHWM_PNGC!AB7)-Existing!AB7-NLSL!AB7),((IF(AB$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":22149.02},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC7-IF(TOCA!$E7=0,AboveHWM!AC7,AboveHWM_PNGC!AC7)-Existing!AC7-NLSL!AC7),((IF(AC$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15331.311000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD7-IF(TOCA!$E7=0,AboveHWM!AD7,AboveHWM_PNGC!AD7)-Existing!AD7-NLSL!AD7),((IF(AD$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14248.092000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE7-IF(TOCA!$E7=0,AboveHWM!AE7,AboveHWM_PNGC!AE7)-Existing!AE7-NLSL!AE7),((IF(AE$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10298.388000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF7-IF(TOCA!$E7=0,AboveHWM!AF7,AboveHWM_PNGC!AF7)-Existing!AF7-NLSL!AF7),((IF(AF$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15891.584999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG7-IF(TOCA!$E7=0,AboveHWM!AG7,AboveHWM_PNGC!AG7)-Existing!AG7-NLSL!AG7),((IF(AG$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12005.683999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH7-IF(TOCA!$E7=0,AboveHWM!AH7,AboveHWM_PNGC!AH7)-Existing!AH7-NLSL!AH7),((IF(AH$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15876.798000000003},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI7-IF(TOCA!$E7=0,AboveHWM!AI7,AboveHWM_PNGC!AI7)-Existing!AI7-NLSL!AI7),((IF(AI$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11682.163},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ7-IF(TOCA!$E7=0,AboveHWM!AJ7,AboveHWM_PNGC!AJ7)-Existing!AJ7-NLSL!AJ7),((IF(AJ$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12007.617000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK7-IF(TOCA!$E7=0,AboveHWM!AK7,AboveHWM_PNGC!AK7)-Existing!AK7-NLSL!AK7),((IF(AK$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8583.0879999999997},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL7-IF(TOCA!$E7=0,AboveHWM!AL7,AboveHWM_PNGC!AL7)-Existing!AL7-NLSL!AL7),((IF(AL$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12848.691000000003},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM7-IF(TOCA!$E7=0,AboveHWM!AM7,AboveHWM_PNGC!AM7)-Existing!AM7-NLSL!AM7),((IF(AM$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8806.0910000000003},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN7-IF(TOCA!$E7=0,AboveHWM!AN7,AboveHWM_PNGC!AN7)-Existing!AN7-NLSL!AN7),((IF(AN$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":22311.542000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO7-IF(TOCA!$E7=0,AboveHWM!AO7,AboveHWM_PNGC!AO7)-Existing!AO7-NLSL!AO7),((IF(AO$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15033.7},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP7-IF(TOCA!$E7=0,AboveHWM!AP7,AboveHWM_PNGC!AP7)-Existing!AP7-NLSL!AP7),((IF(AP$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":36264.648999999998},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ7-IF(TOCA!$E7=0,AboveHWM!AQ7,AboveHWM_PNGC!AQ7)-Existing!AQ7-NLSL!AQ7),((IF(AQ$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":27225.857},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR7-IF(TOCA!$E7=0,AboveHWM!AR7,AboveHWM_PNGC!AR7)-Existing!AR7-NLSL!AR7),((IF(AR$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":46937.674999999996},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS7-IF(TOCA!$E7=0,AboveHWM!AS7,AboveHWM_PNGC!AS7)-Existing!AS7-NLSL!AS7),((IF(AS$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":32590.590999999997},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT7-IF(TOCA!$E7=0,AboveHWM!AT7,AboveHWM_PNGC!AT7)-Existing!AT7-NLSL!AT7),((IF(AT$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":48067.538},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU7-IF(TOCA!$E7=0,AboveHWM!AU7,AboveHWM_PNGC!AU7)-Existing!AU7-NLSL!AU7),((IF(AU$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":36479.39},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV7-IF(TOCA!$E7=0,AboveHWM!AV7,AboveHWM_PNGC!AV7)-Existing!AV7-NLSL!AV7),((IF(AV$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":39993.678999999996},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW7-IF(TOCA!$E7=0,AboveHWM!AW7,AboveHWM_PNGC!AW7)-Existing!AW7-NLSL!AW7),((IF(AW$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":26854.054},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX7-IF(TOCA!$E7=0,AboveHWM!AX7,AboveHWM_PNGC!AX7)-Existing!AX7-NLSL!AX7),((IF(AX$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":26886.024000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY7-IF(TOCA!$E7=0,AboveHWM!AY7,AboveHWM_PNGC!AY7)-Existing!AY7-NLSL!AY7),((IF(AY$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20778.5},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AZ7-IF(TOCA!$E7=0,AboveHWM!AZ7,AboveHWM_PNGC!AZ7)-Existing!AZ7-NLSL!AZ7),((IF(AZ$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AZ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AZ$3=\"LLH\"),0.4,VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AZ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":22339.57},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BA7-IF(TOCA!$E7=0,AboveHWM!BA7,AboveHWM_PNGC!BA7)-Existing!BA7-NLSL!BA7),((IF(BA$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BA$3=\"LLH\"),0.4,VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15078.607999999998},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BB7-IF(TOCA!$E7=0,AboveHWM!BB7,AboveHWM_PNGC!BB7)-Existing!BB7-NLSL!BB7),((IF(BB$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BB$3=\"LLH\"),0.4,VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13903.23},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BC7-IF(TOCA!$E7=0,AboveHWM!BC7,AboveHWM_PNGC!BC7)-Existing!BC7-NLSL!BC7),((IF(BC$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BC$3=\"LLH\"),0.4,VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10357.532999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BD7-IF(TOCA!$E7=0,AboveHWM!BD7,AboveHWM_PNGC!BD7)-Existing!BD7-NLSL!BD7),((IF(BD$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BD$3=\"LLH\"),0.4,VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15763.272999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BE7-IF(TOCA!$E7=0,AboveHWM!BE7,AboveHWM_PNGC!BE7)-Existing!BE7-NLSL!BE7),((IF(BE$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BE$3=\"LLH\"),0.4,VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11888.203},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BF7-IF(TOCA!$E7=0,AboveHWM!BF7,AboveHWM_PNGC!BF7)-Existing!BF7-NLSL!BF7),((IF(BF$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BF$3=\"LLH\"),0.4,VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15762.406999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BG7-IF(TOCA!$E7=0,AboveHWM!BG7,AboveHWM_PNGC!BG7)-Existing!BG7-NLSL!BG7),((IF(BG$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BG$3=\"LLH\"),0.4,VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11544.275},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BH7-IF(TOCA!$E7=0,AboveHWM!BH7,AboveHWM_PNGC!BH7)-Existing!BH7-NLSL!BH7),((IF(BH$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BH$3=\"LLH\"),0.4,VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12000.668999999998},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BI7-IF(TOCA!$E7=0,AboveHWM!BI7,AboveHWM_PNGC!BI7)-Existing!BI7-NLSL!BI7),((IF(BI$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BI$3=\"LLH\"),0.4,VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8614.4900000000016},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BJ7-IF(TOCA!$E7=0,AboveHWM!BJ7,AboveHWM_PNGC!BJ7)-Existing!BJ7-NLSL!BJ7),((IF(BJ$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BJ$3=\"LLH\"),0.4,VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12645.227999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BK7-IF(TOCA!$E7=0,AboveHWM!BK7,AboveHWM_PNGC!BK7)-Existing!BK7-NLSL!BK7),((IF(BK$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BK$3=\"LLH\"),0.4,VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8645.0229999999992},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BL7-IF(TOCA!$E7=0,AboveHWM!BL7,AboveHWM_PNGC!BL7)-Existing!BL7-NLSL!BL7),((IF(BL$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BL$3=\"LLH\"),0.4,VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":22521.040000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BM7-IF(TOCA!$E7=0,AboveHWM!BM7,AboveHWM_PNGC!BM7)-Existing!BM7-NLSL!BM7),((IF(BM$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BM$3=\"LLH\"),0.4,VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14784.632999999998},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BN7-IF(TOCA!$E7=0,AboveHWM!BN7,AboveHWM_PNGC!BN7)-Existing!BN7-NLSL!BN7),((IF(BN$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BN$3=\"LLH\"),0.4,VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":36325.980000000003},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BO7-IF(TOCA!$E7=0,AboveHWM!BO7,AboveHWM_PNGC!BO7)-Existing!BO7-NLSL!BO7),((IF(BO$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BO$3=\"LLH\"),0.4,VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":27600.798999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BP7-IF(TOCA!$E7=0,AboveHWM!BP7,AboveHWM_PNGC!BP7)-Existing!BP7-NLSL!BP7),((IF(BP$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BP$3=\"LLH\"),0.4,VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":47404.565999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BQ7-IF(TOCA!$E7=0,AboveHWM!BQ7,AboveHWM_PNGC!BQ7)-Existing!BQ7-NLSL!BQ7),((IF(BQ$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BQ$3=\"LLH\"),0.4,VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":32892.479000000007},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BR7-IF(TOCA!$E7=0,AboveHWM!BR7,AboveHWM_PNGC!BR7)-Existing!BR7-NLSL!BR7),((IF(BR$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BR$3=\"LLH\"),0.4,VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":48771.57},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BS7-IF(TOCA!$E7=0,AboveHWM!BS7,AboveHWM_PNGC!BS7)-Existing!BS7-NLSL!BS7),((IF(BS$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BS$3=\"LLH\"),0.4,VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":36615.131999999998},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BT7-IF(TOCA!$E7=0,AboveHWM!BT7,AboveHWM_PNGC!BT7)-Existing!BT7-NLSL!BT7),((IF(BT$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BT$3=\"LLH\"),0.4,VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":40109.445},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BU7-IF(TOCA!$E7=0,AboveHWM!BU7,AboveHWM_PNGC!BU7)-Existing!BU7-NLSL!BU7),((IF(BU$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BU$3=\"LLH\"),0.4,VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":27238.897000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BV7-IF(TOCA!$E7=0,AboveHWM!BV7,AboveHWM_PNGC!BV7)-Existing!BV7-NLSL!BV7),((IF(BV$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BV$3=\"LLH\"),0.4,VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":26985.387999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BW7-IF(TOCA!$E7=0,AboveHWM!BW7,AboveHWM_PNGC!BW7)-Existing!BW7-NLSL!BW7),((IF(BW$2<$AB$2,MIN(TOCA!$W7,TOCA!$AA7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),MIN(TOCA!$X7,TOCA!$AB7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y7,TOCA!$AC7)-TOCA!$AV7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BW$3=\"LLH\"),0.4,VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(BW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20837.308999999997},{"$f":"IF(Init!S8=0,1,0)","v":1},0]
[null,10071,"Drain, City of",{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D23-IF(TOCA!$E23=0,AboveHWM!D23,AboveHWM_PNGC!D23)-Existing!D23-NLSL!D23),((IF(D$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(D$2>=$AB$2,D$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":821.76400000000001},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E23-IF(TOCA!$E23=0,AboveHWM!E23,AboveHWM_PNGC!E23)-Existing!E23-NLSL!E23),((IF(E$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(E$2>=$AB$2,E$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":464.06299999999999},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F23-IF(TOCA!$E23=0,AboveHWM!F23,AboveHWM_PNGC!F23)-Existing!F23-NLSL!F23),((IF(F$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(F$2>=$AB$2,F$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":801.79300000000001},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G23-IF(TOCA!$E23=0,AboveHWM!G23,AboveHWM_PNGC!G23)-Existing!G23-NLSL!G23),((IF(G$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(G$2>=$AB$2,G$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":575.13699999999994},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H23-IF(TOCA!$E23=0,AboveHWM!H23,AboveHWM_PNGC!H23)-Existing!H23-NLSL!H23),((IF(H$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(H$2>=$AB$2,H$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1188.126},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I23-IF(TOCA!$E23=0,AboveHWM!I23,AboveHWM_PNGC!I23)-Existing!I23-NLSL!I23),((IF(I$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(I$2>=$AB$2,I$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":750.096},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J23-IF(TOCA!$E23=0,AboveHWM!J23,AboveHWM_PNGC!J23)-Existing!J23-NLSL!J23),((IF(J$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(J$2>=$AB$2,J$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1196.9570000000001},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K23-IF(TOCA!$E23=0,AboveHWM!K23,AboveHWM_PNGC!K23)-Existing!K23-NLSL!K23),((IF(K$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(K$2>=$AB$2,K$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":765.298},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L23-IF(TOCA!$E23=0,AboveHWM!L23,AboveHWM_PNGC!L23)-Existing!L23-NLSL!L23),((IF(L$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(L$2>=$AB$2,L$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":941.01700000000005},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M23-IF(TOCA!$E23=0,AboveHWM!M23,AboveHWM_PNGC!M23)-Existing!M23-NLSL!M23),((IF(M$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(M$2>=$AB$2,M$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":589.91399999999999},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N23-IF(TOCA!$E23=0,AboveHWM!N23,AboveHWM_PNGC!N23)-Existing!N23-NLSL!N23),((IF(N$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(N$2>=$AB$2,N$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":976.86400000000003},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O23-IF(TOCA!$E23=0,AboveHWM!O23,AboveHWM_PNGC!O23)-Existing!O23-NLSL!O23),((IF(O$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(O$2>=$AB$2,O$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":648.48699999999997},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P23-IF(TOCA!$E23=0,AboveHWM!P23,AboveHWM_PNGC!P23)-Existing!P23-NLSL!P23),((IF(P$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(P$2>=$AB$2,P$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":866.7},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q23-IF(TOCA!$E23=0,AboveHWM!Q23,AboveHWM_PNGC!Q23)-Existing!Q23-NLSL!Q23),((IF(Q$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":517.10599999999999},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R23-IF(TOCA!$E23=0,AboveHWM!R23,AboveHWM_PNGC!R23)-Existing!R23-NLSL!R23),((IF(R$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(R$2>=$AB$2,R$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":701.85699999999997},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S23-IF(TOCA!$E23=0,AboveHWM!S23,AboveHWM_PNGC!S23)-Existing!S23-NLSL!S23),((IF(S$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(S$2>=$AB$2,S$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":464.28300000000002},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T23-IF(TOCA!$E23=0,AboveHWM!T23,AboveHWM_PNGC!T23)-Existing!T23-NLSL!T23),((IF(T$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(T$2>=$AB$2,T$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":710.476},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U23-IF(TOCA!$E23=0,AboveHWM!U23,AboveHWM_PNGC!U23)-Existing!U23-NLSL!U23),((IF(U$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(U$2>=$AB$2,U$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":384.56400000000002},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V23-IF(TOCA!$E23=0,AboveHWM!V23,AboveHWM_PNGC!V23)-Existing!V23-NLSL!V23),((IF(V$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(V$2>=$AB$2,V$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":709.44},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W23-IF(TOCA!$E23=0,AboveHWM!W23,AboveHWM_PNGC!W23)-Existing!W23-NLSL!W23),((IF(W$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(W$2>=$AB$2,W$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":407.03500000000003},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X23-IF(TOCA!$E23=0,AboveHWM!X23,AboveHWM_PNGC!X23)-Existing!X23-NLSL!X23),((IF(X$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(X$2>=$AB$2,X$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":710.26599999999996},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y23-IF(TOCA!$E23=0,AboveHWM!Y23,AboveHWM_PNGC!Y23)-Existing!Y23-NLSL!Y23),((IF(Y$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":415.43299999999999},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z23-IF(TOCA!$E23=0,AboveHWM!Z23,AboveHWM_PNGC!Z23)-Existing!Z23-NLSL!Z23),((IF(Z$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":648.28099999999995},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA23-IF(TOCA!$E23=0,AboveHWM!AA23,AboveHWM_PNGC!AA23)-Existing!AA23-NLSL!AA23),((IF(AA$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":382.76299999999998},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB23-IF(TOCA!$E23=0,AboveHWM!AB23,AboveHWM_PNGC!AB23)-Existing!AB23-NLSL!AB23),((IF(AB$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":825.40700000000004},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC23-IF(TOCA!$E23=0,AboveHWM!AC23,AboveHWM_PNGC!AC23)-Existing!AC23-NLSL!AC23),((IF(AC$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":466.12},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD23-IF(TOCA!$E23=0,AboveHWM!AD23,AboveHWM_PNGC!AD23)-Existing!AD23-NLSL!AD23),((IF(AD$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":805.11199999999997},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE23-IF(TOCA!$E23=0,AboveHWM!AE23,AboveHWM_PNGC!AE23)-Existing!AE23-NLSL!AE23),((IF(AE$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":577.51800000000003},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF23-IF(TOCA!$E23=0,AboveHWM!AF23,AboveHWM_PNGC!AF23)-Existing!AF23-NLSL!AF23),((IF(AF$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1188.126},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG23-IF(TOCA!$E23=0,AboveHWM!AG23,AboveHWM_PNGC!AG23)-Existing!AG23-NLSL!AG23),((IF(AG$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":750.096},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH23-IF(TOCA!$E23=0,AboveHWM!AH23,AboveHWM_PNGC!AH23)-Existing!AH23-NLSL!AH23),((IF(AH$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1155.76},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI23-IF(TOCA!$E23=0,AboveHWM!AI23,AboveHWM_PNGC!AI23)-Existing!AI23-NLSL!AI23),((IF(AI$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":806.495},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ23-IF(TOCA!$E23=0,AboveHWM!AJ23,AboveHWM_PNGC!AJ23)-Existing!AJ23-NLSL!AJ23),((IF(AJ$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":941.01700000000005},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK23-IF(TOCA!$E23=0,AboveHWM!AK23,AboveHWM_PNGC!AK23)-Existing!AK23-NLSL!AK23),((IF(AK$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":589.91399999999999},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL23-IF(TOCA!$E23=0,AboveHWM!AL23,AboveHWM_PNGC!AL23)-Existing!AL23-NLSL!AL23),((IF(AL$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1011.034},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM23-IF(TOCA!$E23=0,AboveHWM!AM23,AboveHWM_PNGC!AM23)-Existing!AM23-NLSL!AM23),((IF(AM$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":614.31700000000001},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN23-IF(TOCA!$E23=0,AboveHWM!AN23,AboveHWM_PNGC!AN23)-Existing!AN23-NLSL!AN23),((IF(AN$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":866.7},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO23-IF(TOCA!$E23=0,AboveHWM!AO23,AboveHWM_PNGC!AO23)-Existing!AO23-NLSL!AO23),((IF(AO$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":517.10599999999999},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP23-IF(TOCA!$E23=0,AboveHWM!AP23,AboveHWM_PNGC!AP23)-Existing!AP23-NLSL!AP23),((IF(AP$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":701.85699999999997},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ23-IF(TOCA!$E23=0,AboveHWM!AQ23,AboveHWM_PNGC!AQ23)-Existing!AQ23-NLSL!AQ23),((IF(AQ$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":464.28300000000002},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR23-IF(TOCA!$E23=0,AboveHWM!AR23,AboveHWM_PNGC!AR23)-Existing!AR23-NLSL!AR23),((IF(AR$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":710.476},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS23-IF(TOCA!$E23=0,AboveHWM!AS23,AboveHWM_PNGC!AS23)-Existing!AS23-NLSL!AS23),((IF(AS$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":384.56400000000002},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT23-IF(TOCA!$E23=0,AboveHWM!AT23,AboveHWM_PNGC!AT23)-Existing!AT23-NLSL!AT23),((IF(AT$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":709.44},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU23-IF(TOCA!$E23=0,AboveHWM!AU23,AboveHWM_PNGC!AU23)-Existing!AU23-NLSL!AU23),((IF(AU$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":407.03500000000003},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV23-IF(TOCA!$E23=0,AboveHWM!AV23,AboveHWM_PNGC!AV23)-Existing!AV23-NLSL!AV23),((IF(AV$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":710.26599999999996},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW23-IF(TOCA!$E23=0,AboveHWM!AW23,AboveHWM_PNGC!AW23)-Existing!AW23-NLSL!AW23),((IF(AW$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":415.43299999999999},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX23-IF(TOCA!$E23=0,AboveHWM!AX23,AboveHWM_PNGC!AX23)-Existing!AX23-NLSL!AX23),((IF(AX$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":648.28099999999995},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY23-IF(TOCA!$E23=0,AboveHWM!AY23,AboveHWM_PNGC!AY23)-Existing!AY23-NLSL!AY23),((IF(AY$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":382.76299999999998},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AZ23-IF(TOCA!$E23=0,AboveHWM!AZ23,AboveHWM_PNGC!AZ23)-Existing!AZ23-NLSL!AZ23),((IF(AZ$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AZ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AZ$3=\"LLH\"),0.4,VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(AZ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":798.29200000000003},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BA23-IF(TOCA!$E23=0,AboveHWM!BA23,AboveHWM_PNGC!BA23)-Existing!BA23-NLSL!BA23),((IF(BA$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BA$3=\"LLH\"),0.4,VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":493.23599999999999},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BB23-IF(TOCA!$E23=0,AboveHWM!BB23,AboveHWM_PNGC!BB23)-Existing!BB23-NLSL!BB23),((IF(BB$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BB$3=\"LLH\"),0.4,VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":835.06600000000003},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BC23-IF(TOCA!$E23=0,AboveHWM!BC23,AboveHWM_PNGC!BC23)-Existing!BC23-NLSL!BC23),((IF(BC$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BC$3=\"LLH\"),0.4,VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":547.56299999999999},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BD23-IF(TOCA!$E23=0,AboveHWM!BD23,AboveHWM_PNGC!BD23)-Existing!BD23-NLSL!BD23),((IF(BD$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BD$3=\"LLH\"),0.4,VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1188.126},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BE23-IF(TOCA!$E23=0,AboveHWM!BE23,AboveHWM_PNGC!BE23)-Existing!BE23-NLSL!BE23),((IF(BE$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BE$3=\"LLH\"),0.4,VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":750.096},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BF23-IF(TOCA!$E23=0,AboveHWM!BF23,AboveHWM_PNGC!BF23)-Existing!BF23-NLSL!BF23),((IF(BF$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BF$3=\"LLH\"),0.4,VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1155.76},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BG23-IF(TOCA!$E23=0,AboveHWM!BG23,AboveHWM_PNGC!BG23)-Existing!BG23-NLSL!BG23),((IF(BG$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BG$3=\"LLH\"),0.4,VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":806.495},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BH23-IF(TOCA!$E23=0,AboveHWM!BH23,AboveHWM_PNGC!BH23)-Existing!BH23-NLSL!BH23),((IF(BH$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BH$3=\"LLH\"),0.4,VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":974.39099999999996},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BI23-IF(TOCA!$E23=0,AboveHWM!BI23,AboveHWM_PNGC!BI23)-Existing!BI23-NLSL!BI23),((IF(BI$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BI$3=\"LLH\"),0.4,VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":602.61},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BJ23-IF(TOCA!$E23=0,AboveHWM!BJ23,AboveHWM_PNGC!BJ23)-Existing!BJ23-NLSL!BJ23),((IF(BJ$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BJ$3=\"LLH\"),0.4,VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1011.034},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BK23-IF(TOCA!$E23=0,AboveHWM!BK23,AboveHWM_PNGC!BK23)-Existing!BK23-NLSL!BK23),((IF(BK$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BK$3=\"LLH\"),0.4,VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":614.31700000000001},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BL23-IF(TOCA!$E23=0,AboveHWM!BL23,AboveHWM_PNGC!BL23)-Existing!BL23-NLSL!BL23),((IF(BL$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BL$3=\"LLH\"),0.4,VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":836.67899999999997},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BM23-IF(TOCA!$E23=0,AboveHWM!BM23,AboveHWM_PNGC!BM23)-Existing!BM23-NLSL!BM23),((IF(BM$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BM$3=\"LLH\"),0.4,VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":547.12699999999995},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BN23-IF(TOCA!$E23=0,AboveHWM!BN23,AboveHWM_PNGC!BN23)-Existing!BN23-NLSL!BN23),((IF(BN$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BN$3=\"LLH\"),0.4,VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":726.33900000000006},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BO23-IF(TOCA!$E23=0,AboveHWM!BO23,AboveHWM_PNGC!BO23)-Existing!BO23-NLSL!BO23),((IF(BO$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BO$3=\"LLH\"),0.4,VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":439.8},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BP23-IF(TOCA!$E23=0,AboveHWM!BP23,AboveHWM_PNGC!BP23)-Existing!BP23-NLSL!BP23),((IF(BP$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BP$3=\"LLH\"),0.4,VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":710.476},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BQ23-IF(TOCA!$E23=0,AboveHWM!BQ23,AboveHWM_PNGC!BQ23)-Existing!BQ23-NLSL!BQ23),((IF(BQ$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BQ$3=\"LLH\"),0.4,VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":384.56400000000002},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BR23-IF(TOCA!$E23=0,AboveHWM!BR23,AboveHWM_PNGC!BR23)-Existing!BR23-NLSL!BR23),((IF(BR$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BR$3=\"LLH\"),0.4,VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":686},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BS23-IF(TOCA!$E23=0,AboveHWM!BS23,AboveHWM_PNGC!BS23)-Existing!BS23-NLSL!BS23),((IF(BS$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BS$3=\"LLH\"),0.4,VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":430.47500000000002},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BT23-IF(TOCA!$E23=0,AboveHWM!BT23,AboveHWM_PNGC!BT23)-Existing!BT23-NLSL!BT23),((IF(BT$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BT$3=\"LLH\"),0.4,VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":733.9},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BU23-IF(TOCA!$E23=0,AboveHWM!BU23,AboveHWM_PNGC!BU23)-Existing!BU23-NLSL!BU23),((IF(BU$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BU$3=\"LLH\"),0.4,VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":391.79899999999998},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BV23-IF(TOCA!$E23=0,AboveHWM!BV23,AboveHWM_PNGC!BV23)-Existing!BV23-NLSL!BV23),((IF(BV$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BV$3=\"LLH\"),0.4,VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":648.28099999999995},{"$f":"IF($B23=\"\",\"\",IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BW23-IF(TOCA!$E23=0,AboveHWM!BW23,AboveHWM_PNGC!BW23)-Existing!BW23-NLSL!BW23),((IF(BW$2<$AB$2,MIN(TOCA!$W23,TOCA!$AA23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),MIN(TOCA!$X23,TOCA!$AB23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y23,TOCA!$AC23)-TOCA!$AV23*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B23,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BW$3=\"LLH\"),0.4,VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B23,ShapingFactors!$B:$O,MATCH(MONTH(BW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":382.76299999999998},{"$f":"IF(Init!S24=0,1,0)","v":1},0]
[null,10081,"Milton-Freewater, City of",{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D30-IF(TOCA!$E30=0,AboveHWM!D30,AboveHWM_PNGC!D30)-Existing!D30-NLSL!D30),((IF(D$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(D$2>=$AB$2,D$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3782.0699999999997},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E30-IF(TOCA!$E30=0,AboveHWM!E30,AboveHWM_PNGC!E30)-Existing!E30-NLSL!E30),((IF(E$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(E$2>=$AB$2,E$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1923.317},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F30-IF(TOCA!$E30=0,AboveHWM!F30,AboveHWM_PNGC!F30)-Existing!F30-NLSL!F30),((IF(F$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(F$2>=$AB$2,F$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4112.701},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G30-IF(TOCA!$E30=0,AboveHWM!G30,AboveHWM_PNGC!G30)-Existing!G30-NLSL!G30),((IF(G$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(G$2>=$AB$2,G$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2909.3130000000001},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H30-IF(TOCA!$E30=0,AboveHWM!H30,AboveHWM_PNGC!H30)-Existing!H30-NLSL!H30),((IF(H$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(H$2>=$AB$2,H$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5808.6959999999999},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I30-IF(TOCA!$E30=0,AboveHWM!I30,AboveHWM_PNGC!I30)-Existing!I30-NLSL!I30),((IF(I$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(I$2>=$AB$2,I$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3752.8710000000001},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J30-IF(TOCA!$E30=0,AboveHWM!J30,AboveHWM_PNGC!J30)-Existing!J30-NLSL!J30),((IF(J$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(J$2>=$AB$2,J$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5836.5959999999995},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K30-IF(TOCA!$E30=0,AboveHWM!K30,AboveHWM_PNGC!K30)-Existing!K30-NLSL!K30),((IF(K$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(K$2>=$AB$2,K$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3794.8620000000001},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L30-IF(TOCA!$E30=0,AboveHWM!L30,AboveHWM_PNGC!L30)-Existing!L30-NLSL!L30),((IF(L$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(L$2>=$AB$2,L$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4625.7820000000002},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M30-IF(TOCA!$E30=0,AboveHWM!M30,AboveHWM_PNGC!M30)-Existing!M30-NLSL!M30),((IF(M$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(M$2>=$AB$2,M$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2915.8510000000001},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N30-IF(TOCA!$E30=0,AboveHWM!N30,AboveHWM_PNGC!N30)-Existing!N30-NLSL!N30),((IF(N$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(N$2>=$AB$2,N$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4283.6080000000002},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O30-IF(TOCA!$E30=0,AboveHWM!O30,AboveHWM_PNGC!O30)-Existing!O30-NLSL!O30),((IF(O$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(O$2>=$AB$2,O$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2847.5880000000002},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P30-IF(TOCA!$E30=0,AboveHWM!P30,AboveHWM_PNGC!P30)-Existing!P30-NLSL!P30),((IF(P$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(P$2>=$AB$2,P$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4275.6080000000002},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q30-IF(TOCA!$E30=0,AboveHWM!Q30,AboveHWM_PNGC!Q30)-Existing!Q30-NLSL!Q30),((IF(Q$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2408.895},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R30-IF(TOCA!$E30=0,AboveHWM!R30,AboveHWM_PNGC!R30)-Existing!R30-NLSL!R30),((IF(R$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(R$2>=$AB$2,R$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3107.6379999999999},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S30-IF(TOCA!$E30=0,AboveHWM!S30,AboveHWM_PNGC!S30)-Existing!S30-NLSL!S30),((IF(S$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(S$2>=$AB$2,S$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1789.9479999999999},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T30-IF(TOCA!$E30=0,AboveHWM!T30,AboveHWM_PNGC!T30)-Existing!T30-NLSL!T30),((IF(T$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(T$2>=$AB$2,T$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3219.4260000000004},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U30-IF(TOCA!$E30=0,AboveHWM!U30,AboveHWM_PNGC!U30)-Existing!U30-NLSL!U30),((IF(U$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(U$2>=$AB$2,U$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1339.0810000000001},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V30-IF(TOCA!$E30=0,AboveHWM!V30,AboveHWM_PNGC!V30)-Existing!V30-NLSL!V30),((IF(V$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(V$2>=$AB$2,V$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4697.8580000000002},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W30-IF(TOCA!$E30=0,AboveHWM!W30,AboveHWM_PNGC!W30)-Existing!W30-NLSL!W30),((IF(W$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(W$2>=$AB$2,W$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2303.6770000000001},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X30-IF(TOCA!$E30=0,AboveHWM!X30,AboveHWM_PNGC!X30)-Existing!X30-NLSL!X30),((IF(X$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(X$2>=$AB$2,X$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4437.4679999999998},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y30-IF(TOCA!$E30=0,AboveHWM!Y30,AboveHWM_PNGC!Y30)-Existing!Y30-NLSL!Y30),((IF(Y$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2213.8339999999998},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z30-IF(TOCA!$E30=0,AboveHWM!Z30,AboveHWM_PNGC!Z30)-Existing!Z30-NLSL!Z30),((IF(Z$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3538.7870000000003},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA30-IF(TOCA!$E30=0,AboveHWM!AA30,AboveHWM_PNGC!AA30)-Existing!AA30-NLSL!AA30),((IF(AA$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1932.011},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB30-IF(TOCA!$E30=0,AboveHWM!AB30,AboveHWM_PNGC!AB30)-Existing!AB30-NLSL!AB30),((IF(AB$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3782.0699999999997},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC30-IF(TOCA!$E30=0,AboveHWM!AC30,AboveHWM_PNGC!AC30)-Existing!AC30-NLSL!AC30),((IF(AC$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1923.317},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD30-IF(TOCA!$E30=0,AboveHWM!AD30,AboveHWM_PNGC!AD30)-Existing!AD30-NLSL!AD30),((IF(AD$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4112.701},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE30-IF(TOCA!$E30=0,AboveHWM!AE30,AboveHWM_PNGC!AE30)-Existing!AE30-NLSL!AE30),((IF(AE$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2909.3130000000001},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF30-IF(TOCA!$E30=0,AboveHWM!AF30,AboveHWM_PNGC!AF30)-Existing!AF30-NLSL!AF30),((IF(AF$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5808.6959999999999},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG30-IF(TOCA!$E30=0,AboveHWM!AG30,AboveHWM_PNGC!AG30)-Existing!AG30-NLSL!AG30),((IF(AG$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3752.8710000000001},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH30-IF(TOCA!$E30=0,AboveHWM!AH30,AboveHWM_PNGC!AH30)-Existing!AH30-NLSL!AH30),((IF(AH$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5580.7280000000001},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI30-IF(TOCA!$E30=0,AboveHWM!AI30,AboveHWM_PNGC!AI30)-Existing!AI30-NLSL!AI30),((IF(AI$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4050.7299999999996},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ30-IF(TOCA!$E30=0,AboveHWM!AJ30,AboveHWM_PNGC!AJ30)-Existing!AJ30-NLSL!AJ30),((IF(AJ$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4625.7820000000002},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK30-IF(TOCA!$E30=0,AboveHWM!AK30,AboveHWM_PNGC!AK30)-Existing!AK30-NLSL!AK30),((IF(AK$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2915.8510000000001},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL30-IF(TOCA!$E30=0,AboveHWM!AL30,AboveHWM_PNGC!AL30)-Existing!AL30-NLSL!AL30),((IF(AL$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4470.5649999999996},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM30-IF(TOCA!$E30=0,AboveHWM!AM30,AboveHWM_PNGC!AM30)-Existing!AM30-NLSL!AM30),((IF(AM$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2660.6309999999999},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN30-IF(TOCA!$E30=0,AboveHWM!AN30,AboveHWM_PNGC!AN30)-Existing!AN30-NLSL!AN30),((IF(AN$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4275.6080000000002},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO30-IF(TOCA!$E30=0,AboveHWM!AO30,AboveHWM_PNGC!AO30)-Existing!AO30-NLSL!AO30),((IF(AO$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2408.895},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP30-IF(TOCA!$E30=0,AboveHWM!AP30,AboveHWM_PNGC!AP30)-Existing!AP30-NLSL!AP30),((IF(AP$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3107.6379999999999},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ30-IF(TOCA!$E30=0,AboveHWM!AQ30,AboveHWM_PNGC!AQ30)-Existing!AQ30-NLSL!AQ30),((IF(AQ$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1789.9479999999999},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR30-IF(TOCA!$E30=0,AboveHWM!AR30,AboveHWM_PNGC!AR30)-Existing!AR30-NLSL!AR30),((IF(AR$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3219.4260000000004},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS30-IF(TOCA!$E30=0,AboveHWM!AS30,AboveHWM_PNGC!AS30)-Existing!AS30-NLSL!AS30),((IF(AS$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1339.0810000000001},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT30-IF(TOCA!$E30=0,AboveHWM!AT30,AboveHWM_PNGC!AT30)-Existing!AT30-NLSL!AT30),((IF(AT$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4697.8580000000002},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU30-IF(TOCA!$E30=0,AboveHWM!AU30,AboveHWM_PNGC!AU30)-Existing!AU30-NLSL!AU30),((IF(AU$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2303.6770000000001},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV30-IF(TOCA!$E30=0,AboveHWM!AV30,AboveHWM_PNGC!AV30)-Existing!AV30-NLSL!AV30),((IF(AV$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4437.4679999999998},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW30-IF(TOCA!$E30=0,AboveHWM!AW30,AboveHWM_PNGC!AW30)-Existing!AW30-NLSL!AW30),((IF(AW$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2213.8339999999998},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX30-IF(TOCA!$E30=0,AboveHWM!AX30,AboveHWM_PNGC!AX30)-Existing!AX30-NLSL!AX30),((IF(AX$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3538.7870000000003},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY30-IF(TOCA!$E30=0,AboveHWM!AY30,AboveHWM_PNGC!AY30)-Existing!AY30-NLSL!AY30),((IF(AY$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1932.011},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AZ30-IF(TOCA!$E30=0,AboveHWM!AZ30,AboveHWM_PNGC!AZ30)-Existing!AZ30-NLSL!AZ30),((IF(AZ$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AZ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AZ$3=\"LLH\"),0.4,VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(AZ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3626.866},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BA30-IF(TOCA!$E30=0,AboveHWM!BA30,AboveHWM_PNGC!BA30)-Existing!BA30-NLSL!BA30),((IF(BA$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BA$3=\"LLH\"),0.4,VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2075.5219999999999},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BB30-IF(TOCA!$E30=0,AboveHWM!BB30,AboveHWM_PNGC!BB30)-Existing!BB30-NLSL!BB30),((IF(BB$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BB$3=\"LLH\"),0.4,VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4311.857},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BC30-IF(TOCA!$E30=0,AboveHWM!BC30,AboveHWM_PNGC!BC30)-Existing!BC30-NLSL!BC30),((IF(BC$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BC$3=\"LLH\"),0.4,VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2715.1559999999999},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BD30-IF(TOCA!$E30=0,AboveHWM!BD30,AboveHWM_PNGC!BD30)-Existing!BD30-NLSL!BD30),((IF(BD$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BD$3=\"LLH\"),0.4,VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5818.6959999999999},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BE30-IF(TOCA!$E30=0,AboveHWM!BE30,AboveHWM_PNGC!BE30)-Existing!BE30-NLSL!BE30),((IF(BE$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BE$3=\"LLH\"),0.4,VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3753.8710000000001},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BF30-IF(TOCA!$E30=0,AboveHWM!BF30,AboveHWM_PNGC!BF30)-Existing!BF30-NLSL!BF30),((IF(BF$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BF$3=\"LLH\"),0.4,VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5576.7280000000001},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BG30-IF(TOCA!$E30=0,AboveHWM!BG30,AboveHWM_PNGC!BG30)-Existing!BG30-NLSL!BG30),((IF(BG$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BG$3=\"LLH\"),0.4,VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4051.7299999999996},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BH30-IF(TOCA!$E30=0,AboveHWM!BH30,AboveHWM_PNGC!BH30)-Existing!BH30-NLSL!BH30),((IF(BH$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BH$3=\"LLH\"),0.4,VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4774.0919999999996},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BI30-IF(TOCA!$E30=0,AboveHWM!BI30,AboveHWM_PNGC!BI30)-Existing!BI30-NLSL!BI30),((IF(BI$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BI$3=\"LLH\"),0.4,VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2951.7869999999998},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BJ30-IF(TOCA!$E30=0,AboveHWM!BJ30,AboveHWM_PNGC!BJ30)-Existing!BJ30-NLSL!BJ30),((IF(BJ$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BJ$3=\"LLH\"),0.4,VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4482.5649999999996},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BK30-IF(TOCA!$E30=0,AboveHWM!BK30,AboveHWM_PNGC!BK30)-Existing!BK30-NLSL!BK30),((IF(BK$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BK$3=\"LLH\"),0.4,VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2660.6309999999999},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BL30-IF(TOCA!$E30=0,AboveHWM!BL30,AboveHWM_PNGC!BL30)-Existing!BL30-NLSL!BL30),((IF(BL$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BL$3=\"LLH\"),0.4,VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4095.5690000000004},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BM30-IF(TOCA!$E30=0,AboveHWM!BM30,AboveHWM_PNGC!BM30)-Existing!BM30-NLSL!BM30),((IF(BM$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BM$3=\"LLH\"),0.4,VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2588.9349999999999},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BN30-IF(TOCA!$E30=0,AboveHWM!BN30,AboveHWM_PNGC!BN30)-Existing!BN30-NLSL!BN30),((IF(BN$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BN$3=\"LLH\"),0.4,VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3240.1139999999996},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BO30-IF(TOCA!$E30=0,AboveHWM!BO30,AboveHWM_PNGC!BO30)-Existing!BO30-NLSL!BO30),((IF(BO$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BO$3=\"LLH\"),0.4,VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1657.4720000000002},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BP30-IF(TOCA!$E30=0,AboveHWM!BP30,AboveHWM_PNGC!BP30)-Existing!BP30-NLSL!BP30),((IF(BP$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BP$3=\"LLH\"),0.4,VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3219.4260000000004},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BQ30-IF(TOCA!$E30=0,AboveHWM!BQ30,AboveHWM_PNGC!BQ30)-Existing!BQ30-NLSL!BQ30),((IF(BQ$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BQ$3=\"LLH\"),0.4,VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1339.0810000000001},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BR30-IF(TOCA!$E30=0,AboveHWM!BR30,AboveHWM_PNGC!BR30)-Existing!BR30-NLSL!BR30),((IF(BR$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BR$3=\"LLH\"),0.4,VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4510.8459999999995},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BS30-IF(TOCA!$E30=0,AboveHWM!BS30,AboveHWM_PNGC!BS30)-Existing!BS30-NLSL!BS30),((IF(BS$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BS$3=\"LLH\"),0.4,VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2490.69},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BT30-IF(TOCA!$E30=0,AboveHWM!BT30,AboveHWM_PNGC!BT30)-Existing!BT30-NLSL!BT30),((IF(BT$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BT$3=\"LLH\"),0.4,VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4617.8879999999999},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BU30-IF(TOCA!$E30=0,AboveHWM!BU30,AboveHWM_PNGC!BU30)-Existing!BU30-NLSL!BU30),((IF(BU$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BU$3=\"LLH\"),0.4,VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2033.4140000000002},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BV30-IF(TOCA!$E30=0,AboveHWM!BV30,AboveHWM_PNGC!BV30)-Existing!BV30-NLSL!BV30),((IF(BV$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BV$3=\"LLH\"),0.4,VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3538.7870000000003},{"$f":"IF($B30=\"\",\"\",IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BW30-IF(TOCA!$E30=0,AboveHWM!BW30,AboveHWM_PNGC!BW30)-Existing!BW30-NLSL!BW30),((IF(BW$2<$AB$2,MIN(TOCA!$W30,TOCA!$AA30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),MIN(TOCA!$X30,TOCA!$AB30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y30,TOCA!$AC30)-TOCA!$AV30*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B30,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BW$3=\"LLH\"),0.4,VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B30,ShapingFactors!$B:$O,MATCH(MONTH(BW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1932.011},{"$f":"IF(Init!S31=0,1,0)","v":1},0]
[null,10111,"Columbia Power Coop",{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D45-IF(TOCA!$E45=0,AboveHWM!D45,AboveHWM_PNGC!D45)-Existing!D45-NLSL!D45),((IF(D$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(D$2>=$AB$2,D$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1027.3330000000001},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E45-IF(TOCA!$E45=0,AboveHWM!E45,AboveHWM_PNGC!E45)-Existing!E45-NLSL!E45),((IF(E$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(E$2>=$AB$2,E$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":653.93100000000004},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F45-IF(TOCA!$E45=0,AboveHWM!F45,AboveHWM_PNGC!F45)-Existing!F45-NLSL!F45),((IF(F$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(F$2>=$AB$2,F$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1194.5530000000001},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G45-IF(TOCA!$E45=0,AboveHWM!G45,AboveHWM_PNGC!G45)-Existing!G45-NLSL!G45),((IF(G$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(G$2>=$AB$2,G$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":998.98199999999997},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H45-IF(TOCA!$E45=0,AboveHWM!H45,AboveHWM_PNGC!H45)-Existing!H45-NLSL!H45),((IF(H$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(H$2>=$AB$2,H$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1523.1679999999999},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I45-IF(TOCA!$E45=0,AboveHWM!I45,AboveHWM_PNGC!I45)-Existing!I45-NLSL!I45),((IF(I$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(I$2>=$AB$2,I$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1134.586},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J45-IF(TOCA!$E45=0,AboveHWM!J45,AboveHWM_PNGC!J45)-Existing!J45-NLSL!J45),((IF(J$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(J$2>=$AB$2,J$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1504.9739999999999},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K45-IF(TOCA!$E45=0,AboveHWM!K45,AboveHWM_PNGC!K45)-Existing!K45-NLSL!K45),((IF(K$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(K$2>=$AB$2,K$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1125.979},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L45-IF(TOCA!$E45=0,AboveHWM!L45,AboveHWM_PNGC!L45)-Existing!L45-NLSL!L45),((IF(L$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(L$2>=$AB$2,L$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1365.3219999999999},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M45-IF(TOCA!$E45=0,AboveHWM!M45,AboveHWM_PNGC!M45)-Existing!M45-NLSL!M45),((IF(M$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(M$2>=$AB$2,M$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":978.548},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N45-IF(TOCA!$E45=0,AboveHWM!N45,AboveHWM_PNGC!N45)-Existing!N45-NLSL!N45),((IF(N$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(N$2>=$AB$2,N$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1243.191},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O45-IF(TOCA!$E45=0,AboveHWM!O45,AboveHWM_PNGC!O45)-Existing!O45-NLSL!O45),((IF(O$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(O$2>=$AB$2,O$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":948.56700000000001},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P45-IF(TOCA!$E45=0,AboveHWM!P45,AboveHWM_PNGC!P45)-Existing!P45-NLSL!P45),((IF(P$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(P$2>=$AB$2,P$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1198.5640000000001},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q45-IF(TOCA!$E45=0,AboveHWM!Q45,AboveHWM_PNGC!Q45)-Existing!Q45-NLSL!Q45),((IF(Q$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":800.40499999999997},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R45-IF(TOCA!$E45=0,AboveHWM!R45,AboveHWM_PNGC!R45)-Existing!R45-NLSL!R45),((IF(R$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(R$2>=$AB$2,R$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1174.184},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S45-IF(TOCA!$E45=0,AboveHWM!S45,AboveHWM_PNGC!S45)-Existing!S45-NLSL!S45),((IF(S$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(S$2>=$AB$2,S$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":914.25900000000001},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T45-IF(TOCA!$E45=0,AboveHWM!T45,AboveHWM_PNGC!T45)-Existing!T45-NLSL!T45),((IF(T$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(T$2>=$AB$2,T$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1374.337},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U45-IF(TOCA!$E45=0,AboveHWM!U45,AboveHWM_PNGC!U45)-Existing!U45-NLSL!U45),((IF(U$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(U$2>=$AB$2,U$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":876.43600000000004},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V45-IF(TOCA!$E45=0,AboveHWM!V45,AboveHWM_PNGC!V45)-Existing!V45-NLSL!V45),((IF(V$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(V$2>=$AB$2,V$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1881.164},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W45-IF(TOCA!$E45=0,AboveHWM!W45,AboveHWM_PNGC!W45)-Existing!W45-NLSL!W45),((IF(W$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(W$2>=$AB$2,W$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1292.077},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X45-IF(TOCA!$E45=0,AboveHWM!X45,AboveHWM_PNGC!X45)-Existing!X45-NLSL!X45),((IF(X$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(X$2>=$AB$2,X$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1663.135},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y45-IF(TOCA!$E45=0,AboveHWM!Y45,AboveHWM_PNGC!Y45)-Existing!Y45-NLSL!Y45),((IF(Y$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1156.2850000000001},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z45-IF(TOCA!$E45=0,AboveHWM!Z45,AboveHWM_PNGC!Z45)-Existing!Z45-NLSL!Z45),((IF(Z$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1247.404},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA45-IF(TOCA!$E45=0,AboveHWM!AA45,AboveHWM_PNGC!AA45)-Existing!AA45-NLSL!AA45),((IF(AA$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":899.40200000000004},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB45-IF(TOCA!$E45=0,AboveHWM!AB45,AboveHWM_PNGC!AB45)-Existing!AB45-NLSL!AB45),((IF(AB$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1027.2850000000001},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC45-IF(TOCA!$E45=0,AboveHWM!AC45,AboveHWM_PNGC!AC45)-Existing!AC45-NLSL!AC45),((IF(AC$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":653.90099999999995},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD45-IF(TOCA!$E45=0,AboveHWM!AD45,AboveHWM_PNGC!AD45)-Existing!AD45-NLSL!AD45),((IF(AD$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1194.5229999999999},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE45-IF(TOCA!$E45=0,AboveHWM!AE45,AboveHWM_PNGC!AE45)-Existing!AE45-NLSL!AE45),((IF(AE$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":998.95799999999997},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF45-IF(TOCA!$E45=0,AboveHWM!AF45,AboveHWM_PNGC!AF45)-Existing!AF45-NLSL!AF45),((IF(AF$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1522.8689999999999},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG45-IF(TOCA!$E45=0,AboveHWM!AG45,AboveHWM_PNGC!AG45)-Existing!AG45-NLSL!AG45),((IF(AG$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1134.3630000000001},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH45-IF(TOCA!$E45=0,AboveHWM!AH45,AboveHWM_PNGC!AH45)-Existing!AH45-NLSL!AH45),((IF(AH$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1437.9580000000001},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI45-IF(TOCA!$E45=0,AboveHWM!AI45,AboveHWM_PNGC!AI45)-Existing!AI45-NLSL!AI45),((IF(AI$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1193.3579999999999},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ45-IF(TOCA!$E45=0,AboveHWM!AJ45,AboveHWM_PNGC!AJ45)-Existing!AJ45-NLSL!AJ45),((IF(AJ$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1365.3240000000001},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK45-IF(TOCA!$E45=0,AboveHWM!AK45,AboveHWM_PNGC!AK45)-Existing!AK45-NLSL!AK45),((IF(AK$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":978.55},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL45-IF(TOCA!$E45=0,AboveHWM!AL45,AboveHWM_PNGC!AL45)-Existing!AL45-NLSL!AL45),((IF(AL$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1299.194},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM45-IF(TOCA!$E45=0,AboveHWM!AM45,AboveHWM_PNGC!AM45)-Existing!AM45-NLSL!AM45),((IF(AM$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":892.45299999999997},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN45-IF(TOCA!$E45=0,AboveHWM!AN45,AboveHWM_PNGC!AN45)-Existing!AN45-NLSL!AN45),((IF(AN$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1198.7360000000001},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO45-IF(TOCA!$E45=0,AboveHWM!AO45,AboveHWM_PNGC!AO45)-Existing!AO45-NLSL!AO45),((IF(AO$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":800.52},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP45-IF(TOCA!$E45=0,AboveHWM!AP45,AboveHWM_PNGC!AP45)-Existing!AP45-NLSL!AP45),((IF(AP$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1174.0419999999999},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ45-IF(TOCA!$E45=0,AboveHWM!AQ45,AboveHWM_PNGC!AQ45)-Existing!AQ45-NLSL!AQ45),((IF(AQ$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":914.14800000000002},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR45-IF(TOCA!$E45=0,AboveHWM!AR45,AboveHWM_PNGC!AR45)-Existing!AR45-NLSL!AR45),((IF(AR$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1374.6020000000001},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS45-IF(TOCA!$E45=0,AboveHWM!AS45,AboveHWM_PNGC!AS45)-Existing!AS45-NLSL!AS45),((IF(AS$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":876.60500000000002},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT45-IF(TOCA!$E45=0,AboveHWM!AT45,AboveHWM_PNGC!AT45)-Existing!AT45-NLSL!AT45),((IF(AT$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1881.097},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU45-IF(TOCA!$E45=0,AboveHWM!AU45,AboveHWM_PNGC!AU45)-Existing!AU45-NLSL!AU45),((IF(AU$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1292.0309999999999},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV45-IF(TOCA!$E45=0,AboveHWM!AV45,AboveHWM_PNGC!AV45)-Existing!AV45-NLSL!AV45),((IF(AV$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1662.854},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW45-IF(TOCA!$E45=0,AboveHWM!AW45,AboveHWM_PNGC!AW45)-Existing!AW45-NLSL!AW45),((IF(AW$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1156.0899999999999},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX45-IF(TOCA!$E45=0,AboveHWM!AX45,AboveHWM_PNGC!AX45)-Existing!AX45-NLSL!AX45),((IF(AX$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1247.4259999999999},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY45-IF(TOCA!$E45=0,AboveHWM!AY45,AboveHWM_PNGC!AY45)-Existing!AY45-NLSL!AY45),((IF(AY$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":899.41800000000001},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AZ45-IF(TOCA!$E45=0,AboveHWM!AZ45,AboveHWM_PNGC!AZ45)-Existing!AZ45-NLSL!AZ45),((IF(AZ$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AZ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AZ$3=\"LLH\"),0.4,VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(AZ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":984.48199999999997},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BA45-IF(TOCA!$E45=0,AboveHWM!BA45,AboveHWM_PNGC!BA45)-Existing!BA45-NLSL!BA45),((IF(BA$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BA$3=\"LLH\"),0.4,VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":696.95399999999995},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BB45-IF(TOCA!$E45=0,AboveHWM!BB45,AboveHWM_PNGC!BB45)-Existing!BB45-NLSL!BB45),((IF(BB$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BB$3=\"LLH\"),0.4,VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1252.441},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BC45-IF(TOCA!$E45=0,AboveHWM!BC45,AboveHWM_PNGC!BC45)-Existing!BC45-NLSL!BC45),((IF(BC$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BC$3=\"LLH\"),0.4,VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":941.202},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BD45-IF(TOCA!$E45=0,AboveHWM!BD45,AboveHWM_PNGC!BD45)-Existing!BD45-NLSL!BD45),((IF(BD$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BD$3=\"LLH\"),0.4,VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1523.019},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BE45-IF(TOCA!$E45=0,AboveHWM!BE45,AboveHWM_PNGC!BE45)-Existing!BE45-NLSL!BE45),((IF(BE$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BE$3=\"LLH\"),0.4,VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1134.4749999999999},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BF45-IF(TOCA!$E45=0,AboveHWM!BF45,AboveHWM_PNGC!BF45)-Existing!BF45-NLSL!BF45),((IF(BF$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BF$3=\"LLH\"),0.4,VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1438.07},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BG45-IF(TOCA!$E45=0,AboveHWM!BG45,AboveHWM_PNGC!BG45)-Existing!BG45-NLSL!BG45),((IF(BG$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BG$3=\"LLH\"),0.4,VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1193.451},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BH45-IF(TOCA!$E45=0,AboveHWM!BH45,AboveHWM_PNGC!BH45)-Existing!BH45-NLSL!BH45),((IF(BH$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BH$3=\"LLH\"),0.4,VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1419.7719999999999},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BI45-IF(TOCA!$E45=0,AboveHWM!BI45,AboveHWM_PNGC!BI45)-Existing!BI45-NLSL!BI45),((IF(BI$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BI$3=\"LLH\"),0.4,VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1001.3579999999999},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BJ45-IF(TOCA!$E45=0,AboveHWM!BJ45,AboveHWM_PNGC!BJ45)-Existing!BJ45-NLSL!BJ45),((IF(BJ$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BJ$3=\"LLH\"),0.4,VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1299.1089999999999},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BK45-IF(TOCA!$E45=0,AboveHWM!BK45,AboveHWM_PNGC!BK45)-Existing!BK45-NLSL!BK45),((IF(BK$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BK$3=\"LLH\"),0.4,VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":892.39400000000001},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BL45-IF(TOCA!$E45=0,AboveHWM!BL45,AboveHWM_PNGC!BL45)-Existing!BL45-NLSL!BL45),((IF(BL$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BL$3=\"LLH\"),0.4,VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1145.9010000000001},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BM45-IF(TOCA!$E45=0,AboveHWM!BM45,AboveHWM_PNGC!BM45)-Existing!BM45-NLSL!BM45),((IF(BM$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BM$3=\"LLH\"),0.4,VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":853.25599999999997},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BN45-IF(TOCA!$E45=0,AboveHWM!BN45,AboveHWM_PNGC!BN45)-Existing!BN45-NLSL!BN45),((IF(BN$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BN$3=\"LLH\"),0.4,VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1227.539},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BO45-IF(TOCA!$E45=0,AboveHWM!BO45,AboveHWM_PNGC!BO45)-Existing!BO45-NLSL!BO45),((IF(BO$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BO$3=\"LLH\"),0.4,VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":860.90499999999997},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BP45-IF(TOCA!$E45=0,AboveHWM!BP45,AboveHWM_PNGC!BP45)-Existing!BP45-NLSL!BP45),((IF(BP$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BP$3=\"LLH\"),0.4,VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1374.277},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BQ45-IF(TOCA!$E45=0,AboveHWM!BQ45,AboveHWM_PNGC!BQ45)-Existing!BQ45-NLSL!BQ45),((IF(BQ$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BQ$3=\"LLH\"),0.4,VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":876.39800000000002},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BR45-IF(TOCA!$E45=0,AboveHWM!BR45,AboveHWM_PNGC!BR45)-Existing!BR45-NLSL!BR45),((IF(BR$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BR$3=\"LLH\"),0.4,VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1800.0150000000001},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BS45-IF(TOCA!$E45=0,AboveHWM!BS45,AboveHWM_PNGC!BS45)-Existing!BS45-NLSL!BS45),((IF(BS$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BS$3=\"LLH\"),0.4,VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1373.0830000000001},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BT45-IF(TOCA!$E45=0,AboveHWM!BT45,AboveHWM_PNGC!BT45)-Existing!BT45-NLSL!BT45),((IF(BT$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BT$3=\"LLH\"),0.4,VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1734.9860000000001},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BU45-IF(TOCA!$E45=0,AboveHWM!BU45,AboveHWM_PNGC!BU45)-Existing!BU45-NLSL!BU45),((IF(BU$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BU$3=\"LLH\"),0.4,VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1084.145},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BV45-IF(TOCA!$E45=0,AboveHWM!BV45,AboveHWM_PNGC!BV45)-Existing!BV45-NLSL!BV45),((IF(BV$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BV$3=\"LLH\"),0.4,VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1247.395},{"$f":"IF($B45=\"\",\"\",IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BW45-IF(TOCA!$E45=0,AboveHWM!BW45,AboveHWM_PNGC!BW45)-Existing!BW45-NLSL!BW45),((IF(BW$2<$AB$2,MIN(TOCA!$W45,TOCA!$AA45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),MIN(TOCA!$X45,TOCA!$AB45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y45,TOCA!$AC45)-TOCA!$AV45*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B45,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BW$3=\"LLH\"),0.4,VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B45,ShapingFactors!$B:$O,MATCH(MONTH(BW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":899.39499999999998},{"$f":"IF(Init!S46=0,1,0)","v":1},0]
[null,10236,"Lane County Elec Coop",{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D77-IF(TOCA!$E77=0,AboveHWM!D77,AboveHWM_PNGC!D77)-Existing!D77-NLSL!D77),((IF(D$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(D$2>=$AB$2,D$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12554.326000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E77-IF(TOCA!$E77=0,AboveHWM!E77,AboveHWM_PNGC!E77)-Existing!E77-NLSL!E77),((IF(E$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(E$2>=$AB$2,E$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7394.3159999999998},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F77-IF(TOCA!$E77=0,AboveHWM!F77,AboveHWM_PNGC!F77)-Existing!F77-NLSL!F77),((IF(F$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(F$2>=$AB$2,F$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12923.703000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G77-IF(TOCA!$E77=0,AboveHWM!G77,AboveHWM_PNGC!G77)-Existing!G77-NLSL!G77),((IF(G$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(G$2>=$AB$2,G$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9895.4350000000013},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H77-IF(TOCA!$E77=0,AboveHWM!H77,AboveHWM_PNGC!H77)-Existing!H77-NLSL!H77),((IF(H$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(H$2>=$AB$2,H$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19244.637999999999},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I77-IF(TOCA!$E77=0,AboveHWM!I77,AboveHWM_PNGC!I77)-Existing!I77-NLSL!I77),((IF(I$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(I$2>=$AB$2,I$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12600.867},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J77-IF(TOCA!$E77=0,AboveHWM!J77,AboveHWM_PNGC!J77)-Existing!J77-NLSL!J77),((IF(J$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(J$2>=$AB$2,J$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18933.955000000002},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K77-IF(TOCA!$E77=0,AboveHWM!K77,AboveHWM_PNGC!K77)-Existing!K77-NLSL!K77),((IF(K$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(K$2>=$AB$2,K$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12743.824000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L77-IF(TOCA!$E77=0,AboveHWM!L77,AboveHWM_PNGC!L77)-Existing!L77-NLSL!L77),((IF(L$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(L$2>=$AB$2,L$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14712.292000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M77-IF(TOCA!$E77=0,AboveHWM!M77,AboveHWM_PNGC!M77)-Existing!M77-NLSL!M77),((IF(M$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(M$2>=$AB$2,M$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9635.8490000000002},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N77-IF(TOCA!$E77=0,AboveHWM!N77,AboveHWM_PNGC!N77)-Existing!N77-NLSL!N77),((IF(N$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(N$2>=$AB$2,N$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14596.305},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O77-IF(TOCA!$E77=0,AboveHWM!O77,AboveHWM_PNGC!O77)-Existing!O77-NLSL!O77),((IF(O$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(O$2>=$AB$2,O$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10217.191000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P77-IF(TOCA!$E77=0,AboveHWM!P77,AboveHWM_PNGC!P77)-Existing!P77-NLSL!P77),((IF(P$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(P$2>=$AB$2,P$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12927.174000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q77-IF(TOCA!$E77=0,AboveHWM!Q77,AboveHWM_PNGC!Q77)-Existing!Q77-NLSL!Q77),((IF(Q$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8114.2879999999996},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R77-IF(TOCA!$E77=0,AboveHWM!R77,AboveHWM_PNGC!R77)-Existing!R77-NLSL!R77),((IF(R$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(R$2>=$AB$2,R$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9944.621000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S77-IF(TOCA!$E77=0,AboveHWM!S77,AboveHWM_PNGC!S77)-Existing!S77-NLSL!S77),((IF(S$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(S$2>=$AB$2,S$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7132.7429999999995},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T77-IF(TOCA!$E77=0,AboveHWM!T77,AboveHWM_PNGC!T77)-Existing!T77-NLSL!T77),((IF(T$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(T$2>=$AB$2,T$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9791.389000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U77-IF(TOCA!$E77=0,AboveHWM!U77,AboveHWM_PNGC!U77)-Existing!U77-NLSL!U77),((IF(U$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(U$2>=$AB$2,U$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5684.45},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V77-IF(TOCA!$E77=0,AboveHWM!V77,AboveHWM_PNGC!V77)-Existing!V77-NLSL!V77),((IF(V$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(V$2>=$AB$2,V$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10113.169},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W77-IF(TOCA!$E77=0,AboveHWM!W77,AboveHWM_PNGC!W77)-Existing!W77-NLSL!W77),((IF(W$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(W$2>=$AB$2,W$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6112.1810000000005},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X77-IF(TOCA!$E77=0,AboveHWM!X77,AboveHWM_PNGC!X77)-Existing!X77-NLSL!X77),((IF(X$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(X$2>=$AB$2,X$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10231.601000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y77-IF(TOCA!$E77=0,AboveHWM!Y77,AboveHWM_PNGC!Y77)-Existing!Y77-NLSL!Y77),((IF(Y$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6175.5},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z77-IF(TOCA!$E77=0,AboveHWM!Z77,AboveHWM_PNGC!Z77)-Existing!Z77-NLSL!Z77),((IF(Z$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9001.5349999999999},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA77-IF(TOCA!$E77=0,AboveHWM!AA77,AboveHWM_PNGC!AA77)-Existing!AA77-NLSL!AA77),((IF(AA$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5730.2150000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB77-IF(TOCA!$E77=0,AboveHWM!AB77,AboveHWM_PNGC!AB77)-Existing!AB77-NLSL!AB77),((IF(AB$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12554.326000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC77-IF(TOCA!$E77=0,AboveHWM!AC77,AboveHWM_PNGC!AC77)-Existing!AC77-NLSL!AC77),((IF(AC$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7394.3159999999998},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD77-IF(TOCA!$E77=0,AboveHWM!AD77,AboveHWM_PNGC!AD77)-Existing!AD77-NLSL!AD77),((IF(AD$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12923.703000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE77-IF(TOCA!$E77=0,AboveHWM!AE77,AboveHWM_PNGC!AE77)-Existing!AE77-NLSL!AE77),((IF(AE$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9895.4350000000013},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF77-IF(TOCA!$E77=0,AboveHWM!AF77,AboveHWM_PNGC!AF77)-Existing!AF77-NLSL!AF77),((IF(AF$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19244.637999999999},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG77-IF(TOCA!$E77=0,AboveHWM!AG77,AboveHWM_PNGC!AG77)-Existing!AG77-NLSL!AG77),((IF(AG$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12600.867},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH77-IF(TOCA!$E77=0,AboveHWM!AH77,AboveHWM_PNGC!AH77)-Existing!AH77-NLSL!AH77),((IF(AH$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18203.435999999998},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI77-IF(TOCA!$E77=0,AboveHWM!AI77,AboveHWM_PNGC!AI77)-Existing!AI77-NLSL!AI77),((IF(AI$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13474.342000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ77-IF(TOCA!$E77=0,AboveHWM!AJ77,AboveHWM_PNGC!AJ77)-Existing!AJ77-NLSL!AJ77),((IF(AJ$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14712.292000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK77-IF(TOCA!$E77=0,AboveHWM!AK77,AboveHWM_PNGC!AK77)-Existing!AK77-NLSL!AK77),((IF(AK$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9635.8490000000002},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL77-IF(TOCA!$E77=0,AboveHWM!AL77,AboveHWM_PNGC!AL77)-Existing!AL77-NLSL!AL77),((IF(AL$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15168.531000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM77-IF(TOCA!$E77=0,AboveHWM!AM77,AboveHWM_PNGC!AM77)-Existing!AM77-NLSL!AM77),((IF(AM$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9644.9660000000003},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN77-IF(TOCA!$E77=0,AboveHWM!AN77,AboveHWM_PNGC!AN77)-Existing!AN77-NLSL!AN77),((IF(AN$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12927.174000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO77-IF(TOCA!$E77=0,AboveHWM!AO77,AboveHWM_PNGC!AO77)-Existing!AO77-NLSL!AO77),((IF(AO$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8114.2879999999996},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP77-IF(TOCA!$E77=0,AboveHWM!AP77,AboveHWM_PNGC!AP77)-Existing!AP77-NLSL!AP77),((IF(AP$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9944.621000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ77-IF(TOCA!$E77=0,AboveHWM!AQ77,AboveHWM_PNGC!AQ77)-Existing!AQ77-NLSL!AQ77),((IF(AQ$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7132.7429999999995},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR77-IF(TOCA!$E77=0,AboveHWM!AR77,AboveHWM_PNGC!AR77)-Existing!AR77-NLSL!AR77),((IF(AR$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9791.389000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS77-IF(TOCA!$E77=0,AboveHWM!AS77,AboveHWM_PNGC!AS77)-Existing!AS77-NLSL!AS77),((IF(AS$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5684.45},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT77-IF(TOCA!$E77=0,AboveHWM!AT77,AboveHWM_PNGC!AT77)-Existing!AT77-NLSL!AT77),((IF(AT$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10113.169},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU77-IF(TOCA!$E77=0,AboveHWM!AU77,AboveHWM_PNGC!AU77)-Existing!AU77-NLSL!AU77),((IF(AU$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6112.1810000000005},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV77-IF(TOCA!$E77=0,AboveHWM!AV77,AboveHWM_PNGC!AV77)-Existing!AV77-NLSL!AV77),((IF(AV$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10231.601000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW77-IF(TOCA!$E77=0,AboveHWM!AW77,AboveHWM_PNGC!AW77)-Existing!AW77-NLSL!AW77),((IF(AW$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6175.5},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX77-IF(TOCA!$E77=0,AboveHWM!AX77,AboveHWM_PNGC!AX77)-Existing!AX77-NLSL!AX77),((IF(AX$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9001.5349999999999},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY77-IF(TOCA!$E77=0,AboveHWM!AY77,AboveHWM_PNGC!AY77)-Existing!AY77-NLSL!AY77),((IF(AY$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5730.2150000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AZ77-IF(TOCA!$E77=0,AboveHWM!AZ77,AboveHWM_PNGC!AZ77)-Existing!AZ77-NLSL!AZ77),((IF(AZ$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AZ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AZ$3=\"LLH\"),0.4,VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(AZ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12097.14},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BA77-IF(TOCA!$E77=0,AboveHWM!BA77,AboveHWM_PNGC!BA77)-Existing!BA77-NLSL!BA77),((IF(BA$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BA$3=\"LLH\"),0.4,VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7856.4430000000002},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BB77-IF(TOCA!$E77=0,AboveHWM!BB77,AboveHWM_PNGC!BB77)-Existing!BB77-NLSL!BB77),((IF(BB$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BB$3=\"LLH\"),0.4,VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13469.648000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BC77-IF(TOCA!$E77=0,AboveHWM!BC77,AboveHWM_PNGC!BC77)-Existing!BC77-NLSL!BC77),((IF(BC$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BC$3=\"LLH\"),0.4,VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9354.2780000000002},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BD77-IF(TOCA!$E77=0,AboveHWM!BD77,AboveHWM_PNGC!BD77)-Existing!BD77-NLSL!BD77),((IF(BD$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BD$3=\"LLH\"),0.4,VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19247.607},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BE77-IF(TOCA!$E77=0,AboveHWM!BE77,AboveHWM_PNGC!BE77)-Existing!BE77-NLSL!BE77),((IF(BE$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BE$3=\"LLH\"),0.4,VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12602.808000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BF77-IF(TOCA!$E77=0,AboveHWM!BF77,AboveHWM_PNGC!BF77)-Existing!BF77-NLSL!BF77),((IF(BF$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BF$3=\"LLH\"),0.4,VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18206.255999999998},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BG77-IF(TOCA!$E77=0,AboveHWM!BG77,AboveHWM_PNGC!BG77)-Existing!BG77-NLSL!BG77),((IF(BG$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BG$3=\"LLH\"),0.4,VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13476.432000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BH77-IF(TOCA!$E77=0,AboveHWM!BH77,AboveHWM_PNGC!BH77)-Existing!BH77-NLSL!BH77),((IF(BH$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BH$3=\"LLH\"),0.4,VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15193.353000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BI77-IF(TOCA!$E77=0,AboveHWM!BI77,AboveHWM_PNGC!BI77)-Existing!BI77-NLSL!BI77),((IF(BI$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BI$3=\"LLH\"),0.4,VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9805.4650000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BJ77-IF(TOCA!$E77=0,AboveHWM!BJ77,AboveHWM_PNGC!BJ77)-Existing!BJ77-NLSL!BJ77),((IF(BJ$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BJ$3=\"LLH\"),0.4,VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15171.531999999999},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BK77-IF(TOCA!$E77=0,AboveHWM!BK77,AboveHWM_PNGC!BK77)-Existing!BK77-NLSL!BK77),((IF(BK$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BK$3=\"LLH\"),0.4,VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9646.8690000000006},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BL77-IF(TOCA!$E77=0,AboveHWM!BL77,AboveHWM_PNGC!BL77)-Existing!BL77-NLSL!BL77),((IF(BL$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BL$3=\"LLH\"),0.4,VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12429.833000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BM77-IF(TOCA!$E77=0,AboveHWM!BM77,AboveHWM_PNGC!BM77)-Existing!BM77-NLSL!BM77),((IF(BM$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BM$3=\"LLH\"),0.4,VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8616.3809999999994},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BN77-IF(TOCA!$E77=0,AboveHWM!BN77,AboveHWM_PNGC!BN77)-Existing!BN77-NLSL!BN77),((IF(BN$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BN$3=\"LLH\"),0.4,VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10339.816000000001},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BO77-IF(TOCA!$E77=0,AboveHWM!BO77,AboveHWM_PNGC!BO77)-Existing!BO77-NLSL!BO77),((IF(BO$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BO$3=\"LLH\"),0.4,VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6742.4880000000003},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BP77-IF(TOCA!$E77=0,AboveHWM!BP77,AboveHWM_PNGC!BP77)-Existing!BP77-NLSL!BP77),((IF(BP$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BP$3=\"LLH\"),0.4,VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9794.402},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BQ77-IF(TOCA!$E77=0,AboveHWM!BQ77,AboveHWM_PNGC!BQ77)-Existing!BQ77-NLSL!BQ77),((IF(BQ$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BQ$3=\"LLH\"),0.4,VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5686.1900000000005},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BR77-IF(TOCA!$E77=0,AboveHWM!BR77,AboveHWM_PNGC!BR77)-Existing!BR77-NLSL!BR77),((IF(BR$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BR$3=\"LLH\"),0.4,VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9743.1010000000006},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BS77-IF(TOCA!$E77=0,AboveHWM!BS77,AboveHWM_PNGC!BS77)-Existing!BS77-NLSL!BS77),((IF(BS$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BS$3=\"LLH\"),0.4,VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6487.16},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BT77-IF(TOCA!$E77=0,AboveHWM!BT77,AboveHWM_PNGC!BT77)-Existing!BT77-NLSL!BT77),((IF(BT$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BT$3=\"LLH\"),0.4,VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10611.826999999999},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BU77-IF(TOCA!$E77=0,AboveHWM!BU77,AboveHWM_PNGC!BU77)-Existing!BU77-NLSL!BU77),((IF(BU$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BU$3=\"LLH\"),0.4,VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5800.2160000000003},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BV77-IF(TOCA!$E77=0,AboveHWM!BV77,AboveHWM_PNGC!BV77)-Existing!BV77-NLSL!BV77),((IF(BV$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BV$3=\"LLH\"),0.4,VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9004.4449999999997},{"$f":"IF($B77=\"\",\"\",IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BW77-IF(TOCA!$E77=0,AboveHWM!BW77,AboveHWM_PNGC!BW77)-Existing!BW77-NLSL!BW77),((IF(BW$2<$AB$2,MIN(TOCA!$W77,TOCA!$AA77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),MIN(TOCA!$X77,TOCA!$AB77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y77,TOCA!$AC77)-TOCA!$AV77*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B77,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BW$3=\"LLH\"),0.4,VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B77,ShapingFactors!$B:$O,MATCH(MONTH(BW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5732.0569999999998},{"$f":"IF(Init!S78=0,1,0)","v":1},0]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D88-IF(TOCA!$E88=0,AboveHWM!D88,AboveHWM_PNGC!D88)-Existing!D88-NLSL!D88),((IF(D$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(D$2>=$AB$2,D$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2305.511},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E88-IF(TOCA!$E88=0,AboveHWM!E88,AboveHWM_PNGC!E88)-Existing!E88-NLSL!E88),((IF(E$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(E$2>=$AB$2,E$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1375.6210000000001},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F88-IF(TOCA!$E88=0,AboveHWM!F88,AboveHWM_PNGC!F88)-Existing!F88-NLSL!F88),((IF(F$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(F$2>=$AB$2,F$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1679.9929999999999},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G88-IF(TOCA!$E88=0,AboveHWM!G88,AboveHWM_PNGC!G88)-Existing!G88-NLSL!G88),((IF(G$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(G$2>=$AB$2,G$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1267.462},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H88-IF(TOCA!$E88=0,AboveHWM!H88,AboveHWM_PNGC!H88)-Existing!H88-NLSL!H88),((IF(H$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(H$2>=$AB$2,H$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2247.3760000000002},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I88-IF(TOCA!$E88=0,AboveHWM!I88,AboveHWM_PNGC!I88)-Existing!I88-NLSL!I88),((IF(I$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(I$2>=$AB$2,I$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1665.15},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J88-IF(TOCA!$E88=0,AboveHWM!J88,AboveHWM_PNGC!J88)-Existing!J88-NLSL!J88),((IF(J$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(J$2>=$AB$2,J$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2315.0039999999999},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K88-IF(TOCA!$E88=0,AboveHWM!K88,AboveHWM_PNGC!K88)-Existing!K88-NLSL!K88),((IF(K$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(K$2>=$AB$2,K$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1711.1169999999997},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L88-IF(TOCA!$E88=0,AboveHWM!L88,AboveHWM_PNGC!L88)-Existing!L88-NLSL!L88),((IF(L$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(L$2>=$AB$2,L$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1796.65},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M88-IF(TOCA!$E88=0,AboveHWM!M88,AboveHWM_PNGC!M88)-Existing!M88-NLSL!M88),((IF(M$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(M$2>=$AB$2,M$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1292.4450000000002},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N88-IF(TOCA!$E88=0,AboveHWM!N88,AboveHWM_PNGC!N88)-Existing!N88-NLSL!N88),((IF(N$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(N$2>=$AB$2,N$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1561.9830000000002},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O88-IF(TOCA!$E88=0,AboveHWM!O88,AboveHWM_PNGC!O88)-Existing!O88-NLSL!O88),((IF(O$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(O$2>=$AB$2,O$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1176.5540000000001},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P88-IF(TOCA!$E88=0,AboveHWM!P88,AboveHWM_PNGC!P88)-Existing!P88-NLSL!P88),((IF(P$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(P$2>=$AB$2,P$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1785.2130000000002},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q88-IF(TOCA!$E88=0,AboveHWM!Q88,AboveHWM_PNGC!Q88)-Existing!Q88-NLSL!Q88),((IF(Q$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1157.721},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R88-IF(TOCA!$E88=0,AboveHWM!R88,AboveHWM_PNGC!R88)-Existing!R88-NLSL!R88),((IF(R$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(R$2>=$AB$2,R$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2515.1030000000001},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S88-IF(TOCA!$E88=0,AboveHWM!S88,AboveHWM_PNGC!S88)-Existing!S88-NLSL!S88),((IF(S$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(S$2>=$AB$2,S$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1560.6470000000002},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T88-IF(TOCA!$E88=0,AboveHWM!T88,AboveHWM_PNGC!T88)-Existing!T88-NLSL!T88),((IF(T$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(T$2>=$AB$2,T$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3156.2640000000001},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U88-IF(TOCA!$E88=0,AboveHWM!U88,AboveHWM_PNGC!U88)-Existing!U88-NLSL!U88),((IF(U$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(U$2>=$AB$2,U$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2127.0140000000001},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V88-IF(TOCA!$E88=0,AboveHWM!V88,AboveHWM_PNGC!V88)-Existing!V88-NLSL!V88),((IF(V$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(V$2>=$AB$2,V$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4213.7520000000004},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W88-IF(TOCA!$E88=0,AboveHWM!W88,AboveHWM_PNGC!W88)-Existing!W88-NLSL!W88),((IF(W$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(W$2>=$AB$2,W$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2906.6329999999998},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X88-IF(TOCA!$E88=0,AboveHWM!X88,AboveHWM_PNGC!X88)-Existing!X88-NLSL!X88),((IF(X$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(X$2>=$AB$2,X$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4419.741},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y88-IF(TOCA!$E88=0,AboveHWM!Y88,AboveHWM_PNGC!Y88)-Existing!Y88-NLSL!Y88),((IF(Y$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2658.33},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z88-IF(TOCA!$E88=0,AboveHWM!Z88,AboveHWM_PNGC!Z88)-Existing!Z88-NLSL!Z88),((IF(Z$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2812.665},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA88-IF(TOCA!$E88=0,AboveHWM!AA88,AboveHWM_PNGC!AA88)-Existing!AA88-NLSL!AA88),((IF(AA$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2109.0649999999996},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB88-IF(TOCA!$E88=0,AboveHWM!AB88,AboveHWM_PNGC!AB88)-Existing!AB88-NLSL!AB88),((IF(AB$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2306.3949999999995},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC88-IF(TOCA!$E88=0,AboveHWM!AC88,AboveHWM_PNGC!AC88)-Existing!AC88-NLSL!AC88),((IF(AC$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1374.9490000000001},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD88-IF(TOCA!$E88=0,AboveHWM!AD88,AboveHWM_PNGC!AD88)-Existing!AD88-NLSL!AD88),((IF(AD$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1680.6280000000002},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE88-IF(TOCA!$E88=0,AboveHWM!AE88,AboveHWM_PNGC!AE88)-Existing!AE88-NLSL!AE88),((IF(AE$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1267.0129999999999},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF88-IF(TOCA!$E88=0,AboveHWM!AF88,AboveHWM_PNGC!AF88)-Existing!AF88-NLSL!AF88),((IF(AF$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2247.7460000000001},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG88-IF(TOCA!$E88=0,AboveHWM!AG88,AboveHWM_PNGC!AG88)-Existing!AG88-NLSL!AG88),((IF(AG$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1665.0039999999999},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH88-IF(TOCA!$E88=0,AboveHWM!AH88,AboveHWM_PNGC!AH88)-Existing!AH88-NLSL!AH88),((IF(AH$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2352.5169999999998},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI88-IF(TOCA!$E88=0,AboveHWM!AI88,AboveHWM_PNGC!AI88)-Existing!AI88-NLSL!AI88),((IF(AI$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1673.8269999999998},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ88-IF(TOCA!$E88=0,AboveHWM!AJ88,AboveHWM_PNGC!AJ88)-Existing!AJ88-NLSL!AJ88),((IF(AJ$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1796.9119999999998},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK88-IF(TOCA!$E88=0,AboveHWM!AK88,AboveHWM_PNGC!AK88)-Existing!AK88-NLSL!AK88),((IF(AK$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1292.386},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL88-IF(TOCA!$E88=0,AboveHWM!AL88,AboveHWM_PNGC!AL88)-Existing!AL88-NLSL!AL88),((IF(AL$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1525.2529999999999},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM88-IF(TOCA!$E88=0,AboveHWM!AM88,AboveHWM_PNGC!AM88)-Existing!AM88-NLSL!AM88),((IF(AM$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1213.5409999999999},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN88-IF(TOCA!$E88=0,AboveHWM!AN88,AboveHWM_PNGC!AN88)-Existing!AN88-NLSL!AN88),((IF(AN$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1785.7669999999998},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO88-IF(TOCA!$E88=0,AboveHWM!AO88,AboveHWM_PNGC!AO88)-Existing!AO88-NLSL!AO88),((IF(AO$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1157.367},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP88-IF(TOCA!$E88=0,AboveHWM!AP88,AboveHWM_PNGC!AP88)-Existing!AP88-NLSL!AP88),((IF(AP$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2516.5619999999999},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ88-IF(TOCA!$E88=0,AboveHWM!AQ88,AboveHWM_PNGC!AQ88)-Existing!AQ88-NLSL!AQ88),((IF(AQ$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1559.386},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR88-IF(TOCA!$E88=0,AboveHWM!AR88,AboveHWM_PNGC!AR88)-Existing!AR88-NLSL!AR88),((IF(AR$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3156.6990000000001},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS88-IF(TOCA!$E88=0,AboveHWM!AS88,AboveHWM_PNGC!AS88)-Existing!AS88-NLSL!AS88),((IF(AS$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2126.761},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT88-IF(TOCA!$E88=0,AboveHWM!AT88,AboveHWM_PNGC!AT88)-Existing!AT88-NLSL!AT88),((IF(AT$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4214.4609999999993},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU88-IF(TOCA!$E88=0,AboveHWM!AU88,AboveHWM_PNGC!AU88)-Existing!AU88-NLSL!AU88),((IF(AU$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2906.107},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV88-IF(TOCA!$E88=0,AboveHWM!AV88,AboveHWM_PNGC!AV88)-Existing!AV88-NLSL!AV88),((IF(AV$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4421.0540000000001},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW88-IF(TOCA!$E88=0,AboveHWM!AW88,AboveHWM_PNGC!AW88)-Existing!AW88-NLSL!AW88),((IF(AW$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2657.203},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX88-IF(TOCA!$E88=0,AboveHWM!AX88,AboveHWM_PNGC!AX88)-Existing!AX88-NLSL!AX88),((IF(AX$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2813.0280000000002},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY88-IF(TOCA!$E88=0,AboveHWM!AY88,AboveHWM_PNGC!AY88)-Existing!AY88-NLSL!AY88),((IF(AY$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2108.8879999999999},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AZ88-IF(TOCA!$E88=0,AboveHWM!AZ88,AboveHWM_PNGC!AZ88)-Existing!AZ88-NLSL!AZ88),((IF(AZ$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AZ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AZ$3=\"LLH\"),0.4,VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(AZ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2348.11},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BA88-IF(TOCA!$E88=0,AboveHWM!BA88,AboveHWM_PNGC!BA88)-Existing!BA88-NLSL!BA88),((IF(BA$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BA$3=\"LLH\"),0.4,VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1339.3989999999999},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BB88-IF(TOCA!$E88=0,AboveHWM!BB88,AboveHWM_PNGC!BB88)-Existing!BB88-NLSL!BB88),((IF(BB$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BB$3=\"LLH\"),0.4,VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1646.9589999999998},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BC88-IF(TOCA!$E88=0,AboveHWM!BC88,AboveHWM_PNGC!BC88)-Existing!BC88-NLSL!BC88),((IF(BC$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BC$3=\"LLH\"),0.4,VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1306.6369999999999},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BD88-IF(TOCA!$E88=0,AboveHWM!BD88,AboveHWM_PNGC!BD88)-Existing!BD88-NLSL!BD88),((IF(BD$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BD$3=\"LLH\"),0.4,VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2251.4450000000002},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BE88-IF(TOCA!$E88=0,AboveHWM!BE88,AboveHWM_PNGC!BE88)-Existing!BE88-NLSL!BE88),((IF(BE$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BE$3=\"LLH\"),0.4,VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1667.482},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BF88-IF(TOCA!$E88=0,AboveHWM!BF88,AboveHWM_PNGC!BF88)-Existing!BF88-NLSL!BF88),((IF(BF$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BF$3=\"LLH\"),0.4,VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2356.7170000000001},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BG88-IF(TOCA!$E88=0,AboveHWM!BG88,AboveHWM_PNGC!BG88)-Existing!BG88-NLSL!BG88),((IF(BG$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BG$3=\"LLH\"),0.4,VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1675.8000000000002},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BH88-IF(TOCA!$E88=0,AboveHWM!BH88,AboveHWM_PNGC!BH88)-Existing!BH88-NLSL!BH88),((IF(BH$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BH$3=\"LLH\"),0.4,VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1831.3620000000001},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BI88-IF(TOCA!$E88=0,AboveHWM!BI88,AboveHWM_PNGC!BI88)-Existing!BI88-NLSL!BI88),((IF(BI$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BI$3=\"LLH\"),0.4,VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1325.913},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BJ88-IF(TOCA!$E88=0,AboveHWM!BJ88,AboveHWM_PNGC!BJ88)-Existing!BJ88-NLSL!BJ88),((IF(BJ$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BJ$3=\"LLH\"),0.4,VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1528.4919999999997},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BK88-IF(TOCA!$E88=0,AboveHWM!BK88,AboveHWM_PNGC!BK88)-Existing!BK88-NLSL!BK88),((IF(BK$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BK$3=\"LLH\"),0.4,VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1216.5039999999999},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BL88-IF(TOCA!$E88=0,AboveHWM!BL88,AboveHWM_PNGC!BL88)-Existing!BL88-NLSL!BL88),((IF(BL$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BL$3=\"LLH\"),0.4,VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1827.0250000000001},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BM88-IF(TOCA!$E88=0,AboveHWM!BM88,AboveHWM_PNGC!BM88)-Existing!BM88-NLSL!BM88),((IF(BM$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BM$3=\"LLH\"),0.4,VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1122.068},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BN88-IF(TOCA!$E88=0,AboveHWM!BN88,AboveHWM_PNGC!BN88)-Existing!BN88-NLSL!BN88),((IF(BN$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BN$3=\"LLH\"),0.4,VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2483.8450000000003},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BO88-IF(TOCA!$E88=0,AboveHWM!BO88,AboveHWM_PNGC!BO88)-Existing!BO88-NLSL!BO88),((IF(BO$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BO$3=\"LLH\"),0.4,VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1598.2529999999997},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BP88-IF(TOCA!$E88=0,AboveHWM!BP88,AboveHWM_PNGC!BP88)-Existing!BP88-NLSL!BP88),((IF(BP$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BP$3=\"LLH\"),0.4,VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3160.4620000000004},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BQ88-IF(TOCA!$E88=0,AboveHWM!BQ88,AboveHWM_PNGC!BQ88)-Existing!BQ88-NLSL!BQ88),((IF(BQ$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BQ$3=\"LLH\"),0.4,VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2128.9399999999996},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BR88-IF(TOCA!$E88=0,AboveHWM!BR88,AboveHWM_PNGC!BR88)-Existing!BR88-NLSL!BR88),((IF(BR$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BR$3=\"LLH\"),0.4,VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4255.8730000000005},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BS88-IF(TOCA!$E88=0,AboveHWM!BS88,AboveHWM_PNGC!BS88)-Existing!BS88-NLSL!BS88),((IF(BS$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BS$3=\"LLH\"),0.4,VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2870.828},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BT88-IF(TOCA!$E88=0,AboveHWM!BT88,AboveHWM_PNGC!BT88)-Existing!BT88-NLSL!BT88),((IF(BT$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BT$3=\"LLH\"),0.4,VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4388.3209999999999},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BU88-IF(TOCA!$E88=0,AboveHWM!BU88,AboveHWM_PNGC!BU88)-Existing!BU88-NLSL!BU88),((IF(BU$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BU$3=\"LLH\"),0.4,VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2696.0750000000003},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BV88-IF(TOCA!$E88=0,AboveHWM!BV88,AboveHWM_PNGC!BV88)-Existing!BV88-NLSL!BV88),((IF(BV$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BV$3=\"LLH\"),0.4,VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2816.5909999999999},{"$f":"IF($B88=\"\",\"\",IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BW88-IF(TOCA!$E88=0,AboveHWM!BW88,AboveHWM_PNGC!BW88)-Existing!BW88-NLSL!BW88),((IF(BW$2<$AB$2,MIN(TOCA!$W88,TOCA!$AA88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),MIN(TOCA!$X88,TOCA!$AB88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y88,TOCA!$AC88)-TOCA!$AV88*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B88,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BW$3=\"LLH\"),0.4,VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B88,ShapingFactors!$B:$O,MATCH(MONTH(BW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2111.2719999999999},{"$f":"IF(Init!S89=0,1,0)","v":1},0]
[null,10333,"Ravalli County Elec Coop",{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D102-IF(TOCA!$E102=0,AboveHWM!D102,AboveHWM_PNGC!D102)-Existing!D102-NLSL!D102),((IF(D$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(D$2>=$AB$2,D$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6897.1129999999994},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E102-IF(TOCA!$E102=0,AboveHWM!E102,AboveHWM_PNGC!E102)-Existing!E102-NLSL!E102),((IF(E$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(E$2>=$AB$2,E$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4076.1239999999998},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F102-IF(TOCA!$E102=0,AboveHWM!F102,AboveHWM_PNGC!F102)-Existing!F102-NLSL!F102),((IF(F$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(F$2>=$AB$2,F$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8947.5769999999993},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G102-IF(TOCA!$E102=0,AboveHWM!G102,AboveHWM_PNGC!G102)-Existing!G102-NLSL!G102),((IF(G$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(G$2>=$AB$2,G$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6124.2839999999997},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H102-IF(TOCA!$E102=0,AboveHWM!H102,AboveHWM_PNGC!H102)-Existing!H102-NLSL!H102),((IF(H$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(H$2>=$AB$2,H$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10666.147000000001},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I102-IF(TOCA!$E102=0,AboveHWM!I102,AboveHWM_PNGC!I102)-Existing!I102-NLSL!I102),((IF(I$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(I$2>=$AB$2,I$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7475.3639999999996},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J102-IF(TOCA!$E102=0,AboveHWM!J102,AboveHWM_PNGC!J102)-Existing!J102-NLSL!J102),((IF(J$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(J$2>=$AB$2,J$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10265.224},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K102-IF(TOCA!$E102=0,AboveHWM!K102,AboveHWM_PNGC!K102)-Existing!K102-NLSL!K102),((IF(K$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(K$2>=$AB$2,K$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7533.6239999999998},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L102-IF(TOCA!$E102=0,AboveHWM!L102,AboveHWM_PNGC!L102)-Existing!L102-NLSL!L102),((IF(L$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(L$2>=$AB$2,L$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9863.0619999999999},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M102-IF(TOCA!$E102=0,AboveHWM!M102,AboveHWM_PNGC!M102)-Existing!M102-NLSL!M102),((IF(M$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(M$2>=$AB$2,M$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6593.8770000000004},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N102-IF(TOCA!$E102=0,AboveHWM!N102,AboveHWM_PNGC!N102)-Existing!N102-NLSL!N102),((IF(N$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(N$2>=$AB$2,N$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9228.9070000000011},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O102-IF(TOCA!$E102=0,AboveHWM!O102,AboveHWM_PNGC!O102)-Existing!O102-NLSL!O102),((IF(O$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(O$2>=$AB$2,O$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5901.13},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P102-IF(TOCA!$E102=0,AboveHWM!P102,AboveHWM_PNGC!P102)-Existing!P102-NLSL!P102),((IF(P$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(P$2>=$AB$2,P$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7550.1370000000006},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q102-IF(TOCA!$E102=0,AboveHWM!Q102,AboveHWM_PNGC!Q102)-Existing!Q102-NLSL!Q102),((IF(Q$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4775.66},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R102-IF(TOCA!$E102=0,AboveHWM!R102,AboveHWM_PNGC!R102)-Existing!R102-NLSL!R102),((IF(R$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(R$2>=$AB$2,R$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6216.2549999999992},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S102-IF(TOCA!$E102=0,AboveHWM!S102,AboveHWM_PNGC!S102)-Existing!S102-NLSL!S102),((IF(S$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(S$2>=$AB$2,S$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4113.018},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T102-IF(TOCA!$E102=0,AboveHWM!T102,AboveHWM_PNGC!T102)-Existing!T102-NLSL!T102),((IF(T$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(T$2>=$AB$2,T$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6553.3000000000011},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U102-IF(TOCA!$E102=0,AboveHWM!U102,AboveHWM_PNGC!U102)-Existing!U102-NLSL!U102),((IF(U$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(U$2>=$AB$2,U$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3728.5420000000004},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V102-IF(TOCA!$E102=0,AboveHWM!V102,AboveHWM_PNGC!V102)-Existing!V102-NLSL!V102),((IF(V$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(V$2>=$AB$2,V$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8512.0670000000009},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W102-IF(TOCA!$E102=0,AboveHWM!W102,AboveHWM_PNGC!W102)-Existing!W102-NLSL!W102),((IF(W$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(W$2>=$AB$2,W$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5376.6539999999995},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X102-IF(TOCA!$E102=0,AboveHWM!X102,AboveHWM_PNGC!X102)-Existing!X102-NLSL!X102),((IF(X$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(X$2>=$AB$2,X$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8865.5720000000001},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y102-IF(TOCA!$E102=0,AboveHWM!Y102,AboveHWM_PNGC!Y102)-Existing!Y102-NLSL!Y102),((IF(Y$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4858.6419999999998},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z102-IF(TOCA!$E102=0,AboveHWM!Z102,AboveHWM_PNGC!Z102)-Existing!Z102-NLSL!Z102),((IF(Z$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5467.83},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA102-IF(TOCA!$E102=0,AboveHWM!AA102,AboveHWM_PNGC!AA102)-Existing!AA102-NLSL!AA102),((IF(AA$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3538.2340000000004},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB102-IF(TOCA!$E102=0,AboveHWM!AB102,AboveHWM_PNGC!AB102)-Existing!AB102-NLSL!AB102),((IF(AB$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6880.768},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC102-IF(TOCA!$E102=0,AboveHWM!AC102,AboveHWM_PNGC!AC102)-Existing!AC102-NLSL!AC102),((IF(AC$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4051.6680000000001},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD102-IF(TOCA!$E102=0,AboveHWM!AD102,AboveHWM_PNGC!AD102)-Existing!AD102-NLSL!AD102),((IF(AD$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8972.643},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE102-IF(TOCA!$E102=0,AboveHWM!AE102,AboveHWM_PNGC!AE102)-Existing!AE102-NLSL!AE102),((IF(AE$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6122.0870000000004},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF102-IF(TOCA!$E102=0,AboveHWM!AF102,AboveHWM_PNGC!AF102)-Existing!AF102-NLSL!AF102),((IF(AF$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10707.066999999999},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG102-IF(TOCA!$E102=0,AboveHWM!AG102,AboveHWM_PNGC!AG102)-Existing!AG102-NLSL!AG102),((IF(AG$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7494.5360000000001},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH102-IF(TOCA!$E102=0,AboveHWM!AH102,AboveHWM_PNGC!AH102)-Existing!AH102-NLSL!AH102),((IF(AH$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10383.335999999999},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI102-IF(TOCA!$E102=0,AboveHWM!AI102,AboveHWM_PNGC!AI102)-Existing!AI102-NLSL!AI102),((IF(AI$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7470.3450000000003},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ102-IF(TOCA!$E102=0,AboveHWM!AJ102,AboveHWM_PNGC!AJ102)-Existing!AJ102-NLSL!AJ102),((IF(AJ$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9901.3169999999991},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK102-IF(TOCA!$E102=0,AboveHWM!AK102,AboveHWM_PNGC!AK102)-Existing!AK102-NLSL!AK102),((IF(AK$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6611.2950000000001},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL102-IF(TOCA!$E102=0,AboveHWM!AL102,AboveHWM_PNGC!AL102)-Existing!AL102-NLSL!AL102),((IF(AL$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9166.4590000000007},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM102-IF(TOCA!$E102=0,AboveHWM!AM102,AboveHWM_PNGC!AM102)-Existing!AM102-NLSL!AM102),((IF(AM$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5981.4719999999998},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN102-IF(TOCA!$E102=0,AboveHWM!AN102,AboveHWM_PNGC!AN102)-Existing!AN102-NLSL!AN102),((IF(AN$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7547.0340000000006},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO102-IF(TOCA!$E102=0,AboveHWM!AO102,AboveHWM_PNGC!AO102)-Existing!AO102-NLSL!AO102),((IF(AO$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4763.0290000000005},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP102-IF(TOCA!$E102=0,AboveHWM!AP102,AboveHWM_PNGC!AP102)-Existing!AP102-NLSL!AP102),((IF(AP$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6198.9530000000004},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ102-IF(TOCA!$E102=0,AboveHWM!AQ102,AboveHWM_PNGC!AQ102)-Existing!AQ102-NLSL!AQ102),((IF(AQ$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4080.8720000000003},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR102-IF(TOCA!$E102=0,AboveHWM!AR102,AboveHWM_PNGC!AR102)-Existing!AR102-NLSL!AR102),((IF(AR$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6536.817},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS102-IF(TOCA!$E102=0,AboveHWM!AS102,AboveHWM_PNGC!AS102)-Existing!AS102-NLSL!AS102),((IF(AS$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3701.6119999999996},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT102-IF(TOCA!$E102=0,AboveHWM!AT102,AboveHWM_PNGC!AT102)-Existing!AT102-NLSL!AT102),((IF(AT$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8522.3689999999988},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU102-IF(TOCA!$E102=0,AboveHWM!AU102,AboveHWM_PNGC!AU102)-Existing!AU102-NLSL!AU102),((IF(AU$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5366.1309999999994},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV102-IF(TOCA!$E102=0,AboveHWM!AV102,AboveHWM_PNGC!AV102)-Existing!AV102-NLSL!AV102),((IF(AV$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8881.0999999999985},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW102-IF(TOCA!$E102=0,AboveHWM!AW102,AboveHWM_PNGC!AW102)-Existing!AW102-NLSL!AW102),((IF(AW$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4841.0529999999999},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX102-IF(TOCA!$E102=0,AboveHWM!AX102,AboveHWM_PNGC!AX102)-Existing!AX102-NLSL!AX102),((IF(AX$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5439.9470000000001},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY102-IF(TOCA!$E102=0,AboveHWM!AY102,AboveHWM_PNGC!AY102)-Existing!AY102-NLSL!AY102),((IF(AY$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3504.23},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AZ102-IF(TOCA!$E102=0,AboveHWM!AZ102,AboveHWM_PNGC!AZ102)-Existing!AZ102-NLSL!AZ102),((IF(AZ$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AZ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AZ$3=\"LLH\"),0.4,VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(AZ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6953.2489999999998},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BA102-IF(TOCA!$E102=0,AboveHWM!BA102,AboveHWM_PNGC!BA102)-Existing!BA102-NLSL!BA102),((IF(BA$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BA$3=\"LLH\"),0.4,VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3938.9030000000002},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BB102-IF(TOCA!$E102=0,AboveHWM!BB102,AboveHWM_PNGC!BB102)-Existing!BB102-NLSL!BB102),((IF(BB$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BB$3=\"LLH\"),0.4,VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8910.0910000000003},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BC102-IF(TOCA!$E102=0,AboveHWM!BC102,AboveHWM_PNGC!BC102)-Existing!BC102-NLSL!BC102),((IF(BC$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BC$3=\"LLH\"),0.4,VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6208.6100000000006},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BD102-IF(TOCA!$E102=0,AboveHWM!BD102,AboveHWM_PNGC!BD102)-Existing!BD102-NLSL!BD102),((IF(BD$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BD$3=\"LLH\"),0.4,VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10748.711000000001},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BE102-IF(TOCA!$E102=0,AboveHWM!BE102,AboveHWM_PNGC!BE102)-Existing!BE102-NLSL!BE102),((IF(BE$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BE$3=\"LLH\"),0.4,VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7514.1019999999999},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BF102-IF(TOCA!$E102=0,AboveHWM!BF102,AboveHWM_PNGC!BF102)-Existing!BF102-NLSL!BF102),((IF(BF$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BF$3=\"LLH\"),0.4,VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10424.786},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BG102-IF(TOCA!$E102=0,AboveHWM!BG102,AboveHWM_PNGC!BG102)-Existing!BG102-NLSL!BG102),((IF(BG$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BG$3=\"LLH\"),0.4,VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7485.5339999999997},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BH102-IF(TOCA!$E102=0,AboveHWM!BH102,AboveHWM_PNGC!BH102)-Existing!BH102-NLSL!BH102),((IF(BH$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BH$3=\"LLH\"),0.4,VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10196.019},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BI102-IF(TOCA!$E102=0,AboveHWM!BI102,AboveHWM_PNGC!BI102)-Existing!BI102-NLSL!BI102),((IF(BI$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BI$3=\"LLH\"),0.4,VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6819.4250000000011},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BJ102-IF(TOCA!$E102=0,AboveHWM!BJ102,AboveHWM_PNGC!BJ102)-Existing!BJ102-NLSL!BJ102),((IF(BJ$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BJ$3=\"LLH\"),0.4,VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9182.1719999999987},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BK102-IF(TOCA!$E102=0,AboveHWM!BK102,AboveHWM_PNGC!BK102)-Existing!BK102-NLSL!BK102),((IF(BK$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BK$3=\"LLH\"),0.4,VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5984.1460000000006},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BL102-IF(TOCA!$E102=0,AboveHWM!BL102,AboveHWM_PNGC!BL102)-Existing!BL102-NLSL!BL102),((IF(BL$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BL$3=\"LLH\"),0.4,VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7632.7630000000008},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BM102-IF(TOCA!$E102=0,AboveHWM!BM102,AboveHWM_PNGC!BM102)-Existing!BM102-NLSL!BM102),((IF(BM$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BM$3=\"LLH\"),0.4,VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4662.1499999999996},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BN102-IF(TOCA!$E102=0,AboveHWM!BN102,AboveHWM_PNGC!BN102)-Existing!BN102-NLSL!BN102),((IF(BN$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BN$3=\"LLH\"),0.4,VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6092.853000000001},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BO102-IF(TOCA!$E102=0,AboveHWM!BO102,AboveHWM_PNGC!BO102)-Existing!BO102-NLSL!BO102),((IF(BO$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BO$3=\"LLH\"),0.4,VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4136.6000000000004},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BP102-IF(TOCA!$E102=0,AboveHWM!BP102,AboveHWM_PNGC!BP102)-Existing!BP102-NLSL!BP102),((IF(BP$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BP$3=\"LLH\"),0.4,VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6519.8040000000001},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BQ102-IF(TOCA!$E102=0,AboveHWM!BQ102,AboveHWM_PNGC!BQ102)-Existing!BQ102-NLSL!BQ102),((IF(BQ$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BQ$3=\"LLH\"),0.4,VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3674.1549999999997},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BR102-IF(TOCA!$E102=0,AboveHWM!BR102,AboveHWM_PNGC!BR102)-Existing!BR102-NLSL!BR102),((IF(BR$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BR$3=\"LLH\"),0.4,VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8622.1530000000002},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BS102-IF(TOCA!$E102=0,AboveHWM!BS102,AboveHWM_PNGC!BS102)-Existing!BS102-NLSL!BS102),((IF(BS$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BS$3=\"LLH\"),0.4,VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5267.7139999999999},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BT102-IF(TOCA!$E102=0,AboveHWM!BT102,AboveHWM_PNGC!BT102)-Existing!BT102-NLSL!BT102),((IF(BT$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BT$3=\"LLH\"),0.4,VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8808.6939999999995},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BU102-IF(TOCA!$E102=0,AboveHWM!BU102,AboveHWM_PNGC!BU102)-Existing!BU102-NLSL!BU102),((IF(BU$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BU$3=\"LLH\"),0.4,VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4911.8149999999996},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BV102-IF(TOCA!$E102=0,AboveHWM!BV102,AboveHWM_PNGC!BV102)-Existing!BV102-NLSL!BV102),((IF(BV$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BV$3=\"LLH\"),0.4,VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5411.9620000000004},{"$f":"IF($B102=\"\",\"\",IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BW102-IF(TOCA!$E102=0,AboveHWM!BW102,AboveHWM_PNGC!BW102)-Existing!BW102-NLSL!BW102),((IF(BW$2<$AB$2,MIN(TOCA!$W102,TOCA!$AA102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),MIN(TOCA!$X102,TOCA!$AB102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y102,TOCA!$AC102)-TOCA!$AV102*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B102,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BW$3=\"LLH\"),0.4,VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B102,ShapingFactors!$B:$O,MATCH(MONTH(BW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3469.9769999999999},{"$f":"IF(Init!S103=0,1,0)","v":1},0]
[null,10502,"Yakama Power",{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D131-IF(TOCA!$E131=0,AboveHWM!D131,AboveHWM_PNGC!D131)-Existing!D131-NLSL!D131),((IF(D$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(D$2>=$AB$2,D$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6597.4579999999996},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E131-IF(TOCA!$E131=0,AboveHWM!E131,AboveHWM_PNGC!E131)-Existing!E131-NLSL!E131),((IF(E$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(E$2>=$AB$2,E$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4116.674},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F131-IF(TOCA!$E131=0,AboveHWM!F131,AboveHWM_PNGC!F131)-Existing!F131-NLSL!F131),((IF(F$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(F$2>=$AB$2,F$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5237.8429999999998},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G131-IF(TOCA!$E131=0,AboveHWM!G131,AboveHWM_PNGC!G131)-Existing!G131-NLSL!G131),((IF(G$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(G$2>=$AB$2,G$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3728.0590000000002},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H131-IF(TOCA!$E131=0,AboveHWM!H131,AboveHWM_PNGC!H131)-Existing!H131-NLSL!H131),((IF(H$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(H$2>=$AB$2,H$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6277.7430000000004},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I131-IF(TOCA!$E131=0,AboveHWM!I131,AboveHWM_PNGC!I131)-Existing!I131-NLSL!I131),((IF(I$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(I$2>=$AB$2,I$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4533.4939999999997},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J131-IF(TOCA!$E131=0,AboveHWM!J131,AboveHWM_PNGC!J131)-Existing!J131-NLSL!J131),((IF(J$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(J$2>=$AB$2,J$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6002.6329999999998},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K131-IF(TOCA!$E131=0,AboveHWM!K131,AboveHWM_PNGC!K131)-Existing!K131-NLSL!K131),((IF(K$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(K$2>=$AB$2,K$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4281.4669999999996},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L131-IF(TOCA!$E131=0,AboveHWM!L131,AboveHWM_PNGC!L131)-Existing!L131-NLSL!L131),((IF(L$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(L$2>=$AB$2,L$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5652.9830000000002},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M131-IF(TOCA!$E131=0,AboveHWM!M131,AboveHWM_PNGC!M131)-Existing!M131-NLSL!M131),((IF(M$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(M$2>=$AB$2,M$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3753.6419999999998},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N131-IF(TOCA!$E131=0,AboveHWM!N131,AboveHWM_PNGC!N131)-Existing!N131-NLSL!N131),((IF(N$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(N$2>=$AB$2,N$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5372.3850000000002},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O131-IF(TOCA!$E131=0,AboveHWM!O131,AboveHWM_PNGC!O131)-Existing!O131-NLSL!O131),((IF(O$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(O$2>=$AB$2,O$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3524.5540000000001},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P131-IF(TOCA!$E131=0,AboveHWM!P131,AboveHWM_PNGC!P131)-Existing!P131-NLSL!P131),((IF(P$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(P$2>=$AB$2,P$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6630.4870000000001},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q131-IF(TOCA!$E131=0,AboveHWM!Q131,AboveHWM_PNGC!Q131)-Existing!Q131-NLSL!Q131),((IF(Q$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4207.3370000000004},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R131-IF(TOCA!$E131=0,AboveHWM!R131,AboveHWM_PNGC!R131)-Existing!R131-NLSL!R131),((IF(R$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(R$2>=$AB$2,R$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8936.1730000000007},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S131-IF(TOCA!$E131=0,AboveHWM!S131,AboveHWM_PNGC!S131)-Existing!S131-NLSL!S131),((IF(S$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(S$2>=$AB$2,S$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6161.259},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T131-IF(TOCA!$E131=0,AboveHWM!T131,AboveHWM_PNGC!T131)-Existing!T131-NLSL!T131),((IF(T$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(T$2>=$AB$2,T$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11462.395},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U131-IF(TOCA!$E131=0,AboveHWM!U131,AboveHWM_PNGC!U131)-Existing!U131-NLSL!U131),((IF(U$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(U$2>=$AB$2,U$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7203.8029999999999},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V131-IF(TOCA!$E131=0,AboveHWM!V131,AboveHWM_PNGC!V131)-Existing!V131-NLSL!V131),((IF(V$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(V$2>=$AB$2,V$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13446.51},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W131-IF(TOCA!$E131=0,AboveHWM!W131,AboveHWM_PNGC!W131)-Existing!W131-NLSL!W131),((IF(W$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(W$2>=$AB$2,W$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9354.5349999999999},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X131-IF(TOCA!$E131=0,AboveHWM!X131,AboveHWM_PNGC!X131)-Existing!X131-NLSL!X131),((IF(X$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(X$2>=$AB$2,X$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14107.94},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y131-IF(TOCA!$E131=0,AboveHWM!Y131,AboveHWM_PNGC!Y131)-Existing!Y131-NLSL!Y131),((IF(Y$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8848.5069999999996},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z131-IF(TOCA!$E131=0,AboveHWM!Z131,AboveHWM_PNGC!Z131)-Existing!Z131-NLSL!Z131),((IF(Z$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9007.3420000000006},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA131-IF(TOCA!$E131=0,AboveHWM!AA131,AboveHWM_PNGC!AA131)-Existing!AA131-NLSL!AA131),((IF(AA$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6341.4459999999999},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB131-IF(TOCA!$E131=0,AboveHWM!AB131,AboveHWM_PNGC!AB131)-Existing!AB131-NLSL!AB131),((IF(AB$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6612.0770000000002},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC131-IF(TOCA!$E131=0,AboveHWM!AC131,AboveHWM_PNGC!AC131)-Existing!AC131-NLSL!AC131),((IF(AC$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4125.8220000000001},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD131-IF(TOCA!$E131=0,AboveHWM!AD131,AboveHWM_PNGC!AD131)-Existing!AD131-NLSL!AD131),((IF(AD$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5249.6270000000004},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE131-IF(TOCA!$E131=0,AboveHWM!AE131,AboveHWM_PNGC!AE131)-Existing!AE131-NLSL!AE131),((IF(AE$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3736.4969999999998},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF131-IF(TOCA!$E131=0,AboveHWM!AF131,AboveHWM_PNGC!AF131)-Existing!AF131-NLSL!AF131),((IF(AF$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6292.098},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG131-IF(TOCA!$E131=0,AboveHWM!AG131,AboveHWM_PNGC!AG131)-Existing!AG131-NLSL!AG131),((IF(AG$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4543.8890000000001},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH131-IF(TOCA!$E131=0,AboveHWM!AH131,AboveHWM_PNGC!AH131)-Existing!AH131-NLSL!AH131),((IF(AH$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6016.3639999999996},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI131-IF(TOCA!$E131=0,AboveHWM!AI131,AboveHWM_PNGC!AI131)-Existing!AI131-NLSL!AI131),((IF(AI$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4291.3270000000002},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ131-IF(TOCA!$E131=0,AboveHWM!AJ131,AboveHWM_PNGC!AJ131)-Existing!AJ131-NLSL!AJ131),((IF(AJ$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5665.848},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK131-IF(TOCA!$E131=0,AboveHWM!AK131,AboveHWM_PNGC!AK131)-Existing!AK131-NLSL!AK131),((IF(AK$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3762.221},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL131-IF(TOCA!$E131=0,AboveHWM!AL131,AboveHWM_PNGC!AL131)-Existing!AL131-NLSL!AL131),((IF(AL$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5384.4949999999999},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM131-IF(TOCA!$E131=0,AboveHWM!AM131,AboveHWM_PNGC!AM131)-Existing!AM131-NLSL!AM131),((IF(AM$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3532.509},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN131-IF(TOCA!$E131=0,AboveHWM!AN131,AboveHWM_PNGC!AN131)-Existing!AN131-NLSL!AN131),((IF(AN$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6645.1220000000003},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO131-IF(TOCA!$E131=0,AboveHWM!AO131,AboveHWM_PNGC!AO131)-Existing!AO131-NLSL!AO131),((IF(AO$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4216.6310000000003},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP131-IF(TOCA!$E131=0,AboveHWM!AP131,AboveHWM_PNGC!AP131)-Existing!AP131-NLSL!AP131),((IF(AP$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8956.7350000000006},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ131-IF(TOCA!$E131=0,AboveHWM!AQ131,AboveHWM_PNGC!AQ131)-Existing!AQ131-NLSL!AQ131),((IF(AQ$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6175.3959999999997},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR131-IF(TOCA!$E131=0,AboveHWM!AR131,AboveHWM_PNGC!AR131)-Existing!AR131-NLSL!AR131),((IF(AR$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11489.183000000001},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS131-IF(TOCA!$E131=0,AboveHWM!AS131,AboveHWM_PNGC!AS131)-Existing!AS131-NLSL!AS131),((IF(AS$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7220.7039999999997},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT131-IF(TOCA!$E131=0,AboveHWM!AT131,AboveHWM_PNGC!AT131)-Existing!AT131-NLSL!AT131),((IF(AT$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13478.246999999999},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU131-IF(TOCA!$E131=0,AboveHWM!AU131,AboveHWM_PNGC!AU131)-Existing!AU131-NLSL!AU131),((IF(AU$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9376.7279999999992},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV131-IF(TOCA!$E131=0,AboveHWM!AV131,AboveHWM_PNGC!AV131)-Existing!AV131-NLSL!AV131),((IF(AV$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14141.32},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW131-IF(TOCA!$E131=0,AboveHWM!AW131,AboveHWM_PNGC!AW131)-Existing!AW131-NLSL!AW131),((IF(AW$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8869.4590000000007},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX131-IF(TOCA!$E131=0,AboveHWM!AX131,AboveHWM_PNGC!AX131)-Existing!AX131-NLSL!AX131),((IF(AX$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9028.1280000000006},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY131-IF(TOCA!$E131=0,AboveHWM!AY131,AboveHWM_PNGC!AY131)-Existing!AY131-NLSL!AY131),((IF(AY$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6356.1459999999997},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AZ131-IF(TOCA!$E131=0,AboveHWM!AZ131,AboveHWM_PNGC!AZ131)-Existing!AZ131-NLSL!AZ131),((IF(AZ$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AZ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AZ$3=\"LLH\"),0.4,VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(AZ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6626.7349999999997},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BA131-IF(TOCA!$E131=0,AboveHWM!BA131,AboveHWM_PNGC!BA131)-Existing!BA131-NLSL!BA131),((IF(BA$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BA$3=\"LLH\"),0.4,VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4134.991},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BB131-IF(TOCA!$E131=0,AboveHWM!BB131,AboveHWM_PNGC!BB131)-Existing!BB131-NLSL!BB131),((IF(BB$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BB$3=\"LLH\"),0.4,VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5261.4409999999998},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BC131-IF(TOCA!$E131=0,AboveHWM!BC131,AboveHWM_PNGC!BC131)-Existing!BC131-NLSL!BC131),((IF(BC$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BC$3=\"LLH\"),0.4,VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3744.9569999999999},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BD131-IF(TOCA!$E131=0,AboveHWM!BD131,AboveHWM_PNGC!BD131)-Existing!BD131-NLSL!BD131),((IF(BD$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BD$3=\"LLH\"),0.4,VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6306.4870000000001},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BE131-IF(TOCA!$E131=0,AboveHWM!BE131,AboveHWM_PNGC!BE131)-Existing!BE131-NLSL!BE131),((IF(BE$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BE$3=\"LLH\"),0.4,VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4554.3100000000004},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BF131-IF(TOCA!$E131=0,AboveHWM!BF131,AboveHWM_PNGC!BF131)-Existing!BF131-NLSL!BF131),((IF(BF$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BF$3=\"LLH\"),0.4,VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6030.13},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BG131-IF(TOCA!$E131=0,AboveHWM!BG131,AboveHWM_PNGC!BG131)-Existing!BG131-NLSL!BG131),((IF(BG$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BG$3=\"LLH\"),0.4,VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4301.2110000000002},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BH131-IF(TOCA!$E131=0,AboveHWM!BH131,AboveHWM_PNGC!BH131)-Existing!BH131-NLSL!BH131),((IF(BH$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BH$3=\"LLH\"),0.4,VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5872.8980000000001},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BI131-IF(TOCA!$E131=0,AboveHWM!BI131,AboveHWM_PNGC!BI131)-Existing!BI131-NLSL!BI131),((IF(BI$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BI$3=\"LLH\"),0.4,VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3899.721},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BJ131-IF(TOCA!$E131=0,AboveHWM!BJ131,AboveHWM_PNGC!BJ131)-Existing!BJ131-NLSL!BJ131),((IF(BJ$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BJ$3=\"LLH\"),0.4,VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5396.6350000000002},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BK131-IF(TOCA!$E131=0,AboveHWM!BK131,AboveHWM_PNGC!BK131)-Existing!BK131-NLSL!BK131),((IF(BK$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BK$3=\"LLH\"),0.4,VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3540.482},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BL131-IF(TOCA!$E131=0,AboveHWM!BL131,AboveHWM_PNGC!BL131)-Existing!BL131-NLSL!BL131),((IF(BL$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BL$3=\"LLH\"),0.4,VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6659.7920000000004},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BM131-IF(TOCA!$E131=0,AboveHWM!BM131,AboveHWM_PNGC!BM131)-Existing!BM131-NLSL!BM131),((IF(BM$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BM$3=\"LLH\"),0.4,VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4225.9470000000001},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BN131-IF(TOCA!$E131=0,AboveHWM!BN131,AboveHWM_PNGC!BN131)-Existing!BN131-NLSL!BN131),((IF(BN$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BN$3=\"LLH\"),0.4,VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8977.35},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BO131-IF(TOCA!$E131=0,AboveHWM!BO131,AboveHWM_PNGC!BO131)-Existing!BO131-NLSL!BO131),((IF(BO$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BO$3=\"LLH\"),0.4,VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6189.57},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BP131-IF(TOCA!$E131=0,AboveHWM!BP131,AboveHWM_PNGC!BP131)-Existing!BP131-NLSL!BP131),((IF(BP$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BP$3=\"LLH\"),0.4,VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11516.04},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BQ131-IF(TOCA!$E131=0,AboveHWM!BQ131,AboveHWM_PNGC!BQ131)-Existing!BQ131-NLSL!BQ131),((IF(BQ$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BQ$3=\"LLH\"),0.4,VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7237.6480000000001},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BR131-IF(TOCA!$E131=0,AboveHWM!BR131,AboveHWM_PNGC!BR131)-Existing!BR131-NLSL!BR131),((IF(BR$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BR$3=\"LLH\"),0.4,VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13510.063},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BS131-IF(TOCA!$E131=0,AboveHWM!BS131,AboveHWM_PNGC!BS131)-Existing!BS131-NLSL!BS131),((IF(BS$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BS$3=\"LLH\"),0.4,VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9398.9750000000004},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BT131-IF(TOCA!$E131=0,AboveHWM!BT131,AboveHWM_PNGC!BT131)-Existing!BT131-NLSL!BT131),((IF(BT$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BT$3=\"LLH\"),0.4,VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14174.788},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BU131-IF(TOCA!$E131=0,AboveHWM!BU131,AboveHWM_PNGC!BU131)-Existing!BU131-NLSL!BU131),((IF(BU$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BU$3=\"LLH\"),0.4,VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8890.4619999999995},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BV131-IF(TOCA!$E131=0,AboveHWM!BV131,AboveHWM_PNGC!BV131)-Existing!BV131-NLSL!BV131),((IF(BV$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BV$3=\"LLH\"),0.4,VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9048.9660000000003},{"$f":"IF($B131=\"\",\"\",IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BW131-IF(TOCA!$E131=0,AboveHWM!BW131,AboveHWM_PNGC!BW131)-Existing!BW131-NLSL!BW131),((IF(BW$2<$AB$2,MIN(TOCA!$W131,TOCA!$AA131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),MIN(TOCA!$X131,TOCA!$AB131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y131,TOCA!$AC131)-TOCA!$AV131*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B131,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BW$3=\"LLH\"),0.4,VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B131,ShapingFactors!$B:$O,MATCH(MONTH(BW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6370.8789999999999},{"$f":"IF(Init!S132=0,1,0)","v":1},0]
[null,10298,"PNGC Aggregate",{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D137-IF(TOCA!$E137=0,AboveHWM!D137,AboveHWM_PNGC!D137)-Existing!D137-NLSL!D137),((IF(D$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(D$2>=$AB$2,D$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":307837.77500000002},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E137-IF(TOCA!$E137=0,AboveHWM!E137,AboveHWM_PNGC!E137)-Existing!E137-NLSL!E137),((IF(E$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(E$2>=$AB$2,E$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":177742.82699999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F137-IF(TOCA!$E137=0,AboveHWM!F137,AboveHWM_PNGC!F137)-Existing!F137-NLSL!F137),((IF(F$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(F$2>=$AB$2,F$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":330294.20699999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G137-IF(TOCA!$E137=0,AboveHWM!G137,AboveHWM_PNGC!G137)-Existing!G137-NLSL!G137),((IF(G$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(G$2>=$AB$2,G$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":236610.28200000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H137-IF(TOCA!$E137=0,AboveHWM!H137,AboveHWM_PNGC!H137)-Existing!H137-NLSL!H137),((IF(H$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(H$2>=$AB$2,H$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":460895.77999999997},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I137-IF(TOCA!$E137=0,AboveHWM!I137,AboveHWM_PNGC!I137)-Existing!I137-NLSL!I137),((IF(I$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(I$2>=$AB$2,I$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":306830.16400000005},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J137-IF(TOCA!$E137=0,AboveHWM!J137,AboveHWM_PNGC!J137)-Existing!J137-NLSL!J137),((IF(J$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(J$2>=$AB$2,J$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":457389.49699999997},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K137-IF(TOCA!$E137=0,AboveHWM!K137,AboveHWM_PNGC!K137)-Existing!K137-NLSL!K137),((IF(K$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(K$2>=$AB$2,K$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":311532.14599999995},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L137-IF(TOCA!$E137=0,AboveHWM!L137,AboveHWM_PNGC!L137)-Existing!L137-NLSL!L137),((IF(L$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(L$2>=$AB$2,L$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":376660.80200000008},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M137-IF(TOCA!$E137=0,AboveHWM!M137,AboveHWM_PNGC!M137)-Existing!M137-NLSL!M137),((IF(M$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(M$2>=$AB$2,M$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":243728.614},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N137-IF(TOCA!$E137=0,AboveHWM!N137,AboveHWM_PNGC!N137)-Existing!N137-NLSL!N137),((IF(N$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(N$2>=$AB$2,N$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":362758.14300000004},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O137-IF(TOCA!$E137=0,AboveHWM!O137,AboveHWM_PNGC!O137)-Existing!O137-NLSL!O137),((IF(O$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(O$2>=$AB$2,O$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":241459.79700000002},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P137-IF(TOCA!$E137=0,AboveHWM!P137,AboveHWM_PNGC!P137)-Existing!P137-NLSL!P137),((IF(P$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(P$2>=$AB$2,P$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":308581.73200000002},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q137-IF(TOCA!$E137=0,AboveHWM!Q137,AboveHWM_PNGC!Q137)-Existing!Q137-NLSL!Q137),((IF(Q$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":190118.33099999998},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R137-IF(TOCA!$E137=0,AboveHWM!R137,AboveHWM_PNGC!R137)-Existing!R137-NLSL!R137),((IF(R$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(R$2>=$AB$2,R$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":265402.755},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S137-IF(TOCA!$E137=0,AboveHWM!S137,AboveHWM_PNGC!S137)-Existing!S137-NLSL!S137),((IF(S$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(S$2>=$AB$2,S$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":180104.239},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T137-IF(TOCA!$E137=0,AboveHWM!T137,AboveHWM_PNGC!T137)-Existing!T137-NLSL!T137),((IF(T$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(T$2>=$AB$2,T$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":293217.56},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U137-IF(TOCA!$E137=0,AboveHWM!U137,AboveHWM_PNGC!U137)-Existing!U137-NLSL!U137),((IF(U$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(U$2>=$AB$2,U$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":166523.09599999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V137-IF(TOCA!$E137=0,AboveHWM!V137,AboveHWM_PNGC!V137)-Existing!V137-NLSL!V137),((IF(V$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(V$2>=$AB$2,V$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":324983.78999999998},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W137-IF(TOCA!$E137=0,AboveHWM!W137,AboveHWM_PNGC!W137)-Existing!W137-NLSL!W137),((IF(W$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(W$2>=$AB$2,W$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":196896.12600000002},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X137-IF(TOCA!$E137=0,AboveHWM!X137,AboveHWM_PNGC!X137)-Existing!X137-NLSL!X137),((IF(X$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(X$2>=$AB$2,X$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":319255.05300000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y137-IF(TOCA!$E137=0,AboveHWM!Y137,AboveHWM_PNGC!Y137)-Existing!Y137-NLSL!Y137),((IF(Y$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":183493.02},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z137-IF(TOCA!$E137=0,AboveHWM!Z137,AboveHWM_PNGC!Z137)-Existing!Z137-NLSL!Z137),((IF(Z$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":262669.06900000002},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA137-IF(TOCA!$E137=0,AboveHWM!AA137,AboveHWM_PNGC!AA137)-Existing!AA137-NLSL!AA137),((IF(AA$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":165346.22},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB137-IF(TOCA!$E137=0,AboveHWM!AB137,AboveHWM_PNGC!AB137)-Existing!AB137-NLSL!AB137),((IF(AB$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":308664.245},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC137-IF(TOCA!$E137=0,AboveHWM!AC137,AboveHWM_PNGC!AC137)-Existing!AC137-NLSL!AC137),((IF(AC$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":177573.209},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD137-IF(TOCA!$E137=0,AboveHWM!AD137,AboveHWM_PNGC!AD137)-Existing!AD137-NLSL!AD137),((IF(AD$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":331501.52600000007},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE137-IF(TOCA!$E137=0,AboveHWM!AE137,AboveHWM_PNGC!AE137)-Existing!AE137-NLSL!AE137),((IF(AE$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":236680.03399999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF137-IF(TOCA!$E137=0,AboveHWM!AF137,AboveHWM_PNGC!AF137)-Existing!AF137-NLSL!AF137),((IF(AF$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":462317.55099999998},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG137-IF(TOCA!$E137=0,AboveHWM!AG137,AboveHWM_PNGC!AG137)-Existing!AG137-NLSL!AG137),((IF(AG$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":307195.43},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH137-IF(TOCA!$E137=0,AboveHWM!AH137,AboveHWM_PNGC!AH137)-Existing!AH137-NLSL!AH137),((IF(AH$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":446613.61300000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI137-IF(TOCA!$E137=0,AboveHWM!AI137,AboveHWM_PNGC!AI137)-Existing!AI137-NLSL!AI137),((IF(AI$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":323560.93300000002},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ137-IF(TOCA!$E137=0,AboveHWM!AJ137,AboveHWM_PNGC!AJ137)-Existing!AJ137-NLSL!AJ137),((IF(AJ$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":377581.69},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK137-IF(TOCA!$E137=0,AboveHWM!AK137,AboveHWM_PNGC!AK137)-Existing!AK137-NLSL!AK137),((IF(AK$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":243884.15299999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL137-IF(TOCA!$E137=0,AboveHWM!AL137,AboveHWM_PNGC!AL137)-Existing!AL137-NLSL!AL137),((IF(AL$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":372847.02500000002},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM137-IF(TOCA!$E137=0,AboveHWM!AM137,AboveHWM_PNGC!AM137)-Existing!AM137-NLSL!AM137),((IF(AM$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":232239.685},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN137-IF(TOCA!$E137=0,AboveHWM!AN137,AboveHWM_PNGC!AN137)-Existing!AN137-NLSL!AN137),((IF(AN$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":308417.27500000002},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO137-IF(TOCA!$E137=0,AboveHWM!AO137,AboveHWM_PNGC!AO137)-Existing!AO137-NLSL!AO137),((IF(AO$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":189514.068},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP137-IF(TOCA!$E137=0,AboveHWM!AP137,AboveHWM_PNGC!AP137)-Existing!AP137-NLSL!AP137),((IF(AP$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":265166.32900000003},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ137-IF(TOCA!$E137=0,AboveHWM!AQ137,AboveHWM_PNGC!AQ137)-Existing!AQ137-NLSL!AQ137),((IF(AQ$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":179076.78100000002},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR137-IF(TOCA!$E137=0,AboveHWM!AR137,AboveHWM_PNGC!AR137)-Existing!AR137-NLSL!AR137),((IF(AR$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":293106.68299999996},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS137-IF(TOCA!$E137=0,AboveHWM!AS137,AboveHWM_PNGC!AS137)-Existing!AS137-NLSL!AS137),((IF(AS$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":165672.19299999997},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT137-IF(TOCA!$E137=0,AboveHWM!AT137,AboveHWM_PNGC!AT137)-Existing!AT137-NLSL!AT137),((IF(AT$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":324941.83600000007},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU137-IF(TOCA!$E137=0,AboveHWM!AU137,AboveHWM_PNGC!AU137)-Existing!AU137-NLSL!AU137),((IF(AU$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":195990.10800000004},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV137-IF(TOCA!$E137=0,AboveHWM!AV137,AboveHWM_PNGC!AV137)-Existing!AV137-NLSL!AV137),((IF(AV$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":319167.359},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW137-IF(TOCA!$E137=0,AboveHWM!AW137,AboveHWM_PNGC!AW137)-Existing!AW137-NLSL!AW137),((IF(AW$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":182372.72200000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX137-IF(TOCA!$E137=0,AboveHWM!AX137,AboveHWM_PNGC!AX137)-Existing!AX137-NLSL!AX137),((IF(AX$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":262304.82500000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY137-IF(TOCA!$E137=0,AboveHWM!AY137,AboveHWM_PNGC!AY137)-Existing!AY137-NLSL!AY137),((IF(AY$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":164336.91500000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AZ137-IF(TOCA!$E137=0,AboveHWM!AZ137,AboveHWM_PNGC!AZ137)-Existing!AZ137-NLSL!AZ137),((IF(AZ$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AZ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AZ$3=\"LLH\"),0.4,VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AZ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":302916.99},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BA137-IF(TOCA!$E137=0,AboveHWM!BA137,AboveHWM_PNGC!BA137)-Existing!BA137-NLSL!BA137),((IF(BA$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BA$3=\"LLH\"),0.4,VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":184803.82800000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BB137-IF(TOCA!$E137=0,AboveHWM!BB137,AboveHWM_PNGC!BB137)-Existing!BB137-NLSL!BB137),((IF(BB$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BB$3=\"LLH\"),0.4,VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":341500.95699999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BC137-IF(TOCA!$E137=0,AboveHWM!BC137,AboveHWM_PNGC!BC137)-Existing!BC137-NLSL!BC137),((IF(BC$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BC$3=\"LLH\"),0.4,VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":228178.47400000002},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BD137-IF(TOCA!$E137=0,AboveHWM!BD137,AboveHWM_PNGC!BD137)-Existing!BD137-NLSL!BD137),((IF(BD$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BD$3=\"LLH\"),0.4,VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":463747.74099999998},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BE137-IF(TOCA!$E137=0,AboveHWM!BE137,AboveHWM_PNGC!BE137)-Existing!BE137-NLSL!BE137),((IF(BE$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BE$3=\"LLH\"),0.4,VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":307690.05299999996},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BF137-IF(TOCA!$E137=0,AboveHWM!BF137,AboveHWM_PNGC!BF137)-Existing!BF137-NLSL!BF137),((IF(BF$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BF$3=\"LLH\"),0.4,VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":447580.06999999995},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BG137-IF(TOCA!$E137=0,AboveHWM!BG137,AboveHWM_PNGC!BG137)-Existing!BG137-NLSL!BG137),((IF(BG$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BG$3=\"LLH\"),0.4,VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":323791.91100000002},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BH137-IF(TOCA!$E137=0,AboveHWM!BH137,AboveHWM_PNGC!BH137)-Existing!BH137-NLSL!BH137),((IF(BH$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BH$3=\"LLH\"),0.4,VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":389103.97899999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BI137-IF(TOCA!$E137=0,AboveHWM!BI137,AboveHWM_PNGC!BI137)-Existing!BI137-NLSL!BI137),((IF(BI$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BI$3=\"LLH\"),0.4,VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":248463.01800000004},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BJ137-IF(TOCA!$E137=0,AboveHWM!BJ137,AboveHWM_PNGC!BJ137)-Existing!BJ137-NLSL!BJ137),((IF(BJ$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BJ$3=\"LLH\"),0.4,VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":373485.26900000003},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BK137-IF(TOCA!$E137=0,AboveHWM!BK137,AboveHWM_PNGC!BK137)-Existing!BK137-NLSL!BK137),((IF(BK$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BK$3=\"LLH\"),0.4,VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":232309.625},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BL137-IF(TOCA!$E137=0,AboveHWM!BL137,AboveHWM_PNGC!BL137)-Existing!BL137-NLSL!BL137),((IF(BL$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BL$3=\"LLH\"),0.4,VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":300891.90399999998},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BM137-IF(TOCA!$E137=0,AboveHWM!BM137,AboveHWM_PNGC!BM137)-Existing!BM137-NLSL!BM137),((IF(BM$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BM$3=\"LLH\"),0.4,VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":196422.09699999998},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BN137-IF(TOCA!$E137=0,AboveHWM!BN137,AboveHWM_PNGC!BN137)-Existing!BN137-NLSL!BN137),((IF(BN$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BN$3=\"LLH\"),0.4,VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":270886.07},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BO137-IF(TOCA!$E137=0,AboveHWM!BO137,AboveHWM_PNGC!BO137)-Existing!BO137-NLSL!BO137),((IF(BO$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BO$3=\"LLH\"),0.4,VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":172711.215},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BP137-IF(TOCA!$E137=0,AboveHWM!BP137,AboveHWM_PNGC!BP137)-Existing!BP137-NLSL!BP137),((IF(BP$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BP$3=\"LLH\"),0.4,VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":293009.65399999998},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BQ137-IF(TOCA!$E137=0,AboveHWM!BQ137,AboveHWM_PNGC!BQ137)-Existing!BQ137-NLSL!BQ137),((IF(BQ$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BQ$3=\"LLH\"),0.4,VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":164993.15599999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BR137-IF(TOCA!$E137=0,AboveHWM!BR137,AboveHWM_PNGC!BR137)-Existing!BR137-NLSL!BR137),((IF(BR$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BR$3=\"LLH\"),0.4,VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":318391.60200000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BS137-IF(TOCA!$E137=0,AboveHWM!BS137,AboveHWM_PNGC!BS137)-Existing!BS137-NLSL!BS137),((IF(BS$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BS$3=\"LLH\"),0.4,VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":201847.552},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BT137-IF(TOCA!$E137=0,AboveHWM!BT137,AboveHWM_PNGC!BT137)-Existing!BT137-NLSL!BT137),((IF(BT$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BT$3=\"LLH\"),0.4,VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":325527.92000000004},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BU137-IF(TOCA!$E137=0,AboveHWM!BU137,AboveHWM_PNGC!BU137)-Existing!BU137-NLSL!BU137),((IF(BU$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BU$3=\"LLH\"),0.4,VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":175359.633},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BV137-IF(TOCA!$E137=0,AboveHWM!BV137,AboveHWM_PNGC!BV137)-Existing!BV137-NLSL!BV137),((IF(BV$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BV$3=\"LLH\"),0.4,VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":262173.74},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!BW137-IF(TOCA!$E137=0,AboveHWM!BW137,AboveHWM_PNGC!BW137)-Existing!BW137-NLSL!BW137),((IF(BW$2<$AB$2,MIN(TOCA!$W137,TOCA!$AA137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$39,0)-1,0)),IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),MIN(TOCA!$X137,TOCA!$AB137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$39,0)-1,0)),MIN(TOCA!$Y137,TOCA!$AC137)-TOCA!$AV137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AZ$2,AART1SC!$I$4:$I$39,0)-1,0))))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,BW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),BW$3=\"LLH\"),0.4,VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(BW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":163655.93599999999},{"$f":"IF(Init!S138=0,1,0)","v":1},0]

{"sheet":"Tier1","index":33,"n_rows":137,"n_cols":77,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Tier 1 Load Calculation (MWh) for Load Following, Block, and Slice (Block Only)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"},"LF","Block"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D4,ROUND('Tier1 Before Block Adj'!D4/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":232.20500000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E4,ROUND('Tier1 Before Block Adj'!E4/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":191.15600000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F4,ROUND('Tier1 Before Block Adj'!F4/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":169.41900000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G4,ROUND('Tier1 Before Block Adj'!G4/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":123.872},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H4,ROUND('Tier1 Before Block Adj'!H4/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":171.94499999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I4,ROUND('Tier1 Before Block Adj'!I4/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":133.024},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J4,ROUND('Tier1 Before Block Adj'!J4/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":191.46},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K4,ROUND('Tier1 Before Block Adj'!K4/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":117.994},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L4,ROUND('Tier1 Before Block Adj'!L4/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":153.70400000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M4,ROUND('Tier1 Before Block Adj'!M4/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":117.33499999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N4,ROUND('Tier1 Before Block Adj'!N4/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":195.078},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O4,ROUND('Tier1 Before Block Adj'!O4/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":115.383},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P4,ROUND('Tier1 Before Block Adj'!P4/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":240.922},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q4,ROUND('Tier1 Before Block Adj'!Q4/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":153.45599999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R4,ROUND('Tier1 Before Block Adj'!R4/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":330.666},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S4,ROUND('Tier1 Before Block Adj'!S4/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":311.65499999999997},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T4,ROUND('Tier1 Before Block Adj'!T4/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":437.57},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U4,ROUND('Tier1 Before Block Adj'!U4/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":380.16199999999998},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V4,ROUND('Tier1 Before Block Adj'!V4/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":596.15700000000004},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W4,ROUND('Tier1 Before Block Adj'!W4/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":535.87300000000005},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X4,ROUND('Tier1 Before Block Adj'!X4/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":573.68700000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y4,ROUND('Tier1 Before Block Adj'!Y4/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":483.97199999999998},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z4,ROUND('Tier1 Before Block Adj'!Z4/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":342.67},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA4,ROUND('Tier1 Before Block Adj'!AA4/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":371.25599999999997},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB4,ROUND('Tier1 Before Block Adj'!AB4/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":232.20500000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC4,ROUND('Tier1 Before Block Adj'!AC4/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":191.15600000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD4,ROUND('Tier1 Before Block Adj'!AD4/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":169.41900000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE4,ROUND('Tier1 Before Block Adj'!AE4/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":123.872},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF4,ROUND('Tier1 Before Block Adj'!AF4/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":171.94499999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG4,ROUND('Tier1 Before Block Adj'!AG4/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":133.024},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH4,ROUND('Tier1 Before Block Adj'!AH4/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":191.46},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI4,ROUND('Tier1 Before Block Adj'!AI4/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":117.994},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ4,ROUND('Tier1 Before Block Adj'!AJ4/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":153.70400000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK4,ROUND('Tier1 Before Block Adj'!AK4/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":117.33499999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL4,ROUND('Tier1 Before Block Adj'!AL4/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":195.078},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM4,ROUND('Tier1 Before Block Adj'!AM4/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":115.383},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN4,ROUND('Tier1 Before Block Adj'!AN4/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":240.922},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO4,ROUND('Tier1 Before Block Adj'!AO4/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":153.45599999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP4,ROUND('Tier1 Before Block Adj'!AP4/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":330.666},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ4,ROUND('Tier1 Before Block Adj'!AQ4/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":311.65499999999997},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR4,ROUND('Tier1 Before Block Adj'!AR4/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":437.57},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS4,ROUND('Tier1 Before Block Adj'!AS4/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":380.16199999999998},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT4,ROUND('Tier1 Before Block Adj'!AT4/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":596.15700000000004},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU4,ROUND('Tier1 Before Block Adj'!AU4/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":535.87300000000005},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV4,ROUND('Tier1 Before Block Adj'!AV4/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":573.68700000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW4,ROUND('Tier1 Before Block Adj'!AW4/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":483.97199999999998},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX4,ROUND('Tier1 Before Block Adj'!AX4/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":342.67},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY4,ROUND('Tier1 Before Block Adj'!AY4/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":371.25599999999997},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AZ4,ROUND('Tier1 Before Block Adj'!AZ4/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)))","v":232.20500000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BA4,ROUND('Tier1 Before Block Adj'!BA4/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)))","v":191.15600000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BB4,ROUND('Tier1 Before Block Adj'!BB4/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)))","v":169.41900000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BC4,ROUND('Tier1 Before Block Adj'!BC4/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)))","v":123.872},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BD4,ROUND('Tier1 Before Block Adj'!BD4/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)))","v":171.94499999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BE4,ROUND('Tier1 Before Block Adj'!BE4/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)))","v":133.024},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BF4,ROUND('Tier1 Before Block Adj'!BF4/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)))","v":191.46},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BG4,ROUND('Tier1 Before Block Adj'!BG4/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)))","v":117.994},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BH4,ROUND('Tier1 Before Block Adj'!BH4/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)))","v":158.98400000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BI4,ROUND('Tier1 Before Block Adj'!BI4/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)))","v":121.36499999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BJ4,ROUND('Tier1 Before Block Adj'!BJ4/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)))","v":195.078},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BK4,ROUND('Tier1 Before Block Adj'!BK4/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)))","v":115.383},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BL4,ROUND('Tier1 Before Block Adj'!BL4/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)))","v":240.922},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BM4,ROUND('Tier1 Before Block Adj'!BM4/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)))","v":153.45599999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BN4,ROUND('Tier1 Before Block Adj'!BN4/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)))","v":330.666},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BO4,ROUND('Tier1 Before Block Adj'!BO4/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)))","v":311.65499999999997},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BP4,ROUND('Tier1 Before Block Adj'!BP4/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)))","v":437.57},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BQ4,ROUND('Tier1 Before Block Adj'!BQ4/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)))","v":380.16199999999998},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BR4,ROUND('Tier1 Before Block Adj'!BR4/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)))","v":596.15700000000004},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BS4,ROUND('Tier1 Before Block Adj'!BS4/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)))","v":535.87300000000005},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BT4,ROUND('Tier1 Before Block Adj'!BT4/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)))","v":573.68700000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BU4,ROUND('Tier1 Before Block Adj'!BU4/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)))","v":483.97199999999998},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BV4,ROUND('Tier1 Before Block Adj'!BV4/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)))","v":342.67},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BW4,ROUND('Tier1 Before Block Adj'!BW4/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)))","v":371.25599999999997},{"$f":"IF(Init!S5=0,1,0)","v":1},{"$f":"IF(BX4=1,0,1)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D5,ROUND('Tier1 Before Block Adj'!D5/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":72550.288},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E5,ROUND('Tier1 Before Block Adj'!E5/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":45072.746999999996},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F5,ROUND('Tier1 Before Block Adj'!F5/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":68131.536999999997},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G5,ROUND('Tier1 Before Block Adj'!G5/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":48913.612999999998},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H5,ROUND('Tier1 Before Block Adj'!H5/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":82297.467000000004},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I5,ROUND('Tier1 Before Block Adj'!I5/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":60308.028999999995},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J5,ROUND('Tier1 Before Block Adj'!J5/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":79075.327000000005},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K5,ROUND('Tier1 Before Block Adj'!K5/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":57383.372000000003},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L5,ROUND('Tier1 Before Block Adj'!L5/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":73757.380999999994},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M5,ROUND('Tier1 Before Block Adj'!M5/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":50848.425999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N5,ROUND('Tier1 Before Block Adj'!N5/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":72232.116000000009},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O5,ROUND('Tier1 Before Block Adj'!O5/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":47658.616000000002},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P5,ROUND('Tier1 Before Block Adj'!P5/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":74338.585000000006},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q5,ROUND('Tier1 Before Block Adj'!Q5/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":46079.481},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R5,ROUND('Tier1 Before Block Adj'!R5/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":90481.358000000007},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S5,ROUND('Tier1 Before Block Adj'!S5/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":63081.575999999994},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T5,ROUND('Tier1 Before Block Adj'!T5/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":118830.382},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U5,ROUND('Tier1 Before Block Adj'!U5/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":72570.755000000005},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V5,ROUND('Tier1 Before Block Adj'!V5/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":134072.44399999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W5,ROUND('Tier1 Before Block Adj'!W5/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":90024.114999999991},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X5,ROUND('Tier1 Before Block Adj'!X5/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":121671.655},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y5,ROUND('Tier1 Before Block Adj'!Y5/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":72509.2},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z5,ROUND('Tier1 Before Block Adj'!Z5/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":77301.327000000005},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA5,ROUND('Tier1 Before Block Adj'!AA5/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":51037.731999999996},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB5,ROUND('Tier1 Before Block Adj'!AB5/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":72622.539999999994},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC5,ROUND('Tier1 Before Block Adj'!AC5/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":45081.383999999998},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD5,ROUND('Tier1 Before Block Adj'!AD5/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":68149.392999999996},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE5,ROUND('Tier1 Before Block Adj'!AE5/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":48874.838000000003},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF5,ROUND('Tier1 Before Block Adj'!AF5/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":81979.407000000007},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG5,ROUND('Tier1 Before Block Adj'!AG5/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":60054.336000000003},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH5,ROUND('Tier1 Before Block Adj'!AH5/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":79010.97},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI5,ROUND('Tier1 Before Block Adj'!AI5/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":56970.163999999997},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ5,ROUND('Tier1 Before Block Adj'!AJ5/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":73748.322},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK5,ROUND('Tier1 Before Block Adj'!AK5/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":50822.42},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL5,ROUND('Tier1 Before Block Adj'!AL5/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":72077.235000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM5,ROUND('Tier1 Before Block Adj'!AM5/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":47836.159},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN5,ROUND('Tier1 Before Block Adj'!AN5/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":74434.196000000011},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO5,ROUND('Tier1 Before Block Adj'!AO5/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":46100.457999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP5,ROUND('Tier1 Before Block Adj'!AP5/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":90602.547999999995},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ5,ROUND('Tier1 Before Block Adj'!AQ5/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":63111.631999999998},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR5,ROUND('Tier1 Before Block Adj'!AR5/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":118985.274},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS5,ROUND('Tier1 Before Block Adj'!AS5/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":72623.098999999987},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT5,ROUND('Tier1 Before Block Adj'!AT5/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":134252.64199999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU5,ROUND('Tier1 Before Block Adj'!AU5/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":90103.664000000004},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV5,ROUND('Tier1 Before Block Adj'!AV5/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":121826.91500000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW5,ROUND('Tier1 Before Block Adj'!AW5/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":72533.625},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX5,ROUND('Tier1 Before Block Adj'!AX5/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":77386.001999999993},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY5,ROUND('Tier1 Before Block Adj'!AY5/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":51046.84},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AZ5,ROUND('Tier1 Before Block Adj'!AZ5/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)))","v":73208.754000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BA5,ROUND('Tier1 Before Block Adj'!BA5/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)))","v":45121.718000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BB5,ROUND('Tier1 Before Block Adj'!BB5/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)))","v":68244.758000000002},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BC5,ROUND('Tier1 Before Block Adj'!BC5/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)))","v":49275.843000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BD5,ROUND('Tier1 Before Block Adj'!BD5/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)))","v":81950.402000000002},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BE5,ROUND('Tier1 Before Block Adj'!BE5/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)))","v":60029.146999999997},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BF5,ROUND('Tier1 Before Block Adj'!BF5/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)))","v":78748.710999999996},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BG5,ROUND('Tier1 Before Block Adj'!BG5/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)))","v":56769.698000000004},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BH5,ROUND('Tier1 Before Block Adj'!BH5/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)))","v":75605.687999999995},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BI5,ROUND('Tier1 Before Block Adj'!BI5/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)))","v":52144.163},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BJ5,ROUND('Tier1 Before Block Adj'!BJ5/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)))","v":72074.280999999988},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BK5,ROUND('Tier1 Before Block Adj'!BK5/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)))","v":47830.196000000004},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BL5,ROUND('Tier1 Before Block Adj'!BL5/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)))","v":74688.452999999994},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BM5,ROUND('Tier1 Before Block Adj'!BM5/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)))","v":45925.45},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BN5,ROUND('Tier1 Before Block Adj'!BN5/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)))","v":90476.566000000006},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BO5,ROUND('Tier1 Before Block Adj'!BO5/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)))","v":63376.592999999993},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BP5,ROUND('Tier1 Before Block Adj'!BP5/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)))","v":119127.363},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BQ5,ROUND('Tier1 Before Block Adj'!BQ5/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)))","v":72702.133999999991},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BR5,ROUND('Tier1 Before Block Adj'!BR5/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)))","v":134662.54699999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BS5,ROUND('Tier1 Before Block Adj'!BS5/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)))","v":90029.081000000006},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BT5,ROUND('Tier1 Before Block Adj'!BT5/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)))","v":121779.992},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BU5,ROUND('Tier1 Before Block Adj'!BU5/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)))","v":72812.12},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BV5,ROUND('Tier1 Before Block Adj'!BV5/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)))","v":77430.383000000002},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BW5,ROUND('Tier1 Before Block Adj'!BW5/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)))","v":51067.176999999996},{"$f":"IF(Init!S6=0,1,0)","v":1},0]
[null,10025,"Benton REA",{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D6,ROUND('Tier1 Before Block Adj'!D6/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":24795.847000000002},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E6,ROUND('Tier1 Before Block Adj'!E6/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":15683.587000000001},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F6,ROUND('Tier1 Before Block Adj'!F6/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":19920.05},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G6,ROUND('Tier1 Before Block Adj'!G6/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":16641.993999999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H6,ROUND('Tier1 Before Block Adj'!H6/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":27997.587},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I6,ROUND('Tier1 Before Block Adj'!I6/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":19892.057000000001},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J6,ROUND('Tier1 Before Block Adj'!J6/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":26524.904999999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K6,ROUND('Tier1 Before Block Adj'!K6/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":19243.274000000001},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L6,ROUND('Tier1 Before Block Adj'!L6/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":19333.523999999998},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M6,ROUND('Tier1 Before Block Adj'!M6/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":13599.797000000002},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N6,ROUND('Tier1 Before Block Adj'!N6/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":19414.536},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O6,ROUND('Tier1 Before Block Adj'!O6/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":14447.061999999998},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P6,ROUND('Tier1 Before Block Adj'!P6/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":22249.751000000004},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q6,ROUND('Tier1 Before Block Adj'!Q6/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":14551.536},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R6,ROUND('Tier1 Before Block Adj'!R6/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":25443.940000000002},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S6,ROUND('Tier1 Before Block Adj'!S6/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":18985.762000000002},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T6,ROUND('Tier1 Before Block Adj'!T6/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":31585.509000000005},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U6,ROUND('Tier1 Before Block Adj'!U6/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":19180.918999999998},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V6,ROUND('Tier1 Before Block Adj'!V6/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":35170.794000000002},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W6,ROUND('Tier1 Before Block Adj'!W6/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":23087.298999999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X6,ROUND('Tier1 Before Block Adj'!X6/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":32897.384000000005},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y6,ROUND('Tier1 Before Block Adj'!Y6/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":21527.573},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z6,ROUND('Tier1 Before Block Adj'!Z6/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":25854.327000000001},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA6,ROUND('Tier1 Before Block Adj'!AA6/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":17600.042000000001},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB6,ROUND('Tier1 Before Block Adj'!AB6/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":24874.120999999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC6,ROUND('Tier1 Before Block Adj'!AC6/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":15714.048000000001},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD6,ROUND('Tier1 Before Block Adj'!AD6/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":19938.753999999997},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE6,ROUND('Tier1 Before Block Adj'!AE6/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":16649.421999999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF6,ROUND('Tier1 Before Block Adj'!AF6/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":27888.31},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG6,ROUND('Tier1 Before Block Adj'!AG6/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":19795.199000000001},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH6,ROUND('Tier1 Before Block Adj'!AH6/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":25245.552},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI6,ROUND('Tier1 Before Block Adj'!AI6/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":20267.828999999998},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ6,ROUND('Tier1 Before Block Adj'!AJ6/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":19281.933999999997},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK6,ROUND('Tier1 Before Block Adj'!AK6/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":13553.77},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL6,ROUND('Tier1 Before Block Adj'!AL6/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":20243.718999999997},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM6,ROUND('Tier1 Before Block Adj'!AM6/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":13560.534},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN6,ROUND('Tier1 Before Block Adj'!AN6/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":22273.309999999998},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO6,ROUND('Tier1 Before Block Adj'!AO6/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":14550.707999999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP6,ROUND('Tier1 Before Block Adj'!AP6/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":25503.013999999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ6,ROUND('Tier1 Before Block Adj'!AQ6/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":19006.553},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR6,ROUND('Tier1 Before Block Adj'!AR6/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":31687.797999999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS6,ROUND('Tier1 Before Block Adj'!AS6/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":19216.508999999998},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT6,ROUND('Tier1 Before Block Adj'!AT6/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":35289.126000000004},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU6,ROUND('Tier1 Before Block Adj'!AU6/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":23136.222000000002},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV6,ROUND('Tier1 Before Block Adj'!AV6/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":32971.712},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW6,ROUND('Tier1 Before Block Adj'!AW6/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":21546.543000000001},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX6,ROUND('Tier1 Before Block Adj'!AX6/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":25855.653000000002},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY6,ROUND('Tier1 Before Block Adj'!AY6/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":17575.158000000003},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AZ6,ROUND('Tier1 Before Block Adj'!AZ6/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)))","v":23895.534},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BA6,ROUND('Tier1 Before Block Adj'!BA6/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)))","v":16752.319000000003},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BB6,ROUND('Tier1 Before Block Adj'!BB6/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)))","v":20858.166999999998},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BC6,ROUND('Tier1 Before Block Adj'!BC6/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)))","v":15665.382000000001},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BD6,ROUND('Tier1 Before Block Adj'!BD6/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)))","v":27700.560999999994},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BE6,ROUND('Tier1 Before Block Adj'!BE6/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)))","v":19646.909},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BF6,ROUND('Tier1 Before Block Adj'!BF6/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)))","v":25230.823},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BG6,ROUND('Tier1 Before Block Adj'!BG6/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)))","v":20247.366000000002},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BH6,ROUND('Tier1 Before Block Adj'!BH6/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)))","v":19962.681},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BI6,ROUND('Tier1 Before Block Adj'!BI6/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)))","v":13802.177000000001},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BJ6,ROUND('Tier1 Before Block Adj'!BJ6/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)))","v":20277.888999999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BK6,ROUND('Tier1 Before Block Adj'!BK6/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)))","v":13576.352999999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BL6,ROUND('Tier1 Before Block Adj'!BL6/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)))","v":21365.654999999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BM6,ROUND('Tier1 Before Block Adj'!BM6/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)))","v":15537.841},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BN6,ROUND('Tier1 Before Block Adj'!BN6/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)))","v":26686.260999999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BO6,ROUND('Tier1 Before Block Adj'!BO6/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)))","v":17918.631999999998},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BP6,ROUND('Tier1 Before Block Adj'!BP6/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)))","v":31768.420999999995},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BQ6,ROUND('Tier1 Before Block Adj'!BQ6/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)))","v":19247.274999999998},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BR6,ROUND('Tier1 Before Block Adj'!BR6/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)))","v":33967.608999999997},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BS6,ROUND('Tier1 Before Block Adj'!BS6/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)))","v":24670.583999999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BT6,ROUND('Tier1 Before Block Adj'!BT6/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)))","v":34472.03},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BU6,ROUND('Tier1 Before Block Adj'!BU6/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)))","v":20249.609},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BV6,ROUND('Tier1 Before Block Adj'!BV6/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)))","v":25948.221999999998},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BW6,ROUND('Tier1 Before Block Adj'!BW6/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)))","v":17622.341},{"$f":"IF(Init!S7=0,1,0)","v":1},0]
[null,10027,"Big Bend Elec Coop",{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D7,ROUND('Tier1 Before Block Adj'!D7/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":22223.352999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E7,ROUND('Tier1 Before Block Adj'!E7/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":15406.130999999998},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F7,ROUND('Tier1 Before Block Adj'!F7/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":14411.624000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G7,ROUND('Tier1 Before Block Adj'!G7/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":10490.723},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H7,ROUND('Tier1 Before Block Adj'!H7/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":16060.827999999998},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I7,ROUND('Tier1 Before Block Adj'!I7/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":12157.579},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J7,ROUND('Tier1 Before Block Adj'!J7/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":15852.465},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K7,ROUND('Tier1 Before Block Adj'!K7/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":12033.707},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L7,ROUND('Tier1 Before Block Adj'!L7/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":12211.534000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M7,ROUND('Tier1 Before Block Adj'!M7/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":8751.9120000000003},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N7,ROUND('Tier1 Before Block Adj'!N7/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":13266.062999999998},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O7,ROUND('Tier1 Before Block Adj'!O7/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":8820.7900000000009},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P7,ROUND('Tier1 Before Block Adj'!P7/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":22365.398999999998},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q7,ROUND('Tier1 Before Block Adj'!Q7/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":15104.915999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R7,ROUND('Tier1 Before Block Adj'!R7/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":36050.631000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S7,ROUND('Tier1 Before Block Adj'!S7/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":27122.216},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T7,ROUND('Tier1 Before Block Adj'!T7/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":46549.665999999997},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U7,ROUND('Tier1 Before Block Adj'!U7/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":32346.600999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V7,ROUND('Tier1 Before Block Adj'!V7/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":47659.373},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W7,ROUND('Tier1 Before Block Adj'!W7/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":36191.997000000003},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X7,ROUND('Tier1 Before Block Adj'!X7/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":39730.048999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y7,ROUND('Tier1 Before Block Adj'!Y7/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":26739.775000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z7,ROUND('Tier1 Before Block Adj'!Z7/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":26840.538},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA7,ROUND('Tier1 Before Block Adj'!AA7/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":20763.855},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB7,ROUND('Tier1 Before Block Adj'!AB7/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":22149.02},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC7,ROUND('Tier1 Before Block Adj'!AC7/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":15331.311000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD7,ROUND('Tier1 Before Block Adj'!AD7/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":14248.092000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE7,ROUND('Tier1 Before Block Adj'!AE7/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":10298.388000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF7,ROUND('Tier1 Before Block Adj'!AF7/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":15891.584999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG7,ROUND('Tier1 Before Block Adj'!AG7/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":12005.683999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH7,ROUND('Tier1 Before Block Adj'!AH7/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":15876.798000000003},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI7,ROUND('Tier1 Before Block Adj'!AI7/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":11682.163},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ7,ROUND('Tier1 Before Block Adj'!AJ7/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":12007.617000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK7,ROUND('Tier1 Before Block Adj'!AK7/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":8583.0879999999997},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL7,ROUND('Tier1 Before Block Adj'!AL7/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":12848.691000000003},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM7,ROUND('Tier1 Before Block Adj'!AM7/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":8806.0910000000003},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN7,ROUND('Tier1 Before Block Adj'!AN7/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":22311.542000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO7,ROUND('Tier1 Before Block Adj'!AO7/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":15033.7},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP7,ROUND('Tier1 Before Block Adj'!AP7/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":36264.648999999998},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ7,ROUND('Tier1 Before Block Adj'!AQ7/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":27225.857},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR7,ROUND('Tier1 Before Block Adj'!AR7/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":46937.674999999996},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS7,ROUND('Tier1 Before Block Adj'!AS7/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":32590.590999999997},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT7,ROUND('Tier1 Before Block Adj'!AT7/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":48067.538},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU7,ROUND('Tier1 Before Block Adj'!AU7/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":36479.39},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV7,ROUND('Tier1 Before Block Adj'!AV7/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":39993.678999999996},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW7,ROUND('Tier1 Before Block Adj'!AW7/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":26854.054},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX7,ROUND('Tier1 Before Block Adj'!AX7/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":26886.024000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY7,ROUND('Tier1 Before Block Adj'!AY7/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":20778.5},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AZ7,ROUND('Tier1 Before Block Adj'!AZ7/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)))","v":22339.57},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BA7,ROUND('Tier1 Before Block Adj'!BA7/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)))","v":15078.607999999998},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BB7,ROUND('Tier1 Before Block Adj'!BB7/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)))","v":13903.23},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BC7,ROUND('Tier1 Before Block Adj'!BC7/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)))","v":10357.532999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BD7,ROUND('Tier1 Before Block Adj'!BD7/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)))","v":15763.272999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BE7,ROUND('Tier1 Before Block Adj'!BE7/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)))","v":11888.203},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BF7,ROUND('Tier1 Before Block Adj'!BF7/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)))","v":15762.406999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BG7,ROUND('Tier1 Before Block Adj'!BG7/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)))","v":11544.275},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BH7,ROUND('Tier1 Before Block Adj'!BH7/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)))","v":12000.668999999998},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BI7,ROUND('Tier1 Before Block Adj'!BI7/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)))","v":8614.4900000000016},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BJ7,ROUND('Tier1 Before Block Adj'!BJ7/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)))","v":12645.227999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BK7,ROUND('Tier1 Before Block Adj'!BK7/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)))","v":8645.0229999999992},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BL7,ROUND('Tier1 Before Block Adj'!BL7/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)))","v":22521.040000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BM7,ROUND('Tier1 Before Block Adj'!BM7/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)))","v":14784.632999999998},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BN7,ROUND('Tier1 Before Block Adj'!BN7/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)))","v":36325.980000000003},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BO7,ROUND('Tier1 Before Block Adj'!BO7/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)))","v":27600.798999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BP7,ROUND('Tier1 Before Block Adj'!BP7/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)))","v":47404.565999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BQ7,ROUND('Tier1 Before Block Adj'!BQ7/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)))","v":32892.479000000007},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BR7,ROUND('Tier1 Before Block Adj'!BR7/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)))","v":48771.57},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BS7,ROUND('Tier1 Before Block Adj'!BS7/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)))","v":36615.131999999998},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BT7,ROUND('Tier1 Before Block Adj'!BT7/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)))","v":40109.445},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BU7,ROUND('Tier1 Before Block Adj'!BU7/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)))","v":27238.897000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BV7,ROUND('Tier1 Before Block Adj'!BV7/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)))","v":26985.387999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BW7,ROUND('Tier1 Before Block Adj'!BW7/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)))","v":20837.308999999997},{"$f":"IF(Init!S8=0,1,0)","v":1},0]
[null,10071,"Drain, City of",{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D23,ROUND('Tier1 Before Block Adj'!D23/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":821.76400000000001},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E23,ROUND('Tier1 Before Block Adj'!E23/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":464.06299999999999},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F23,ROUND('Tier1 Before Block Adj'!F23/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":801.79300000000001},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G23,ROUND('Tier1 Before Block Adj'!G23/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":575.13699999999994},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H23,ROUND('Tier1 Before Block Adj'!H23/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":1188.126},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I23,ROUND('Tier1 Before Block Adj'!I23/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":750.096},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J23,ROUND('Tier1 Before Block Adj'!J23/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":1196.9570000000001},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K23,ROUND('Tier1 Before Block Adj'!K23/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":765.298},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L23,ROUND('Tier1 Before Block Adj'!L23/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":941.01700000000005},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M23,ROUND('Tier1 Before Block Adj'!M23/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":589.91399999999999},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N23,ROUND('Tier1 Before Block Adj'!N23/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":976.86400000000003},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O23,ROUND('Tier1 Before Block Adj'!O23/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":648.48699999999997},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P23,ROUND('Tier1 Before Block Adj'!P23/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":866.7},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q23,ROUND('Tier1 Before Block Adj'!Q23/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":517.10599999999999},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R23,ROUND('Tier1 Before Block Adj'!R23/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":701.85699999999997},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S23,ROUND('Tier1 Before Block Adj'!S23/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":464.28300000000002},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T23,ROUND('Tier1 Before Block Adj'!T23/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":710.476},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U23,ROUND('Tier1 Before Block Adj'!U23/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":384.56400000000002},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V23,ROUND('Tier1 Before Block Adj'!V23/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":709.44},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W23,ROUND('Tier1 Before Block Adj'!W23/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":407.03500000000003},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X23,ROUND('Tier1 Before Block Adj'!X23/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":710.26599999999996},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y23,ROUND('Tier1 Before Block Adj'!Y23/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":415.43299999999999},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z23,ROUND('Tier1 Before Block Adj'!Z23/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":648.28099999999995},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA23,ROUND('Tier1 Before Block Adj'!AA23/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":382.76299999999998},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB23,ROUND('Tier1 Before Block Adj'!AB23/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":825.40700000000004},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC23,ROUND('Tier1 Before Block Adj'!AC23/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":466.12},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD23,ROUND('Tier1 Before Block Adj'!AD23/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":805.11199999999997},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE23,ROUND('Tier1 Before Block Adj'!AE23/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":577.51800000000003},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF23,ROUND('Tier1 Before Block Adj'!AF23/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":1188.126},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG23,ROUND('Tier1 Before Block Adj'!AG23/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":750.096},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH23,ROUND('Tier1 Before Block Adj'!AH23/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":1155.76},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI23,ROUND('Tier1 Before Block Adj'!AI23/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":806.495},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ23,ROUND('Tier1 Before Block Adj'!AJ23/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":941.01700000000005},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK23,ROUND('Tier1 Before Block Adj'!AK23/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":589.91399999999999},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL23,ROUND('Tier1 Before Block Adj'!AL23/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":1011.034},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM23,ROUND('Tier1 Before Block Adj'!AM23/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":614.31700000000001},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN23,ROUND('Tier1 Before Block Adj'!AN23/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":866.7},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO23,ROUND('Tier1 Before Block Adj'!AO23/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":517.10599999999999},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP23,ROUND('Tier1 Before Block Adj'!AP23/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":701.85699999999997},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ23,ROUND('Tier1 Before Block Adj'!AQ23/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":464.28300000000002},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR23,ROUND('Tier1 Before Block Adj'!AR23/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":710.476},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS23,ROUND('Tier1 Before Block Adj'!AS23/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":384.56400000000002},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT23,ROUND('Tier1 Before Block Adj'!AT23/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":709.44},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU23,ROUND('Tier1 Before Block Adj'!AU23/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":407.03500000000003},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV23,ROUND('Tier1 Before Block Adj'!AV23/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":710.26599999999996},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW23,ROUND('Tier1 Before Block Adj'!AW23/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":415.43299999999999},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX23,ROUND('Tier1 Before Block Adj'!AX23/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":648.28099999999995},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY23,ROUND('Tier1 Before Block Adj'!AY23/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":382.76299999999998},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AZ23,ROUND('Tier1 Before Block Adj'!AZ23/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)))","v":798.29200000000003},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BA23,ROUND('Tier1 Before Block Adj'!BA23/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)))","v":493.23599999999999},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BB23,ROUND('Tier1 Before Block Adj'!BB23/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)))","v":835.06600000000003},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BC23,ROUND('Tier1 Before Block Adj'!BC23/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)))","v":547.56299999999999},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BD23,ROUND('Tier1 Before Block Adj'!BD23/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)))","v":1188.126},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BE23,ROUND('Tier1 Before Block Adj'!BE23/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)))","v":750.096},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BF23,ROUND('Tier1 Before Block Adj'!BF23/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)))","v":1155.76},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BG23,ROUND('Tier1 Before Block Adj'!BG23/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)))","v":806.495},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BH23,ROUND('Tier1 Before Block Adj'!BH23/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)))","v":974.39099999999996},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BI23,ROUND('Tier1 Before Block Adj'!BI23/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)))","v":602.61},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BJ23,ROUND('Tier1 Before Block Adj'!BJ23/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)))","v":1011.034},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BK23,ROUND('Tier1 Before Block Adj'!BK23/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)))","v":614.31700000000001},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BL23,ROUND('Tier1 Before Block Adj'!BL23/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)))","v":836.67899999999997},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BM23,ROUND('Tier1 Before Block Adj'!BM23/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)))","v":547.12699999999995},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BN23,ROUND('Tier1 Before Block Adj'!BN23/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)))","v":726.33900000000006},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BO23,ROUND('Tier1 Before Block Adj'!BO23/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)))","v":439.8},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BP23,ROUND('Tier1 Before Block Adj'!BP23/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)))","v":710.476},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BQ23,ROUND('Tier1 Before Block Adj'!BQ23/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)))","v":384.56400000000002},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BR23,ROUND('Tier1 Before Block Adj'!BR23/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)))","v":686},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BS23,ROUND('Tier1 Before Block Adj'!BS23/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)))","v":430.47500000000002},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BT23,ROUND('Tier1 Before Block Adj'!BT23/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)))","v":733.9},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BU23,ROUND('Tier1 Before Block Adj'!BU23/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)))","v":391.79899999999998},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BV23,ROUND('Tier1 Before Block Adj'!BV23/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)))","v":648.28099999999995},{"$f":"IF($B23=\"\",\"\",IF(AND(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BW23,ROUND('Tier1 Before Block Adj'!BW23/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)))","v":382.76299999999998},{"$f":"IF(Init!S24=0,1,0)","v":1},0]
[null,10081,"Milton-Freewater, City of",{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D30,ROUND('Tier1 Before Block Adj'!D30/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":3782.0699999999997},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E30,ROUND('Tier1 Before Block Adj'!E30/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1923.317},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F30,ROUND('Tier1 Before Block Adj'!F30/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":4112.701},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G30,ROUND('Tier1 Before Block Adj'!G30/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":2909.3130000000001},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H30,ROUND('Tier1 Before Block Adj'!H30/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":5808.6959999999999},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I30,ROUND('Tier1 Before Block Adj'!I30/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":3752.8710000000001},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J30,ROUND('Tier1 Before Block Adj'!J30/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":5836.5959999999995},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K30,ROUND('Tier1 Before Block Adj'!K30/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":3794.8620000000001},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L30,ROUND('Tier1 Before Block Adj'!L30/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":4625.7820000000002},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M30,ROUND('Tier1 Before Block Adj'!M30/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":2915.8510000000001},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N30,ROUND('Tier1 Before Block Adj'!N30/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":4283.6080000000002},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O30,ROUND('Tier1 Before Block Adj'!O30/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":2847.5880000000002},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P30,ROUND('Tier1 Before Block Adj'!P30/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":4275.6080000000002},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q30,ROUND('Tier1 Before Block Adj'!Q30/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":2408.895},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R30,ROUND('Tier1 Before Block Adj'!R30/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":3107.6379999999999},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S30,ROUND('Tier1 Before Block Adj'!S30/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":1789.9479999999999},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T30,ROUND('Tier1 Before Block Adj'!T30/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":3219.4260000000004},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U30,ROUND('Tier1 Before Block Adj'!U30/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":1339.0810000000001},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V30,ROUND('Tier1 Before Block Adj'!V30/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":4697.8580000000002},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W30,ROUND('Tier1 Before Block Adj'!W30/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":2303.6770000000001},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X30,ROUND('Tier1 Before Block Adj'!X30/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":4437.4679999999998},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y30,ROUND('Tier1 Before Block Adj'!Y30/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":2213.8339999999998},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z30,ROUND('Tier1 Before Block Adj'!Z30/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":3538.7870000000003},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA30,ROUND('Tier1 Before Block Adj'!AA30/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":1932.011},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB30,ROUND('Tier1 Before Block Adj'!AB30/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":3782.0699999999997},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC30,ROUND('Tier1 Before Block Adj'!AC30/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1923.317},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD30,ROUND('Tier1 Before Block Adj'!AD30/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":4112.701},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE30,ROUND('Tier1 Before Block Adj'!AE30/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":2909.3130000000001},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF30,ROUND('Tier1 Before Block Adj'!AF30/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":5808.6959999999999},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG30,ROUND('Tier1 Before Block Adj'!AG30/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":3752.8710000000001},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH30,ROUND('Tier1 Before Block Adj'!AH30/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":5580.7280000000001},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI30,ROUND('Tier1 Before Block Adj'!AI30/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":4050.7299999999996},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ30,ROUND('Tier1 Before Block Adj'!AJ30/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":4625.7820000000002},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK30,ROUND('Tier1 Before Block Adj'!AK30/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":2915.8510000000001},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL30,ROUND('Tier1 Before Block Adj'!AL30/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":4470.5649999999996},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM30,ROUND('Tier1 Before Block Adj'!AM30/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":2660.6309999999999},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN30,ROUND('Tier1 Before Block Adj'!AN30/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":4275.6080000000002},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO30,ROUND('Tier1 Before Block Adj'!AO30/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":2408.895},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP30,ROUND('Tier1 Before Block Adj'!AP30/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":3107.6379999999999},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ30,ROUND('Tier1 Before Block Adj'!AQ30/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":1789.9479999999999},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR30,ROUND('Tier1 Before Block Adj'!AR30/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":3219.4260000000004},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS30,ROUND('Tier1 Before Block Adj'!AS30/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":1339.0810000000001},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT30,ROUND('Tier1 Before Block Adj'!AT30/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":4697.8580000000002},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU30,ROUND('Tier1 Before Block Adj'!AU30/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":2303.6770000000001},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV30,ROUND('Tier1 Before Block Adj'!AV30/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":4437.4679999999998},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW30,ROUND('Tier1 Before Block Adj'!AW30/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":2213.8339999999998},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX30,ROUND('Tier1 Before Block Adj'!AX30/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":3538.7870000000003},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY30,ROUND('Tier1 Before Block Adj'!AY30/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":1932.011},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AZ30,ROUND('Tier1 Before Block Adj'!AZ30/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)))","v":3626.866},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BA30,ROUND('Tier1 Before Block Adj'!BA30/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)))","v":2075.5219999999999},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BB30,ROUND('Tier1 Before Block Adj'!BB30/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)))","v":4311.857},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BC30,ROUND('Tier1 Before Block Adj'!BC30/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)))","v":2715.1559999999999},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BD30,ROUND('Tier1 Before Block Adj'!BD30/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)))","v":5818.6959999999999},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BE30,ROUND('Tier1 Before Block Adj'!BE30/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)))","v":3753.8710000000001},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BF30,ROUND('Tier1 Before Block Adj'!BF30/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)))","v":5576.7280000000001},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BG30,ROUND('Tier1 Before Block Adj'!BG30/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)))","v":4051.7299999999996},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BH30,ROUND('Tier1 Before Block Adj'!BH30/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)))","v":4774.0919999999996},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BI30,ROUND('Tier1 Before Block Adj'!BI30/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)))","v":2951.7869999999998},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BJ30,ROUND('Tier1 Before Block Adj'!BJ30/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)))","v":4482.5649999999996},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BK30,ROUND('Tier1 Before Block Adj'!BK30/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)))","v":2660.6309999999999},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BL30,ROUND('Tier1 Before Block Adj'!BL30/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)))","v":4095.5690000000004},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BM30,ROUND('Tier1 Before Block Adj'!BM30/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)))","v":2588.9349999999999},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BN30,ROUND('Tier1 Before Block Adj'!BN30/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)))","v":3240.1139999999996},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BO30,ROUND('Tier1 Before Block Adj'!BO30/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)))","v":1657.4720000000002},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BP30,ROUND('Tier1 Before Block Adj'!BP30/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)))","v":3219.4260000000004},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BQ30,ROUND('Tier1 Before Block Adj'!BQ30/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)))","v":1339.0810000000001},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BR30,ROUND('Tier1 Before Block Adj'!BR30/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)))","v":4510.8459999999995},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BS30,ROUND('Tier1 Before Block Adj'!BS30/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)))","v":2490.69},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BT30,ROUND('Tier1 Before Block Adj'!BT30/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)))","v":4617.8879999999999},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BU30,ROUND('Tier1 Before Block Adj'!BU30/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)))","v":2033.4140000000002},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BV30,ROUND('Tier1 Before Block Adj'!BV30/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)))","v":3538.7870000000003},{"$f":"IF($B30=\"\",\"\",IF(AND(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BW30,ROUND('Tier1 Before Block Adj'!BW30/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)))","v":1932.011},{"$f":"IF(Init!S31=0,1,0)","v":1},0]
[null,10111,"Columbia Power Coop",{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D45,ROUND('Tier1 Before Block Adj'!D45/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":1027.3330000000001},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E45,ROUND('Tier1 Before Block Adj'!E45/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":653.93100000000004},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F45,ROUND('Tier1 Before Block Adj'!F45/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":1194.5530000000001},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G45,ROUND('Tier1 Before Block Adj'!G45/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":998.98199999999997},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H45,ROUND('Tier1 Before Block Adj'!H45/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":1523.1679999999999},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I45,ROUND('Tier1 Before Block Adj'!I45/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":1134.586},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J45,ROUND('Tier1 Before Block Adj'!J45/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":1504.9739999999999},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K45,ROUND('Tier1 Before Block Adj'!K45/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":1125.979},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L45,ROUND('Tier1 Before Block Adj'!L45/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":1365.3219999999999},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M45,ROUND('Tier1 Before Block Adj'!M45/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":978.548},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N45,ROUND('Tier1 Before Block Adj'!N45/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":1243.191},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O45,ROUND('Tier1 Before Block Adj'!O45/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":948.56700000000001},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P45,ROUND('Tier1 Before Block Adj'!P45/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":1198.5640000000001},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q45,ROUND('Tier1 Before Block Adj'!Q45/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":800.40499999999997},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R45,ROUND('Tier1 Before Block Adj'!R45/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":1174.184},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S45,ROUND('Tier1 Before Block Adj'!S45/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":914.25900000000001},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T45,ROUND('Tier1 Before Block Adj'!T45/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":1374.337},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U45,ROUND('Tier1 Before Block Adj'!U45/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":876.43600000000004},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V45,ROUND('Tier1 Before Block Adj'!V45/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":1881.164},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W45,ROUND('Tier1 Before Block Adj'!W45/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":1292.077},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X45,ROUND('Tier1 Before Block Adj'!X45/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":1663.135},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y45,ROUND('Tier1 Before Block Adj'!Y45/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":1156.2850000000001},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z45,ROUND('Tier1 Before Block Adj'!Z45/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":1247.404},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA45,ROUND('Tier1 Before Block Adj'!AA45/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":899.40200000000004},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB45,ROUND('Tier1 Before Block Adj'!AB45/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":1027.2850000000001},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC45,ROUND('Tier1 Before Block Adj'!AC45/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":653.90099999999995},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD45,ROUND('Tier1 Before Block Adj'!AD45/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":1194.5229999999999},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE45,ROUND('Tier1 Before Block Adj'!AE45/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":998.95799999999997},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF45,ROUND('Tier1 Before Block Adj'!AF45/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":1522.8689999999999},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG45,ROUND('Tier1 Before Block Adj'!AG45/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":1134.3630000000001},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH45,ROUND('Tier1 Before Block Adj'!AH45/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":1437.9580000000001},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI45,ROUND('Tier1 Before Block Adj'!AI45/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":1193.3579999999999},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ45,ROUND('Tier1 Before Block Adj'!AJ45/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":1365.3240000000001},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK45,ROUND('Tier1 Before Block Adj'!AK45/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":978.55},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL45,ROUND('Tier1 Before Block Adj'!AL45/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":1299.194},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM45,ROUND('Tier1 Before Block Adj'!AM45/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":892.45299999999997},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN45,ROUND('Tier1 Before Block Adj'!AN45/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":1198.7360000000001},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO45,ROUND('Tier1 Before Block Adj'!AO45/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":800.52},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP45,ROUND('Tier1 Before Block Adj'!AP45/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":1174.0419999999999},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ45,ROUND('Tier1 Before Block Adj'!AQ45/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":914.14800000000002},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR45,ROUND('Tier1 Before Block Adj'!AR45/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":1374.6020000000001},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS45,ROUND('Tier1 Before Block Adj'!AS45/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":876.60500000000002},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT45,ROUND('Tier1 Before Block Adj'!AT45/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":1881.097},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU45,ROUND('Tier1 Before Block Adj'!AU45/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":1292.0309999999999},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV45,ROUND('Tier1 Before Block Adj'!AV45/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":1662.854},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW45,ROUND('Tier1 Before Block Adj'!AW45/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":1156.0899999999999},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX45,ROUND('Tier1 Before Block Adj'!AX45/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":1247.4259999999999},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY45,ROUND('Tier1 Before Block Adj'!AY45/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":899.41800000000001},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AZ45,ROUND('Tier1 Before Block Adj'!AZ45/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)))","v":984.48199999999997},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BA45,ROUND('Tier1 Before Block Adj'!BA45/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)))","v":696.95399999999995},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BB45,ROUND('Tier1 Before Block Adj'!BB45/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)))","v":1252.441},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BC45,ROUND('Tier1 Before Block Adj'!BC45/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)))","v":941.202},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BD45,ROUND('Tier1 Before Block Adj'!BD45/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)))","v":1523.019},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BE45,ROUND('Tier1 Before Block Adj'!BE45/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)))","v":1134.4749999999999},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BF45,ROUND('Tier1 Before Block Adj'!BF45/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)))","v":1438.07},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BG45,ROUND('Tier1 Before Block Adj'!BG45/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)))","v":1193.451},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BH45,ROUND('Tier1 Before Block Adj'!BH45/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)))","v":1419.7719999999999},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BI45,ROUND('Tier1 Before Block Adj'!BI45/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)))","v":1001.3579999999999},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BJ45,ROUND('Tier1 Before Block Adj'!BJ45/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)))","v":1299.1089999999999},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BK45,ROUND('Tier1 Before Block Adj'!BK45/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)))","v":892.39400000000001},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BL45,ROUND('Tier1 Before Block Adj'!BL45/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)))","v":1145.9010000000001},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BM45,ROUND('Tier1 Before Block Adj'!BM45/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)))","v":853.25599999999997},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BN45,ROUND('Tier1 Before Block Adj'!BN45/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)))","v":1227.539},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BO45,ROUND('Tier1 Before Block Adj'!BO45/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)))","v":860.90499999999997},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BP45,ROUND('Tier1 Before Block Adj'!BP45/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)))","v":1374.277},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BQ45,ROUND('Tier1 Before Block Adj'!BQ45/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)))","v":876.39800000000002},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BR45,ROUND('Tier1 Before Block Adj'!BR45/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)))","v":1800.0150000000001},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BS45,ROUND('Tier1 Before Block Adj'!BS45/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)))","v":1373.0830000000001},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BT45,ROUND('Tier1 Before Block Adj'!BT45/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)))","v":1734.9860000000001},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BU45,ROUND('Tier1 Before Block Adj'!BU45/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)))","v":1084.145},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BV45,ROUND('Tier1 Before Block Adj'!BV45/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)))","v":1247.395},{"$f":"IF($B45=\"\",\"\",IF(AND(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BW45,ROUND('Tier1 Before Block Adj'!BW45/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)))","v":899.39499999999998},{"$f":"IF(Init!S46=0,1,0)","v":1},0]
[null,10236,"Lane County Elec Coop",{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D77,ROUND('Tier1 Before Block Adj'!D77/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":12554.326000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E77,ROUND('Tier1 Before Block Adj'!E77/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":7394.3159999999998},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F77,ROUND('Tier1 Before Block Adj'!F77/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":12923.703000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G77,ROUND('Tier1 Before Block Adj'!G77/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":9895.4350000000013},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H77,ROUND('Tier1 Before Block Adj'!H77/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":19244.637999999999},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I77,ROUND('Tier1 Before Block Adj'!I77/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":12600.867},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J77,ROUND('Tier1 Before Block Adj'!J77/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":18933.955000000002},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K77,ROUND('Tier1 Before Block Adj'!K77/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":12743.824000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L77,ROUND('Tier1 Before Block Adj'!L77/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":14712.292000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M77,ROUND('Tier1 Before Block Adj'!M77/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":9635.8490000000002},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N77,ROUND('Tier1 Before Block Adj'!N77/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":14596.305},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O77,ROUND('Tier1 Before Block Adj'!O77/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":10217.191000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P77,ROUND('Tier1 Before Block Adj'!P77/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":12927.174000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q77,ROUND('Tier1 Before Block Adj'!Q77/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":8114.2879999999996},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R77,ROUND('Tier1 Before Block Adj'!R77/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":9944.621000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S77,ROUND('Tier1 Before Block Adj'!S77/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":7132.7429999999995},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T77,ROUND('Tier1 Before Block Adj'!T77/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":9791.389000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U77,ROUND('Tier1 Before Block Adj'!U77/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":5684.45},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V77,ROUND('Tier1 Before Block Adj'!V77/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":10113.169},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W77,ROUND('Tier1 Before Block Adj'!W77/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":6112.1810000000005},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X77,ROUND('Tier1 Before Block Adj'!X77/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":10231.601000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y77,ROUND('Tier1 Before Block Adj'!Y77/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":6175.5},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z77,ROUND('Tier1 Before Block Adj'!Z77/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":9001.5349999999999},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA77,ROUND('Tier1 Before Block Adj'!AA77/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":5730.2150000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB77,ROUND('Tier1 Before Block Adj'!AB77/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":12554.326000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC77,ROUND('Tier1 Before Block Adj'!AC77/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":7394.3159999999998},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD77,ROUND('Tier1 Before Block Adj'!AD77/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":12923.703000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE77,ROUND('Tier1 Before Block Adj'!AE77/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":9895.4350000000013},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF77,ROUND('Tier1 Before Block Adj'!AF77/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":19244.637999999999},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG77,ROUND('Tier1 Before Block Adj'!AG77/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":12600.867},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH77,ROUND('Tier1 Before Block Adj'!AH77/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":18203.435999999998},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI77,ROUND('Tier1 Before Block Adj'!AI77/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":13474.342000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ77,ROUND('Tier1 Before Block Adj'!AJ77/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":14712.292000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK77,ROUND('Tier1 Before Block Adj'!AK77/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":9635.8490000000002},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL77,ROUND('Tier1 Before Block Adj'!AL77/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":15168.531000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM77,ROUND('Tier1 Before Block Adj'!AM77/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":9644.9660000000003},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN77,ROUND('Tier1 Before Block Adj'!AN77/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":12927.174000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO77,ROUND('Tier1 Before Block Adj'!AO77/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":8114.2879999999996},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP77,ROUND('Tier1 Before Block Adj'!AP77/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":9944.621000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ77,ROUND('Tier1 Before Block Adj'!AQ77/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":7132.7429999999995},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR77,ROUND('Tier1 Before Block Adj'!AR77/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":9791.389000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS77,ROUND('Tier1 Before Block Adj'!AS77/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":5684.45},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT77,ROUND('Tier1 Before Block Adj'!AT77/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":10113.169},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU77,ROUND('Tier1 Before Block Adj'!AU77/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":6112.1810000000005},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV77,ROUND('Tier1 Before Block Adj'!AV77/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":10231.601000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW77,ROUND('Tier1 Before Block Adj'!AW77/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":6175.5},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX77,ROUND('Tier1 Before Block Adj'!AX77/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":9001.5349999999999},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY77,ROUND('Tier1 Before Block Adj'!AY77/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":5730.2150000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AZ77,ROUND('Tier1 Before Block Adj'!AZ77/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)))","v":12097.14},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BA77,ROUND('Tier1 Before Block Adj'!BA77/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)))","v":7856.4430000000002},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BB77,ROUND('Tier1 Before Block Adj'!BB77/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)))","v":13469.648000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BC77,ROUND('Tier1 Before Block Adj'!BC77/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)))","v":9354.2780000000002},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BD77,ROUND('Tier1 Before Block Adj'!BD77/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)))","v":19247.607},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BE77,ROUND('Tier1 Before Block Adj'!BE77/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)))","v":12602.808000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BF77,ROUND('Tier1 Before Block Adj'!BF77/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)))","v":18206.255999999998},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BG77,ROUND('Tier1 Before Block Adj'!BG77/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)))","v":13476.432000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BH77,ROUND('Tier1 Before Block Adj'!BH77/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)))","v":15193.353000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BI77,ROUND('Tier1 Before Block Adj'!BI77/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)))","v":9805.4650000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BJ77,ROUND('Tier1 Before Block Adj'!BJ77/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)))","v":15171.531999999999},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BK77,ROUND('Tier1 Before Block Adj'!BK77/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)))","v":9646.8690000000006},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BL77,ROUND('Tier1 Before Block Adj'!BL77/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)))","v":12429.833000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BM77,ROUND('Tier1 Before Block Adj'!BM77/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)))","v":8616.3809999999994},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BN77,ROUND('Tier1 Before Block Adj'!BN77/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)))","v":10339.816000000001},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BO77,ROUND('Tier1 Before Block Adj'!BO77/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)))","v":6742.4880000000003},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BP77,ROUND('Tier1 Before Block Adj'!BP77/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)))","v":9794.402},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BQ77,ROUND('Tier1 Before Block Adj'!BQ77/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)))","v":5686.1900000000005},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BR77,ROUND('Tier1 Before Block Adj'!BR77/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)))","v":9743.1010000000006},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BS77,ROUND('Tier1 Before Block Adj'!BS77/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)))","v":6487.16},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BT77,ROUND('Tier1 Before Block Adj'!BT77/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)))","v":10611.826999999999},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BU77,ROUND('Tier1 Before Block Adj'!BU77/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)))","v":5800.2160000000003},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BV77,ROUND('Tier1 Before Block Adj'!BV77/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)))","v":9004.4449999999997},{"$f":"IF($B77=\"\",\"\",IF(AND(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BW77,ROUND('Tier1 Before Block Adj'!BW77/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)))","v":5732.0569999999998},{"$f":"IF(Init!S78=0,1,0)","v":1},0]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D88,ROUND('Tier1 Before Block Adj'!D88/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":2305.511},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E88,ROUND('Tier1 Before Block Adj'!E88/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1375.6210000000001},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F88,ROUND('Tier1 Before Block Adj'!F88/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":1679.9929999999999},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G88,ROUND('Tier1 Before Block Adj'!G88/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":1267.462},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H88,ROUND('Tier1 Before Block Adj'!H88/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":2247.3760000000002},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I88,ROUND('Tier1 Before Block Adj'!I88/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":1665.15},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J88,ROUND('Tier1 Before Block Adj'!J88/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":2315.0039999999999},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K88,ROUND('Tier1 Before Block Adj'!K88/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":1711.1169999999997},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L88,ROUND('Tier1 Before Block Adj'!L88/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":1796.65},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M88,ROUND('Tier1 Before Block Adj'!M88/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":1292.4450000000002},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N88,ROUND('Tier1 Before Block Adj'!N88/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":1561.9830000000002},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O88,ROUND('Tier1 Before Block Adj'!O88/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":1176.5540000000001},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P88,ROUND('Tier1 Before Block Adj'!P88/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":1785.2130000000002},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q88,ROUND('Tier1 Before Block Adj'!Q88/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":1157.721},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R88,ROUND('Tier1 Before Block Adj'!R88/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":2515.1030000000001},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S88,ROUND('Tier1 Before Block Adj'!S88/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":1560.6470000000002},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T88,ROUND('Tier1 Before Block Adj'!T88/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":3156.2640000000001},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U88,ROUND('Tier1 Before Block Adj'!U88/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":2127.0140000000001},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V88,ROUND('Tier1 Before Block Adj'!V88/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":4213.7520000000004},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W88,ROUND('Tier1 Before Block Adj'!W88/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":2906.6329999999998},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X88,ROUND('Tier1 Before Block Adj'!X88/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":4419.741},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y88,ROUND('Tier1 Before Block Adj'!Y88/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":2658.33},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z88,ROUND('Tier1 Before Block Adj'!Z88/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":2812.665},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA88,ROUND('Tier1 Before Block Adj'!AA88/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":2109.0649999999996},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB88,ROUND('Tier1 Before Block Adj'!AB88/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":2306.3949999999995},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC88,ROUND('Tier1 Before Block Adj'!AC88/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1374.9490000000001},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD88,ROUND('Tier1 Before Block Adj'!AD88/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":1680.6280000000002},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE88,ROUND('Tier1 Before Block Adj'!AE88/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":1267.0129999999999},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF88,ROUND('Tier1 Before Block Adj'!AF88/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":2247.7460000000001},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG88,ROUND('Tier1 Before Block Adj'!AG88/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":1665.0039999999999},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH88,ROUND('Tier1 Before Block Adj'!AH88/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":2352.5169999999998},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI88,ROUND('Tier1 Before Block Adj'!AI88/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":1673.8269999999998},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ88,ROUND('Tier1 Before Block Adj'!AJ88/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":1796.9119999999998},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK88,ROUND('Tier1 Before Block Adj'!AK88/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":1292.386},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL88,ROUND('Tier1 Before Block Adj'!AL88/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":1525.2529999999999},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM88,ROUND('Tier1 Before Block Adj'!AM88/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":1213.5409999999999},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN88,ROUND('Tier1 Before Block Adj'!AN88/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":1785.7669999999998},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO88,ROUND('Tier1 Before Block Adj'!AO88/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":1157.367},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP88,ROUND('Tier1 Before Block Adj'!AP88/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":2516.5619999999999},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ88,ROUND('Tier1 Before Block Adj'!AQ88/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":1559.386},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR88,ROUND('Tier1 Before Block Adj'!AR88/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":3156.6990000000001},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS88,ROUND('Tier1 Before Block Adj'!AS88/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":2126.761},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT88,ROUND('Tier1 Before Block Adj'!AT88/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":4214.4609999999993},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU88,ROUND('Tier1 Before Block Adj'!AU88/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":2906.107},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV88,ROUND('Tier1 Before Block Adj'!AV88/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":4421.0540000000001},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW88,ROUND('Tier1 Before Block Adj'!AW88/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":2657.203},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX88,ROUND('Tier1 Before Block Adj'!AX88/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":2813.0280000000002},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY88,ROUND('Tier1 Before Block Adj'!AY88/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":2108.8879999999999},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AZ88,ROUND('Tier1 Before Block Adj'!AZ88/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)))","v":2348.11},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BA88,ROUND('Tier1 Before Block Adj'!BA88/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)))","v":1339.3989999999999},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BB88,ROUND('Tier1 Before Block Adj'!BB88/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)))","v":1646.9589999999998},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BC88,ROUND('Tier1 Before Block Adj'!BC88/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)))","v":1306.6369999999999},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BD88,ROUND('Tier1 Before Block Adj'!BD88/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)))","v":2251.4450000000002},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BE88,ROUND('Tier1 Before Block Adj'!BE88/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)))","v":1667.482},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BF88,ROUND('Tier1 Before Block Adj'!BF88/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)))","v":2356.7170000000001},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BG88,ROUND('Tier1 Before Block Adj'!BG88/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)))","v":1675.8000000000002},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BH88,ROUND('Tier1 Before Block Adj'!BH88/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)))","v":1831.3620000000001},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BI88,ROUND('Tier1 Before Block Adj'!BI88/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)))","v":1325.913},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BJ88,ROUND('Tier1 Before Block Adj'!BJ88/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)))","v":1528.4919999999997},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BK88,ROUND('Tier1 Before Block Adj'!BK88/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)))","v":1216.5039999999999},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BL88,ROUND('Tier1 Before Block Adj'!BL88/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)))","v":1827.0250000000001},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BM88,ROUND('Tier1 Before Block Adj'!BM88/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)))","v":1122.068},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BN88,ROUND('Tier1 Before Block Adj'!BN88/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)))","v":2483.8450000000003},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BO88,ROUND('Tier1 Before Block Adj'!BO88/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)))","v":1598.2529999999997},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BP88,ROUND('Tier1 Before Block Adj'!BP88/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)))","v":3160.4620000000004},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BQ88,ROUND('Tier1 Before Block Adj'!BQ88/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)))","v":2128.9399999999996},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BR88,ROUND('Tier1 Before Block Adj'!BR88/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)))","v":4255.8730000000005},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BS88,ROUND('Tier1 Before Block Adj'!BS88/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)))","v":2870.828},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BT88,ROUND('Tier1 Before Block Adj'!BT88/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)))","v":4388.3209999999999},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BU88,ROUND('Tier1 Before Block Adj'!BU88/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)))","v":2696.0750000000003},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BV88,ROUND('Tier1 Before Block Adj'!BV88/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)))","v":2816.5909999999999},{"$f":"IF($B88=\"\",\"\",IF(AND(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BW88,ROUND('Tier1 Before Block Adj'!BW88/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)))","v":2111.2719999999999},{"$f":"IF(Init!S89=0,1,0)","v":1},0]
[null,10333,"Ravalli County Elec Coop",{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D102,ROUND('Tier1 Before Block Adj'!D102/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":6897.1129999999994},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E102,ROUND('Tier1 Before Block Adj'!E102/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":4076.1239999999998},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F102,ROUND('Tier1 Before Block Adj'!F102/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":8947.5769999999993},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G102,ROUND('Tier1 Before Block Adj'!G102/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":6124.2839999999997},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H102,ROUND('Tier1 Before Block Adj'!H102/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":10666.147000000001},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I102,ROUND('Tier1 Before Block Adj'!I102/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":7475.3639999999996},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J102,ROUND('Tier1 Before Block Adj'!J102/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":10265.224},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K102,ROUND('Tier1 Before Block Adj'!K102/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":7533.6239999999998},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L102,ROUND('Tier1 Before Block Adj'!L102/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":9863.0619999999999},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M102,ROUND('Tier1 Before Block Adj'!M102/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":6593.8770000000004},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N102,ROUND('Tier1 Before Block Adj'!N102/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":9228.9070000000011},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O102,ROUND('Tier1 Before Block Adj'!O102/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":5901.13},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P102,ROUND('Tier1 Before Block Adj'!P102/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":7550.1370000000006},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q102,ROUND('Tier1 Before Block Adj'!Q102/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":4775.66},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R102,ROUND('Tier1 Before Block Adj'!R102/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":6216.2549999999992},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S102,ROUND('Tier1 Before Block Adj'!S102/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":4113.018},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T102,ROUND('Tier1 Before Block Adj'!T102/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":6553.3000000000011},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U102,ROUND('Tier1 Before Block Adj'!U102/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":3728.5420000000004},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V102,ROUND('Tier1 Before Block Adj'!V102/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":8512.0670000000009},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W102,ROUND('Tier1 Before Block Adj'!W102/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":5376.6539999999995},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X102,ROUND('Tier1 Before Block Adj'!X102/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":8865.5720000000001},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y102,ROUND('Tier1 Before Block Adj'!Y102/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":4858.6419999999998},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z102,ROUND('Tier1 Before Block Adj'!Z102/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":5467.83},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA102,ROUND('Tier1 Before Block Adj'!AA102/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":3538.2340000000004},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB102,ROUND('Tier1 Before Block Adj'!AB102/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":6880.768},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC102,ROUND('Tier1 Before Block Adj'!AC102/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":4051.6680000000001},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD102,ROUND('Tier1 Before Block Adj'!AD102/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":8972.643},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE102,ROUND('Tier1 Before Block Adj'!AE102/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":6122.0870000000004},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF102,ROUND('Tier1 Before Block Adj'!AF102/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":10707.066999999999},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG102,ROUND('Tier1 Before Block Adj'!AG102/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":7494.5360000000001},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH102,ROUND('Tier1 Before Block Adj'!AH102/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":10383.335999999999},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI102,ROUND('Tier1 Before Block Adj'!AI102/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":7470.3450000000003},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ102,ROUND('Tier1 Before Block Adj'!AJ102/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":9901.3169999999991},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK102,ROUND('Tier1 Before Block Adj'!AK102/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":6611.2950000000001},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL102,ROUND('Tier1 Before Block Adj'!AL102/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":9166.4590000000007},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM102,ROUND('Tier1 Before Block Adj'!AM102/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":5981.4719999999998},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN102,ROUND('Tier1 Before Block Adj'!AN102/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":7547.0340000000006},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO102,ROUND('Tier1 Before Block Adj'!AO102/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":4763.0290000000005},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP102,ROUND('Tier1 Before Block Adj'!AP102/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":6198.9530000000004},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ102,ROUND('Tier1 Before Block Adj'!AQ102/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":4080.8720000000003},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR102,ROUND('Tier1 Before Block Adj'!AR102/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":6536.817},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS102,ROUND('Tier1 Before Block Adj'!AS102/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":3701.6119999999996},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT102,ROUND('Tier1 Before Block Adj'!AT102/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":8522.3689999999988},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU102,ROUND('Tier1 Before Block Adj'!AU102/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":5366.1309999999994},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV102,ROUND('Tier1 Before Block Adj'!AV102/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":8881.0999999999985},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW102,ROUND('Tier1 Before Block Adj'!AW102/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":4841.0529999999999},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX102,ROUND('Tier1 Before Block Adj'!AX102/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":5439.9470000000001},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY102,ROUND('Tier1 Before Block Adj'!AY102/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":3504.23},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AZ102,ROUND('Tier1 Before Block Adj'!AZ102/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)))","v":6953.2489999999998},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BA102,ROUND('Tier1 Before Block Adj'!BA102/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)))","v":3938.9030000000002},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BB102,ROUND('Tier1 Before Block Adj'!BB102/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)))","v":8910.0910000000003},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BC102,ROUND('Tier1 Before Block Adj'!BC102/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)))","v":6208.6100000000006},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BD102,ROUND('Tier1 Before Block Adj'!BD102/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)))","v":10748.711000000001},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BE102,ROUND('Tier1 Before Block Adj'!BE102/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)))","v":7514.1019999999999},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BF102,ROUND('Tier1 Before Block Adj'!BF102/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)))","v":10424.786},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BG102,ROUND('Tier1 Before Block Adj'!BG102/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)))","v":7485.5339999999997},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BH102,ROUND('Tier1 Before Block Adj'!BH102/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)))","v":10196.019},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BI102,ROUND('Tier1 Before Block Adj'!BI102/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)))","v":6819.4250000000011},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BJ102,ROUND('Tier1 Before Block Adj'!BJ102/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)))","v":9182.1719999999987},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BK102,ROUND('Tier1 Before Block Adj'!BK102/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)))","v":5984.1460000000006},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BL102,ROUND('Tier1 Before Block Adj'!BL102/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)))","v":7632.7630000000008},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BM102,ROUND('Tier1 Before Block Adj'!BM102/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)))","v":4662.1499999999996},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BN102,ROUND('Tier1 Before Block Adj'!BN102/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)))","v":6092.853000000001},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BO102,ROUND('Tier1 Before Block Adj'!BO102/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)))","v":4136.6000000000004},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BP102,ROUND('Tier1 Before Block Adj'!BP102/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)))","v":6519.8040000000001},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BQ102,ROUND('Tier1 Before Block Adj'!BQ102/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)))","v":3674.1549999999997},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BR102,ROUND('Tier1 Before Block Adj'!BR102/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)))","v":8622.1530000000002},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BS102,ROUND('Tier1 Before Block Adj'!BS102/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)))","v":5267.7139999999999},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BT102,ROUND('Tier1 Before Block Adj'!BT102/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)))","v":8808.6939999999995},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BU102,ROUND('Tier1 Before Block Adj'!BU102/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)))","v":4911.8149999999996},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BV102,ROUND('Tier1 Before Block Adj'!BV102/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)))","v":5411.9620000000004},{"$f":"IF($B102=\"\",\"\",IF(AND(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BW102,ROUND('Tier1 Before Block Adj'!BW102/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)))","v":3469.9769999999999},{"$f":"IF(Init!S103=0,1,0)","v":1},0]
[null,10502,"Yakama Power",{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D131,ROUND('Tier1 Before Block Adj'!D131/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":6597.4579999999996},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E131,ROUND('Tier1 Before Block Adj'!E131/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":4116.674},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F131,ROUND('Tier1 Before Block Adj'!F131/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":5237.8429999999998},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G131,ROUND('Tier1 Before Block Adj'!G131/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":3728.0590000000002},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H131,ROUND('Tier1 Before Block Adj'!H131/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":6277.7430000000004},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I131,ROUND('Tier1 Before Block Adj'!I131/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":4533.4939999999997},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J131,ROUND('Tier1 Before Block Adj'!J131/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":6002.6329999999998},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K131,ROUND('Tier1 Before Block Adj'!K131/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":4281.4669999999996},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L131,ROUND('Tier1 Before Block Adj'!L131/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":5652.9830000000002},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M131,ROUND('Tier1 Before Block Adj'!M131/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":3753.6419999999998},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N131,ROUND('Tier1 Before Block Adj'!N131/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":5372.3850000000002},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O131,ROUND('Tier1 Before Block Adj'!O131/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":3524.5540000000001},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P131,ROUND('Tier1 Before Block Adj'!P131/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":6630.4870000000001},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q131,ROUND('Tier1 Before Block Adj'!Q131/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":4207.3370000000004},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R131,ROUND('Tier1 Before Block Adj'!R131/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":8936.1730000000007},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S131,ROUND('Tier1 Before Block Adj'!S131/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":6161.259},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T131,ROUND('Tier1 Before Block Adj'!T131/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":11462.395},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U131,ROUND('Tier1 Before Block Adj'!U131/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":7203.8029999999999},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V131,ROUND('Tier1 Before Block Adj'!V131/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":13446.51},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W131,ROUND('Tier1 Before Block Adj'!W131/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":9354.5349999999999},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X131,ROUND('Tier1 Before Block Adj'!X131/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":14107.94},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y131,ROUND('Tier1 Before Block Adj'!Y131/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":8848.5069999999996},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z131,ROUND('Tier1 Before Block Adj'!Z131/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":9007.3420000000006},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA131,ROUND('Tier1 Before Block Adj'!AA131/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":6341.4459999999999},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB131,ROUND('Tier1 Before Block Adj'!AB131/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":6612.0770000000002},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC131,ROUND('Tier1 Before Block Adj'!AC131/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":4125.8220000000001},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD131,ROUND('Tier1 Before Block Adj'!AD131/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":5249.6270000000004},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE131,ROUND('Tier1 Before Block Adj'!AE131/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":3736.4969999999998},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF131,ROUND('Tier1 Before Block Adj'!AF131/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":6292.098},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG131,ROUND('Tier1 Before Block Adj'!AG131/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":4543.8890000000001},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH131,ROUND('Tier1 Before Block Adj'!AH131/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":6016.3639999999996},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI131,ROUND('Tier1 Before Block Adj'!AI131/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":4291.3270000000002},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ131,ROUND('Tier1 Before Block Adj'!AJ131/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":5665.848},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK131,ROUND('Tier1 Before Block Adj'!AK131/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":3762.221},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL131,ROUND('Tier1 Before Block Adj'!AL131/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":5384.4949999999999},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM131,ROUND('Tier1 Before Block Adj'!AM131/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":3532.509},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN131,ROUND('Tier1 Before Block Adj'!AN131/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":6645.1220000000003},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO131,ROUND('Tier1 Before Block Adj'!AO131/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":4216.6310000000003},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP131,ROUND('Tier1 Before Block Adj'!AP131/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":8956.7350000000006},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ131,ROUND('Tier1 Before Block Adj'!AQ131/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":6175.3959999999997},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR131,ROUND('Tier1 Before Block Adj'!AR131/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":11489.183000000001},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS131,ROUND('Tier1 Before Block Adj'!AS131/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":7220.7039999999997},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT131,ROUND('Tier1 Before Block Adj'!AT131/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":13478.246999999999},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU131,ROUND('Tier1 Before Block Adj'!AU131/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":9376.7279999999992},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV131,ROUND('Tier1 Before Block Adj'!AV131/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":14141.32},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW131,ROUND('Tier1 Before Block Adj'!AW131/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":8869.4590000000007},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX131,ROUND('Tier1 Before Block Adj'!AX131/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":9028.1280000000006},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY131,ROUND('Tier1 Before Block Adj'!AY131/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":6356.1459999999997},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AZ131,ROUND('Tier1 Before Block Adj'!AZ131/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)))","v":6626.7349999999997},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BA131,ROUND('Tier1 Before Block Adj'!BA131/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)))","v":4134.991},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BB131,ROUND('Tier1 Before Block Adj'!BB131/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)))","v":5261.4409999999998},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BC131,ROUND('Tier1 Before Block Adj'!BC131/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)))","v":3744.9569999999999},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BD131,ROUND('Tier1 Before Block Adj'!BD131/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)))","v":6306.4870000000001},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BE131,ROUND('Tier1 Before Block Adj'!BE131/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)))","v":4554.3100000000004},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BF131,ROUND('Tier1 Before Block Adj'!BF131/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)))","v":6030.13},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BG131,ROUND('Tier1 Before Block Adj'!BG131/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)))","v":4301.2110000000002},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BH131,ROUND('Tier1 Before Block Adj'!BH131/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)))","v":5872.8980000000001},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BI131,ROUND('Tier1 Before Block Adj'!BI131/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)))","v":3899.721},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BJ131,ROUND('Tier1 Before Block Adj'!BJ131/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)))","v":5396.6350000000002},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BK131,ROUND('Tier1 Before Block Adj'!BK131/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)))","v":3540.482},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BL131,ROUND('Tier1 Before Block Adj'!BL131/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)))","v":6659.7920000000004},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BM131,ROUND('Tier1 Before Block Adj'!BM131/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)))","v":4225.9470000000001},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BN131,ROUND('Tier1 Before Block Adj'!BN131/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)))","v":8977.35},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BO131,ROUND('Tier1 Before Block Adj'!BO131/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)))","v":6189.57},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BP131,ROUND('Tier1 Before Block Adj'!BP131/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)))","v":11516.04},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BQ131,ROUND('Tier1 Before Block Adj'!BQ131/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)))","v":7237.6480000000001},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BR131,ROUND('Tier1 Before Block Adj'!BR131/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)))","v":13510.063},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BS131,ROUND('Tier1 Before Block Adj'!BS131/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)))","v":9398.9750000000004},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BT131,ROUND('Tier1 Before Block Adj'!BT131/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)))","v":14174.788},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BU131,ROUND('Tier1 Before Block Adj'!BU131/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)))","v":8890.4619999999995},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BV131,ROUND('Tier1 Before Block Adj'!BV131/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)))","v":9048.9660000000003},{"$f":"IF($B131=\"\",\"\",IF(AND(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BW131,ROUND('Tier1 Before Block Adj'!BW131/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)))","v":6370.8789999999999},{"$f":"IF(Init!S132=0,1,0)","v":1},0]
[null,10298,"PNGC Aggregate",{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D137,ROUND('Tier1 Before Block Adj'!D137/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":307837.77500000002},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E137,ROUND('Tier1 Before Block Adj'!E137/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":177742.82699999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F137,ROUND('Tier1 Before Block Adj'!F137/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":330294.20699999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G137,ROUND('Tier1 Before Block Adj'!G137/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":236610.28200000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H137,ROUND('Tier1 Before Block Adj'!H137/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":460895.77999999997},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I137,ROUND('Tier1 Before Block Adj'!I137/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":306830.16400000005},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J137,ROUND('Tier1 Before Block Adj'!J137/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":457389.49699999997},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K137,ROUND('Tier1 Before Block Adj'!K137/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":311532.14599999995},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L137,ROUND('Tier1 Before Block Adj'!L137/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":376660.80200000008},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M137,ROUND('Tier1 Before Block Adj'!M137/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":243728.614},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N137,ROUND('Tier1 Before Block Adj'!N137/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":362758.14300000004},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O137,ROUND('Tier1 Before Block Adj'!O137/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":241459.79700000002},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P137,ROUND('Tier1 Before Block Adj'!P137/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":308581.73200000002},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q137,ROUND('Tier1 Before Block Adj'!Q137/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":190118.33099999998},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R137,ROUND('Tier1 Before Block Adj'!R137/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":265402.755},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S137,ROUND('Tier1 Before Block Adj'!S137/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":180104.239},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T137,ROUND('Tier1 Before Block Adj'!T137/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":293217.56},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U137,ROUND('Tier1 Before Block Adj'!U137/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":166523.09599999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V137,ROUND('Tier1 Before Block Adj'!V137/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":324983.78999999998},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W137,ROUND('Tier1 Before Block Adj'!W137/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":196896.12600000002},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X137,ROUND('Tier1 Before Block Adj'!X137/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":319255.05300000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y137,ROUND('Tier1 Before Block Adj'!Y137/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":183493.02},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z137,ROUND('Tier1 Before Block Adj'!Z137/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":262669.06900000002},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA137,ROUND('Tier1 Before Block Adj'!AA137/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":165346.22},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB137,ROUND('Tier1 Before Block Adj'!AB137/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":308664.245},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC137,ROUND('Tier1 Before Block Adj'!AC137/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":177573.209},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD137,ROUND('Tier1 Before Block Adj'!AD137/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":331501.52600000007},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE137,ROUND('Tier1 Before Block Adj'!AE137/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":236680.03399999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF137,ROUND('Tier1 Before Block Adj'!AF137/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":462317.55099999998},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG137,ROUND('Tier1 Before Block Adj'!AG137/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":307195.43},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH137,ROUND('Tier1 Before Block Adj'!AH137/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":446613.61300000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI137,ROUND('Tier1 Before Block Adj'!AI137/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":323560.93300000002},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ137,ROUND('Tier1 Before Block Adj'!AJ137/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":377581.69},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK137,ROUND('Tier1 Before Block Adj'!AK137/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":243884.15299999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL137,ROUND('Tier1 Before Block Adj'!AL137/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":372847.02500000002},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM137,ROUND('Tier1 Before Block Adj'!AM137/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":232239.685},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN137,ROUND('Tier1 Before Block Adj'!AN137/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":308417.27500000002},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO137,ROUND('Tier1 Before Block Adj'!AO137/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":189514.068},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP137,ROUND('Tier1 Before Block Adj'!AP137/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":265166.32900000003},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ137,ROUND('Tier1 Before Block Adj'!AQ137/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":179076.78100000002},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR137,ROUND('Tier1 Before Block Adj'!AR137/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":293106.68299999996},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS137,ROUND('Tier1 Before Block Adj'!AS137/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":165672.19299999997},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT137,ROUND('Tier1 Before Block Adj'!AT137/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":324941.83600000007},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU137,ROUND('Tier1 Before Block Adj'!AU137/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":195990.10800000004},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV137,ROUND('Tier1 Before Block Adj'!AV137/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":319167.359},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW137,ROUND('Tier1 Before Block Adj'!AW137/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":182372.72200000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX137,ROUND('Tier1 Before Block Adj'!AX137/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":262304.82500000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY137,ROUND('Tier1 Before Block Adj'!AY137/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":164336.91500000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AZ137,ROUND('Tier1 Before Block Adj'!AZ137/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)))","v":302916.99},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BA137,ROUND('Tier1 Before Block Adj'!BA137/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)))","v":184803.82800000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BB137,ROUND('Tier1 Before Block Adj'!BB137/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)))","v":341500.95699999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BC137,ROUND('Tier1 Before Block Adj'!BC137/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)))","v":228178.47400000002},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BD137,ROUND('Tier1 Before Block Adj'!BD137/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)))","v":463747.74099999998},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BE137,ROUND('Tier1 Before Block Adj'!BE137/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)))","v":307690.05299999996},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BF137,ROUND('Tier1 Before Block Adj'!BF137/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)))","v":447580.06999999995},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BG137,ROUND('Tier1 Before Block Adj'!BG137/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)))","v":323791.91100000002},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BH137,ROUND('Tier1 Before Block Adj'!BH137/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)))","v":389103.97899999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BI137,ROUND('Tier1 Before Block Adj'!BI137/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)))","v":248463.01800000004},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BJ137,ROUND('Tier1 Before Block Adj'!BJ137/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)))","v":373485.26900000003},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BK137,ROUND('Tier1 Before Block Adj'!BK137/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)))","v":232309.625},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BL137,ROUND('Tier1 Before Block Adj'!BL137/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)))","v":300891.90399999998},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BM137,ROUND('Tier1 Before Block Adj'!BM137/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)))","v":196422.09699999998},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BN137,ROUND('Tier1 Before Block Adj'!BN137/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)))","v":270886.07},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BO137,ROUND('Tier1 Before Block Adj'!BO137/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)))","v":172711.215},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BP137,ROUND('Tier1 Before Block Adj'!BP137/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)))","v":293009.65399999998},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BQ137,ROUND('Tier1 Before Block Adj'!BQ137/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)))","v":164993.15599999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BR137,ROUND('Tier1 Before Block Adj'!BR137/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)))","v":318391.60200000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BS137,ROUND('Tier1 Before Block Adj'!BS137/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)))","v":201847.552},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BT137,ROUND('Tier1 Before Block Adj'!BT137/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)))","v":325527.92000000004},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BU137,ROUND('Tier1 Before Block Adj'!BU137/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)))","v":175359.633},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BV137,ROUND('Tier1 Before Block Adj'!BV137/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)))","v":262173.74},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!BW137,ROUND('Tier1 Before Block Adj'!BW137/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)))","v":163655.93599999999},{"$f":"IF(Init!S138=0,1,0)","v":1},0]

{"sheet":"SliceResource","index":34,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Tier 1 Slice Resource Firm Energy (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"+TOCA!$AV4*VLOOKUP(D$2,AART1SC!$I$4:$K$39,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(E$2,AART1SC!$I$4:$K$39,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(F$2,AART1SC!$I$4:$K$39,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(G$2,AART1SC!$I$4:$K$39,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(H$2,AART1SC!$I$4:$K$39,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(I$2,AART1SC!$I$4:$K$39,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(J$2,AART1SC!$I$4:$K$39,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(K$2,AART1SC!$I$4:$K$39,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(L$2,AART1SC!$I$4:$K$39,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(M$2,AART1SC!$I$4:$K$39,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(N$2,AART1SC!$I$4:$K$39,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(O$2,AART1SC!$I$4:$K$39,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(P$2,AART1SC!$I$4:$K$39,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(Q$2,AART1SC!$I$4:$K$39,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(R$2,AART1SC!$I$4:$K$39,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(S$2,AART1SC!$I$4:$K$39,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(T$2,AART1SC!$I$4:$K$39,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(U$2,AART1SC!$I$4:$K$39,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(V$2,AART1SC!$I$4:$K$39,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(W$2,AART1SC!$I$4:$K$39,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(X$2,AART1SC!$I$4:$K$39,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(Y$2,AART1SC!$I$4:$K$39,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(Z$2,AART1SC!$I$4:$K$39,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AA$2,AART1SC!$I$4:$K$39,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AB$2,AART1SC!$I$4:$K$39,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AC$2,AART1SC!$I$4:$K$39,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AD$2,AART1SC!$I$4:$K$39,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AE$2,AART1SC!$I$4:$K$39,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AF$2,AART1SC!$I$4:$K$39,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AG$2,AART1SC!$I$4:$K$39,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AH$2,AART1SC!$I$4:$K$39,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AI$2,AART1SC!$I$4:$K$39,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AJ$2,AART1SC!$I$4:$K$39,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AK$2,AART1SC!$I$4:$K$39,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AL$2,AART1SC!$I$4:$K$39,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AM$2,AART1SC!$I$4:$K$39,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AN$2,AART1SC!$I$4:$K$39,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AO$2,AART1SC!$I$4:$K$39,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AP$2,AART1SC!$I$4:$K$39,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AQ$2,AART1SC!$I$4:$K$39,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AR$2,AART1SC!$I$4:$K$39,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AS$2,AART1SC!$I$4:$K$39,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AT$2,AART1SC!$I$4:$K$39,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AU$2,AART1SC!$I$4:$K$39,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AV$2,AART1SC!$I$4:$K$39,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AW$2,AART1SC!$I$4:$K$39,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AX$2,AART1SC!$I$4:$K$39,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AY$2,AART1SC!$I$4:$K$39,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(AZ$2,AART1SC!$I$4:$K$39,MATCH(AZ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BA$2,AART1SC!$I$4:$K$39,MATCH(BA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BB$2,AART1SC!$I$4:$K$39,MATCH(BB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BC$2,AART1SC!$I$4:$K$39,MATCH(BC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BD$2,AART1SC!$I$4:$K$39,MATCH(BD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BE$2,AART1SC!$I$4:$K$39,MATCH(BE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BF$2,AART1SC!$I$4:$K$39,MATCH(BF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BG$2,AART1SC!$I$4:$K$39,MATCH(BG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BH$2,AART1SC!$I$4:$K$39,MATCH(BH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BI$2,AART1SC!$I$4:$K$39,MATCH(BI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BJ$2,AART1SC!$I$4:$K$39,MATCH(BJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BK$2,AART1SC!$I$4:$K$39,MATCH(BK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BL$2,AART1SC!$I$4:$K$39,MATCH(BL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BM$2,AART1SC!$I$4:$K$39,MATCH(BM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BN$2,AART1SC!$I$4:$K$39,MATCH(BN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BO$2,AART1SC!$I$4:$K$39,MATCH(BO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BP$2,AART1SC!$I$4:$K$39,MATCH(BP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BQ$2,AART1SC!$I$4:$K$39,MATCH(BQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BR$2,AART1SC!$I$4:$K$39,MATCH(BR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BS$2,AART1SC!$I$4:$K$39,MATCH(BS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BT$2,AART1SC!$I$4:$K$39,MATCH(BT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BU$2,AART1SC!$I$4:$K$39,MATCH(BU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BV$2,AART1SC!$I$4:$K$39,MATCH(BV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV4*VLOOKUP(BW$2,AART1SC!$I$4:$K$39,MATCH(BW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+TOCA!$AV5*VLOOKUP(D$2,AART1SC!$I$4:$K$39,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(E$2,AART1SC!$I$4:$K$39,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(F$2,AART1SC!$I$4:$K$39,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(G$2,AART1SC!$I$4:$K$39,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(H$2,AART1SC!$I$4:$K$39,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(I$2,AART1SC!$I$4:$K$39,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(J$2,AART1SC!$I$4:$K$39,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(K$2,AART1SC!$I$4:$K$39,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(L$2,AART1SC!$I$4:$K$39,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(M$2,AART1SC!$I$4:$K$39,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(N$2,AART1SC!$I$4:$K$39,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(O$2,AART1SC!$I$4:$K$39,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(P$2,AART1SC!$I$4:$K$39,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(Q$2,AART1SC!$I$4:$K$39,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(R$2,AART1SC!$I$4:$K$39,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(S$2,AART1SC!$I$4:$K$39,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(T$2,AART1SC!$I$4:$K$39,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(U$2,AART1SC!$I$4:$K$39,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(V$2,AART1SC!$I$4:$K$39,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(W$2,AART1SC!$I$4:$K$39,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(X$2,AART1SC!$I$4:$K$39,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(Y$2,AART1SC!$I$4:$K$39,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(Z$2,AART1SC!$I$4:$K$39,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AA$2,AART1SC!$I$4:$K$39,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AB$2,AART1SC!$I$4:$K$39,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AC$2,AART1SC!$I$4:$K$39,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AD$2,AART1SC!$I$4:$K$39,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AE$2,AART1SC!$I$4:$K$39,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AF$2,AART1SC!$I$4:$K$39,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AG$2,AART1SC!$I$4:$K$39,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AH$2,AART1SC!$I$4:$K$39,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AI$2,AART1SC!$I$4:$K$39,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AJ$2,AART1SC!$I$4:$K$39,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AK$2,AART1SC!$I$4:$K$39,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AL$2,AART1SC!$I$4:$K$39,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AM$2,AART1SC!$I$4:$K$39,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AN$2,AART1SC!$I$4:$K$39,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AO$2,AART1SC!$I$4:$K$39,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AP$2,AART1SC!$I$4:$K$39,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AQ$2,AART1SC!$I$4:$K$39,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AR$2,AART1SC!$I$4:$K$39,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AS$2,AART1SC!$I$4:$K$39,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AT$2,AART1SC!$I$4:$K$39,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AU$2,AART1SC!$I$4:$K$39,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AV$2,AART1SC!$I$4:$K$39,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AW$2,AART1SC!$I$4:$K$39,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AX$2,AART1SC!$I$4:$K$39,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AY$2,AART1SC!$I$4:$K$39,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(AZ$2,AART1SC!$I$4:$K$39,MATCH(AZ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BA$2,AART1SC!$I$4:$K$39,MATCH(BA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BB$2,AART1SC!$I$4:$K$39,MATCH(BB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BC$2,AART1SC!$I$4:$K$39,MATCH(BC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BD$2,AART1SC!$I$4:$K$39,MATCH(BD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BE$2,AART1SC!$I$4:$K$39,MATCH(BE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BF$2,AART1SC!$I$4:$K$39,MATCH(BF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BG$2,AART1SC!$I$4:$K$39,MATCH(BG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BH$2,AART1SC!$I$4:$K$39,MATCH(BH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BI$2,AART1SC!$I$4:$K$39,MATCH(BI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BJ$2,AART1SC!$I$4:$K$39,MATCH(BJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BK$2,AART1SC!$I$4:$K$39,MATCH(BK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BL$2,AART1SC!$I$4:$K$39,MATCH(BL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BM$2,AART1SC!$I$4:$K$39,MATCH(BM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BN$2,AART1SC!$I$4:$K$39,MATCH(BN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BO$2,AART1SC!$I$4:$K$39,MATCH(BO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BP$2,AART1SC!$I$4:$K$39,MATCH(BP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BQ$2,AART1SC!$I$4:$K$39,MATCH(BQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BR$2,AART1SC!$I$4:$K$39,MATCH(BR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BS$2,AART1SC!$I$4:$K$39,MATCH(BS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BT$2,AART1SC!$I$4:$K$39,MATCH(BT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BU$2,AART1SC!$I$4:$K$39,MATCH(BU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BV$2,AART1SC!$I$4:$K$39,MATCH(BV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV5*VLOOKUP(BW$2,AART1SC!$I$4:$K$39,MATCH(BW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10025,"Benton REA",{"$f":"+TOCA!$AV6*VLOOKUP(D$2,AART1SC!$I$4:$K$39,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(E$2,AART1SC!$I$4:$K$39,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(F$2,AART1SC!$I$4:$K$39,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(G$2,AART1SC!$I$4:$K$39,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(H$2,AART1SC!$I$4:$K$39,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(I$2,AART1SC!$I$4:$K$39,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(J$2,AART1SC!$I$4:$K$39,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(K$2,AART1SC!$I$4:$K$39,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(L$2,AART1SC!$I$4:$K$39,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(M$2,AART1SC!$I$4:$K$39,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(N$2,AART1SC!$I$4:$K$39,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(O$2,AART1SC!$I$4:$K$39,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(P$2,AART1SC!$I$4:$K$39,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(Q$2,AART1SC!$I$4:$K$39,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(R$2,AART1SC!$I$4:$K$39,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(S$2,AART1SC!$I$4:$K$39,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(T$2,AART1SC!$I$4:$K$39,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(U$2,AART1SC!$I$4:$K$39,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(V$2,AART1SC!$I$4:$K$39,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(W$2,AART1SC!$I$4:$K$39,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(X$2,AART1SC!$I$4:$K$39,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(Y$2,AART1SC!$I$4:$K$39,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(Z$2,AART1SC!$I$4:$K$39,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AA$2,AART1SC!$I$4:$K$39,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AB$2,AART1SC!$I$4:$K$39,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AC$2,AART1SC!$I$4:$K$39,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AD$2,AART1SC!$I$4:$K$39,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AE$2,AART1SC!$I$4:$K$39,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AF$2,AART1SC!$I$4:$K$39,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AG$2,AART1SC!$I$4:$K$39,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AH$2,AART1SC!$I$4:$K$39,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AI$2,AART1SC!$I$4:$K$39,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AJ$2,AART1SC!$I$4:$K$39,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AK$2,AART1SC!$I$4:$K$39,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AL$2,AART1SC!$I$4:$K$39,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AM$2,AART1SC!$I$4:$K$39,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AN$2,AART1SC!$I$4:$K$39,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AO$2,AART1SC!$I$4:$K$39,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AP$2,AART1SC!$I$4:$K$39,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AQ$2,AART1SC!$I$4:$K$39,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AR$2,AART1SC!$I$4:$K$39,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AS$2,AART1SC!$I$4:$K$39,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AT$2,AART1SC!$I$4:$K$39,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AU$2,AART1SC!$I$4:$K$39,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AV$2,AART1SC!$I$4:$K$39,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AW$2,AART1SC!$I$4:$K$39,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AX$2,AART1SC!$I$4:$K$39,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AY$2,AART1SC!$I$4:$K$39,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(AZ$2,AART1SC!$I$4:$K$39,MATCH(AZ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BA$2,AART1SC!$I$4:$K$39,MATCH(BA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BB$2,AART1SC!$I$4:$K$39,MATCH(BB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BC$2,AART1SC!$I$4:$K$39,MATCH(BC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BD$2,AART1SC!$I$4:$K$39,MATCH(BD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BE$2,AART1SC!$I$4:$K$39,MATCH(BE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BF$2,AART1SC!$I$4:$K$39,MATCH(BF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BG$2,AART1SC!$I$4:$K$39,MATCH(BG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BH$2,AART1SC!$I$4:$K$39,MATCH(BH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BI$2,AART1SC!$I$4:$K$39,MATCH(BI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BJ$2,AART1SC!$I$4:$K$39,MATCH(BJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BK$2,AART1SC!$I$4:$K$39,MATCH(BK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BL$2,AART1SC!$I$4:$K$39,MATCH(BL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BM$2,AART1SC!$I$4:$K$39,MATCH(BM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BN$2,AART1SC!$I$4:$K$39,MATCH(BN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BO$2,AART1SC!$I$4:$K$39,MATCH(BO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BP$2,AART1SC!$I$4:$K$39,MATCH(BP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BQ$2,AART1SC!$I$4:$K$39,MATCH(BQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BR$2,AART1SC!$I$4:$K$39,MATCH(BR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BS$2,AART1SC!$I$4:$K$39,MATCH(BS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BT$2,AART1SC!$I$4:$K$39,MATCH(BT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BU$2,AART1SC!$I$4:$K$39,MATCH(BU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BV$2,AART1SC!$I$4:$K$39,MATCH(BV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV6*VLOOKUP(BW$2,AART1SC!$I$4:$K$39,MATCH(BW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+TOCA!$AV7*VLOOKUP(D$2,AART1SC!$I$4:$K$39,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(E$2,AART1SC!$I$4:$K$39,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(F$2,AART1SC!$I$4:$K$39,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(G$2,AART1SC!$I$4:$K$39,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(H$2,AART1SC!$I$4:$K$39,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(I$2,AART1SC!$I$4:$K$39,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(J$2,AART1SC!$I$4:$K$39,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(K$2,AART1SC!$I$4:$K$39,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(L$2,AART1SC!$I$4:$K$39,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(M$2,AART1SC!$I$4:$K$39,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(N$2,AART1SC!$I$4:$K$39,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(O$2,AART1SC!$I$4:$K$39,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(P$2,AART1SC!$I$4:$K$39,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(Q$2,AART1SC!$I$4:$K$39,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(R$2,AART1SC!$I$4:$K$39,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(S$2,AART1SC!$I$4:$K$39,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(T$2,AART1SC!$I$4:$K$39,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(U$2,AART1SC!$I$4:$K$39,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(V$2,AART1SC!$I$4:$K$39,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(W$2,AART1SC!$I$4:$K$39,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(X$2,AART1SC!$I$4:$K$39,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(Y$2,AART1SC!$I$4:$K$39,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(Z$2,AART1SC!$I$4:$K$39,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AA$2,AART1SC!$I$4:$K$39,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AB$2,AART1SC!$I$4:$K$39,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AC$2,AART1SC!$I$4:$K$39,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AD$2,AART1SC!$I$4:$K$39,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AE$2,AART1SC!$I$4:$K$39,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AF$2,AART1SC!$I$4:$K$39,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AG$2,AART1SC!$I$4:$K$39,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AH$2,AART1SC!$I$4:$K$39,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AI$2,AART1SC!$I$4:$K$39,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AJ$2,AART1SC!$I$4:$K$39,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AK$2,AART1SC!$I$4:$K$39,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AL$2,AART1SC!$I$4:$K$39,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AM$2,AART1SC!$I$4:$K$39,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AN$2,AART1SC!$I$4:$K$39,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AO$2,AART1SC!$I$4:$K$39,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AP$2,AART1SC!$I$4:$K$39,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AQ$2,AART1SC!$I$4:$K$39,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AR$2,AART1SC!$I$4:$K$39,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AS$2,AART1SC!$I$4:$K$39,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AT$2,AART1SC!$I$4:$K$39,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AU$2,AART1SC!$I$4:$K$39,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AV$2,AART1SC!$I$4:$K$39,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AW$2,AART1SC!$I$4:$K$39,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AX$2,AART1SC!$I$4:$K$39,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AY$2,AART1SC!$I$4:$K$39,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(AZ$2,AART1SC!$I$4:$K$39,MATCH(AZ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BA$2,AART1SC!$I$4:$K$39,MATCH(BA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BB$2,AART1SC!$I$4:$K$39,MATCH(BB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BC$2,AART1SC!$I$4:$K$39,MATCH(BC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BD$2,AART1SC!$I$4:$K$39,MATCH(BD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BE$2,AART1SC!$I$4:$K$39,MATCH(BE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BF$2,AART1SC!$I$4:$K$39,MATCH(BF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BG$2,AART1SC!$I$4:$K$39,MATCH(BG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BH$2,AART1SC!$I$4:$K$39,MATCH(BH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BI$2,AART1SC!$I$4:$K$39,MATCH(BI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BJ$2,AART1SC!$I$4:$K$39,MATCH(BJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BK$2,AART1SC!$I$4:$K$39,MATCH(BK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BL$2,AART1SC!$I$4:$K$39,MATCH(BL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BM$2,AART1SC!$I$4:$K$39,MATCH(BM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BN$2,AART1SC!$I$4:$K$39,MATCH(BN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BO$2,AART1SC!$I$4:$K$39,MATCH(BO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BP$2,AART1SC!$I$4:$K$39,MATCH(BP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BQ$2,AART1SC!$I$4:$K$39,MATCH(BQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BR$2,AART1SC!$I$4:$K$39,MATCH(BR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BS$2,AART1SC!$I$4:$K$39,MATCH(BS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BT$2,AART1SC!$I$4:$K$39,MATCH(BT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BU$2,AART1SC!$I$4:$K$39,MATCH(BU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BV$2,AART1SC!$I$4:$K$39,MATCH(BV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV7*VLOOKUP(BW$2,AART1SC!$I$4:$K$39,MATCH(BW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10071,"Drain, City of",{"$f":"+TOCA!$AV23*VLOOKUP(D$2,AART1SC!$I$4:$K$39,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(E$2,AART1SC!$I$4:$K$39,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(F$2,AART1SC!$I$4:$K$39,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(G$2,AART1SC!$I$4:$K$39,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(H$2,AART1SC!$I$4:$K$39,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(I$2,AART1SC!$I$4:$K$39,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(J$2,AART1SC!$I$4:$K$39,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(K$2,AART1SC!$I$4:$K$39,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(L$2,AART1SC!$I$4:$K$39,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(M$2,AART1SC!$I$4:$K$39,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(N$2,AART1SC!$I$4:$K$39,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(O$2,AART1SC!$I$4:$K$39,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(P$2,AART1SC!$I$4:$K$39,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(Q$2,AART1SC!$I$4:$K$39,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(R$2,AART1SC!$I$4:$K$39,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(S$2,AART1SC!$I$4:$K$39,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(T$2,AART1SC!$I$4:$K$39,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(U$2,AART1SC!$I$4:$K$39,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(V$2,AART1SC!$I$4:$K$39,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(W$2,AART1SC!$I$4:$K$39,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(X$2,AART1SC!$I$4:$K$39,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(Y$2,AART1SC!$I$4:$K$39,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(Z$2,AART1SC!$I$4:$K$39,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AA$2,AART1SC!$I$4:$K$39,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AB$2,AART1SC!$I$4:$K$39,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AC$2,AART1SC!$I$4:$K$39,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AD$2,AART1SC!$I$4:$K$39,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AE$2,AART1SC!$I$4:$K$39,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AF$2,AART1SC!$I$4:$K$39,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AG$2,AART1SC!$I$4:$K$39,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AH$2,AART1SC!$I$4:$K$39,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AI$2,AART1SC!$I$4:$K$39,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AJ$2,AART1SC!$I$4:$K$39,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AK$2,AART1SC!$I$4:$K$39,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AL$2,AART1SC!$I$4:$K$39,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AM$2,AART1SC!$I$4:$K$39,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AN$2,AART1SC!$I$4:$K$39,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AO$2,AART1SC!$I$4:$K$39,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AP$2,AART1SC!$I$4:$K$39,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AQ$2,AART1SC!$I$4:$K$39,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AR$2,AART1SC!$I$4:$K$39,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AS$2,AART1SC!$I$4:$K$39,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AT$2,AART1SC!$I$4:$K$39,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AU$2,AART1SC!$I$4:$K$39,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AV$2,AART1SC!$I$4:$K$39,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AW$2,AART1SC!$I$4:$K$39,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AX$2,AART1SC!$I$4:$K$39,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AY$2,AART1SC!$I$4:$K$39,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(AZ$2,AART1SC!$I$4:$K$39,MATCH(AZ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BA$2,AART1SC!$I$4:$K$39,MATCH(BA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BB$2,AART1SC!$I$4:$K$39,MATCH(BB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BC$2,AART1SC!$I$4:$K$39,MATCH(BC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BD$2,AART1SC!$I$4:$K$39,MATCH(BD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BE$2,AART1SC!$I$4:$K$39,MATCH(BE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BF$2,AART1SC!$I$4:$K$39,MATCH(BF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BG$2,AART1SC!$I$4:$K$39,MATCH(BG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BH$2,AART1SC!$I$4:$K$39,MATCH(BH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BI$2,AART1SC!$I$4:$K$39,MATCH(BI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BJ$2,AART1SC!$I$4:$K$39,MATCH(BJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BK$2,AART1SC!$I$4:$K$39,MATCH(BK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BL$2,AART1SC!$I$4:$K$39,MATCH(BL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BM$2,AART1SC!$I$4:$K$39,MATCH(BM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BN$2,AART1SC!$I$4:$K$39,MATCH(BN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BO$2,AART1SC!$I$4:$K$39,MATCH(BO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BP$2,AART1SC!$I$4:$K$39,MATCH(BP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BQ$2,AART1SC!$I$4:$K$39,MATCH(BQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BR$2,AART1SC!$I$4:$K$39,MATCH(BR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BS$2,AART1SC!$I$4:$K$39,MATCH(BS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BT$2,AART1SC!$I$4:$K$39,MATCH(BT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BU$2,AART1SC!$I$4:$K$39,MATCH(BU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BV$2,AART1SC!$I$4:$K$39,MATCH(BV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV23*VLOOKUP(BW$2,AART1SC!$I$4:$K$39,MATCH(BW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"+TOCA!$AV30*VLOOKUP(D$2,AART1SC!$I$4:$K$39,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(E$2,AART1SC!$I$4:$K$39,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(F$2,AART1SC!$I$4:$K$39,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(G$2,AART1SC!$I$4:$K$39,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(H$2,AART1SC!$I$4:$K$39,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(I$2,AART1SC!$I$4:$K$39,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(J$2,AART1SC!$I$4:$K$39,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(K$2,AART1SC!$I$4:$K$39,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(L$2,AART1SC!$I$4:$K$39,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(M$2,AART1SC!$I$4:$K$39,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(N$2,AART1SC!$I$4:$K$39,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(O$2,AART1SC!$I$4:$K$39,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(P$2,AART1SC!$I$4:$K$39,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(Q$2,AART1SC!$I$4:$K$39,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(R$2,AART1SC!$I$4:$K$39,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(S$2,AART1SC!$I$4:$K$39,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(T$2,AART1SC!$I$4:$K$39,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(U$2,AART1SC!$I$4:$K$39,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(V$2,AART1SC!$I$4:$K$39,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(W$2,AART1SC!$I$4:$K$39,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(X$2,AART1SC!$I$4:$K$39,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(Y$2,AART1SC!$I$4:$K$39,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(Z$2,AART1SC!$I$4:$K$39,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AA$2,AART1SC!$I$4:$K$39,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AB$2,AART1SC!$I$4:$K$39,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AC$2,AART1SC!$I$4:$K$39,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AD$2,AART1SC!$I$4:$K$39,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AE$2,AART1SC!$I$4:$K$39,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AF$2,AART1SC!$I$4:$K$39,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AG$2,AART1SC!$I$4:$K$39,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AH$2,AART1SC!$I$4:$K$39,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AI$2,AART1SC!$I$4:$K$39,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AJ$2,AART1SC!$I$4:$K$39,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AK$2,AART1SC!$I$4:$K$39,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AL$2,AART1SC!$I$4:$K$39,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AM$2,AART1SC!$I$4:$K$39,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AN$2,AART1SC!$I$4:$K$39,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AO$2,AART1SC!$I$4:$K$39,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AP$2,AART1SC!$I$4:$K$39,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AQ$2,AART1SC!$I$4:$K$39,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AR$2,AART1SC!$I$4:$K$39,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AS$2,AART1SC!$I$4:$K$39,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AT$2,AART1SC!$I$4:$K$39,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AU$2,AART1SC!$I$4:$K$39,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AV$2,AART1SC!$I$4:$K$39,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AW$2,AART1SC!$I$4:$K$39,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AX$2,AART1SC!$I$4:$K$39,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AY$2,AART1SC!$I$4:$K$39,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(AZ$2,AART1SC!$I$4:$K$39,MATCH(AZ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BA$2,AART1SC!$I$4:$K$39,MATCH(BA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BB$2,AART1SC!$I$4:$K$39,MATCH(BB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BC$2,AART1SC!$I$4:$K$39,MATCH(BC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BD$2,AART1SC!$I$4:$K$39,MATCH(BD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BE$2,AART1SC!$I$4:$K$39,MATCH(BE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BF$2,AART1SC!$I$4:$K$39,MATCH(BF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BG$2,AART1SC!$I$4:$K$39,MATCH(BG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BH$2,AART1SC!$I$4:$K$39,MATCH(BH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BI$2,AART1SC!$I$4:$K$39,MATCH(BI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BJ$2,AART1SC!$I$4:$K$39,MATCH(BJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BK$2,AART1SC!$I$4:$K$39,MATCH(BK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BL$2,AART1SC!$I$4:$K$39,MATCH(BL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BM$2,AART1SC!$I$4:$K$39,MATCH(BM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BN$2,AART1SC!$I$4:$K$39,MATCH(BN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BO$2,AART1SC!$I$4:$K$39,MATCH(BO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BP$2,AART1SC!$I$4:$K$39,MATCH(BP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BQ$2,AART1SC!$I$4:$K$39,MATCH(BQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BR$2,AART1SC!$I$4:$K$39,MATCH(BR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BS$2,AART1SC!$I$4:$K$39,MATCH(BS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BT$2,AART1SC!$I$4:$K$39,MATCH(BT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BU$2,AART1SC!$I$4:$K$39,MATCH(BU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BV$2,AART1SC!$I$4:$K$39,MATCH(BV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV30*VLOOKUP(BW$2,AART1SC!$I$4:$K$39,MATCH(BW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"+TOCA!$AV45*VLOOKUP(D$2,AART1SC!$I$4:$K$39,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(E$2,AART1SC!$I$4:$K$39,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(F$2,AART1SC!$I$4:$K$39,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(G$2,AART1SC!$I$4:$K$39,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(H$2,AART1SC!$I$4:$K$39,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(I$2,AART1SC!$I$4:$K$39,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(J$2,AART1SC!$I$4:$K$39,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(K$2,AART1SC!$I$4:$K$39,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(L$2,AART1SC!$I$4:$K$39,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(M$2,AART1SC!$I$4:$K$39,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(N$2,AART1SC!$I$4:$K$39,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(O$2,AART1SC!$I$4:$K$39,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(P$2,AART1SC!$I$4:$K$39,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(Q$2,AART1SC!$I$4:$K$39,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(R$2,AART1SC!$I$4:$K$39,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(S$2,AART1SC!$I$4:$K$39,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(T$2,AART1SC!$I$4:$K$39,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(U$2,AART1SC!$I$4:$K$39,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(V$2,AART1SC!$I$4:$K$39,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(W$2,AART1SC!$I$4:$K$39,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(X$2,AART1SC!$I$4:$K$39,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(Y$2,AART1SC!$I$4:$K$39,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(Z$2,AART1SC!$I$4:$K$39,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AA$2,AART1SC!$I$4:$K$39,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AB$2,AART1SC!$I$4:$K$39,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AC$2,AART1SC!$I$4:$K$39,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AD$2,AART1SC!$I$4:$K$39,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AE$2,AART1SC!$I$4:$K$39,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AF$2,AART1SC!$I$4:$K$39,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AG$2,AART1SC!$I$4:$K$39,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AH$2,AART1SC!$I$4:$K$39,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AI$2,AART1SC!$I$4:$K$39,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AJ$2,AART1SC!$I$4:$K$39,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AK$2,AART1SC!$I$4:$K$39,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AL$2,AART1SC!$I$4:$K$39,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AM$2,AART1SC!$I$4:$K$39,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AN$2,AART1SC!$I$4:$K$39,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AO$2,AART1SC!$I$4:$K$39,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AP$2,AART1SC!$I$4:$K$39,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AQ$2,AART1SC!$I$4:$K$39,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AR$2,AART1SC!$I$4:$K$39,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AS$2,AART1SC!$I$4:$K$39,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AT$2,AART1SC!$I$4:$K$39,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AU$2,AART1SC!$I$4:$K$39,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AV$2,AART1SC!$I$4:$K$39,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AW$2,AART1SC!$I$4:$K$39,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AX$2,AART1SC!$I$4:$K$39,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AY$2,AART1SC!$I$4:$K$39,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(AZ$2,AART1SC!$I$4:$K$39,MATCH(AZ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BA$2,AART1SC!$I$4:$K$39,MATCH(BA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BB$2,AART1SC!$I$4:$K$39,MATCH(BB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BC$2,AART1SC!$I$4:$K$39,MATCH(BC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BD$2,AART1SC!$I$4:$K$39,MATCH(BD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BE$2,AART1SC!$I$4:$K$39,MATCH(BE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BF$2,AART1SC!$I$4:$K$39,MATCH(BF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BG$2,AART1SC!$I$4:$K$39,MATCH(BG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BH$2,AART1SC!$I$4:$K$39,MATCH(BH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BI$2,AART1SC!$I$4:$K$39,MATCH(BI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BJ$2,AART1SC!$I$4:$K$39,MATCH(BJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BK$2,AART1SC!$I$4:$K$39,MATCH(BK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BL$2,AART1SC!$I$4:$K$39,MATCH(BL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BM$2,AART1SC!$I$4:$K$39,MATCH(BM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BN$2,AART1SC!$I$4:$K$39,MATCH(BN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BO$2,AART1SC!$I$4:$K$39,MATCH(BO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BP$2,AART1SC!$I$4:$K$39,MATCH(BP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BQ$2,AART1SC!$I$4:$K$39,MATCH(BQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BR$2,AART1SC!$I$4:$K$39,MATCH(BR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BS$2,AART1SC!$I$4:$K$39,MATCH(BS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BT$2,AART1SC!$I$4:$K$39,MATCH(BT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BU$2,AART1SC!$I$4:$K$39,MATCH(BU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BV$2,AART1SC!$I$4:$K$39,MATCH(BV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV45*VLOOKUP(BW$2,AART1SC!$I$4:$K$39,MATCH(BW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"+TOCA!$AV77*VLOOKUP(D$2,AART1SC!$I$4:$K$39,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(E$2,AART1SC!$I$4:$K$39,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(F$2,AART1SC!$I$4:$K$39,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(G$2,AART1SC!$I$4:$K$39,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(H$2,AART1SC!$I$4:$K$39,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(I$2,AART1SC!$I$4:$K$39,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(J$2,AART1SC!$I$4:$K$39,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(K$2,AART1SC!$I$4:$K$39,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(L$2,AART1SC!$I$4:$K$39,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(M$2,AART1SC!$I$4:$K$39,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(N$2,AART1SC!$I$4:$K$39,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(O$2,AART1SC!$I$4:$K$39,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(P$2,AART1SC!$I$4:$K$39,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(Q$2,AART1SC!$I$4:$K$39,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(R$2,AART1SC!$I$4:$K$39,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(S$2,AART1SC!$I$4:$K$39,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(T$2,AART1SC!$I$4:$K$39,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(U$2,AART1SC!$I$4:$K$39,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(V$2,AART1SC!$I$4:$K$39,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(W$2,AART1SC!$I$4:$K$39,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(X$2,AART1SC!$I$4:$K$39,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(Y$2,AART1SC!$I$4:$K$39,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(Z$2,AART1SC!$I$4:$K$39,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AA$2,AART1SC!$I$4:$K$39,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AB$2,AART1SC!$I$4:$K$39,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AC$2,AART1SC!$I$4:$K$39,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AD$2,AART1SC!$I$4:$K$39,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AE$2,AART1SC!$I$4:$K$39,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AF$2,AART1SC!$I$4:$K$39,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AG$2,AART1SC!$I$4:$K$39,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AH$2,AART1SC!$I$4:$K$39,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AI$2,AART1SC!$I$4:$K$39,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AJ$2,AART1SC!$I$4:$K$39,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AK$2,AART1SC!$I$4:$K$39,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AL$2,AART1SC!$I$4:$K$39,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AM$2,AART1SC!$I$4:$K$39,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AN$2,AART1SC!$I$4:$K$39,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AO$2,AART1SC!$I$4:$K$39,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AP$2,AART1SC!$I$4:$K$39,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AQ$2,AART1SC!$I$4:$K$39,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AR$2,AART1SC!$I$4:$K$39,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AS$2,AART1SC!$I$4:$K$39,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AT$2,AART1SC!$I$4:$K$39,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AU$2,AART1SC!$I$4:$K$39,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AV$2,AART1SC!$I$4:$K$39,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AW$2,AART1SC!$I$4:$K$39,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AX$2,AART1SC!$I$4:$K$39,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AY$2,AART1SC!$I$4:$K$39,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(AZ$2,AART1SC!$I$4:$K$39,MATCH(AZ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BA$2,AART1SC!$I$4:$K$39,MATCH(BA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BB$2,AART1SC!$I$4:$K$39,MATCH(BB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BC$2,AART1SC!$I$4:$K$39,MATCH(BC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BD$2,AART1SC!$I$4:$K$39,MATCH(BD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BE$2,AART1SC!$I$4:$K$39,MATCH(BE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BF$2,AART1SC!$I$4:$K$39,MATCH(BF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BG$2,AART1SC!$I$4:$K$39,MATCH(BG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BH$2,AART1SC!$I$4:$K$39,MATCH(BH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BI$2,AART1SC!$I$4:$K$39,MATCH(BI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BJ$2,AART1SC!$I$4:$K$39,MATCH(BJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BK$2,AART1SC!$I$4:$K$39,MATCH(BK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BL$2,AART1SC!$I$4:$K$39,MATCH(BL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BM$2,AART1SC!$I$4:$K$39,MATCH(BM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BN$2,AART1SC!$I$4:$K$39,MATCH(BN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BO$2,AART1SC!$I$4:$K$39,MATCH(BO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BP$2,AART1SC!$I$4:$K$39,MATCH(BP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BQ$2,AART1SC!$I$4:$K$39,MATCH(BQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BR$2,AART1SC!$I$4:$K$39,MATCH(BR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BS$2,AART1SC!$I$4:$K$39,MATCH(BS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BT$2,AART1SC!$I$4:$K$39,MATCH(BT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BU$2,AART1SC!$I$4:$K$39,MATCH(BU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BV$2,AART1SC!$I$4:$K$39,MATCH(BV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV77*VLOOKUP(BW$2,AART1SC!$I$4:$K$39,MATCH(BW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+TOCA!$AV88*VLOOKUP(D$2,AART1SC!$I$4:$K$39,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(E$2,AART1SC!$I$4:$K$39,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(F$2,AART1SC!$I$4:$K$39,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(G$2,AART1SC!$I$4:$K$39,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(H$2,AART1SC!$I$4:$K$39,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(I$2,AART1SC!$I$4:$K$39,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(J$2,AART1SC!$I$4:$K$39,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(K$2,AART1SC!$I$4:$K$39,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(L$2,AART1SC!$I$4:$K$39,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(M$2,AART1SC!$I$4:$K$39,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(N$2,AART1SC!$I$4:$K$39,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(O$2,AART1SC!$I$4:$K$39,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(P$2,AART1SC!$I$4:$K$39,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(Q$2,AART1SC!$I$4:$K$39,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(R$2,AART1SC!$I$4:$K$39,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(S$2,AART1SC!$I$4:$K$39,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(T$2,AART1SC!$I$4:$K$39,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(U$2,AART1SC!$I$4:$K$39,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(V$2,AART1SC!$I$4:$K$39,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(W$2,AART1SC!$I$4:$K$39,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(X$2,AART1SC!$I$4:$K$39,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(Y$2,AART1SC!$I$4:$K$39,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(Z$2,AART1SC!$I$4:$K$39,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AA$2,AART1SC!$I$4:$K$39,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AB$2,AART1SC!$I$4:$K$39,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AC$2,AART1SC!$I$4:$K$39,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AD$2,AART1SC!$I$4:$K$39,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AE$2,AART1SC!$I$4:$K$39,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AF$2,AART1SC!$I$4:$K$39,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AG$2,AART1SC!$I$4:$K$39,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AH$2,AART1SC!$I$4:$K$39,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AI$2,AART1SC!$I$4:$K$39,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AJ$2,AART1SC!$I$4:$K$39,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AK$2,AART1SC!$I$4:$K$39,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AL$2,AART1SC!$I$4:$K$39,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AM$2,AART1SC!$I$4:$K$39,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AN$2,AART1SC!$I$4:$K$39,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AO$2,AART1SC!$I$4:$K$39,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AP$2,AART1SC!$I$4:$K$39,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AQ$2,AART1SC!$I$4:$K$39,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AR$2,AART1SC!$I$4:$K$39,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AS$2,AART1SC!$I$4:$K$39,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AT$2,AART1SC!$I$4:$K$39,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AU$2,AART1SC!$I$4:$K$39,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AV$2,AART1SC!$I$4:$K$39,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AW$2,AART1SC!$I$4:$K$39,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AX$2,AART1SC!$I$4:$K$39,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AY$2,AART1SC!$I$4:$K$39,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(AZ$2,AART1SC!$I$4:$K$39,MATCH(AZ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BA$2,AART1SC!$I$4:$K$39,MATCH(BA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BB$2,AART1SC!$I$4:$K$39,MATCH(BB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BC$2,AART1SC!$I$4:$K$39,MATCH(BC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BD$2,AART1SC!$I$4:$K$39,MATCH(BD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BE$2,AART1SC!$I$4:$K$39,MATCH(BE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BF$2,AART1SC!$I$4:$K$39,MATCH(BF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BG$2,AART1SC!$I$4:$K$39,MATCH(BG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BH$2,AART1SC!$I$4:$K$39,MATCH(BH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BI$2,AART1SC!$I$4:$K$39,MATCH(BI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BJ$2,AART1SC!$I$4:$K$39,MATCH(BJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BK$2,AART1SC!$I$4:$K$39,MATCH(BK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BL$2,AART1SC!$I$4:$K$39,MATCH(BL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BM$2,AART1SC!$I$4:$K$39,MATCH(BM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BN$2,AART1SC!$I$4:$K$39,MATCH(BN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BO$2,AART1SC!$I$4:$K$39,MATCH(BO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BP$2,AART1SC!$I$4:$K$39,MATCH(BP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BQ$2,AART1SC!$I$4:$K$39,MATCH(BQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BR$2,AART1SC!$I$4:$K$39,MATCH(BR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BS$2,AART1SC!$I$4:$K$39,MATCH(BS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BT$2,AART1SC!$I$4:$K$39,MATCH(BT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BU$2,AART1SC!$I$4:$K$39,MATCH(BU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BV$2,AART1SC!$I$4:$K$39,MATCH(BV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV88*VLOOKUP(BW$2,AART1SC!$I$4:$K$39,MATCH(BW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10333,"Ravalli County Elec Coop",{"$f":"+TOCA!$AV102*VLOOKUP(D$2,AART1SC!$I$4:$K$39,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(E$2,AART1SC!$I$4:$K$39,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(F$2,AART1SC!$I$4:$K$39,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(G$2,AART1SC!$I$4:$K$39,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(H$2,AART1SC!$I$4:$K$39,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(I$2,AART1SC!$I$4:$K$39,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(J$2,AART1SC!$I$4:$K$39,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(K$2,AART1SC!$I$4:$K$39,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(L$2,AART1SC!$I$4:$K$39,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(M$2,AART1SC!$I$4:$K$39,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(N$2,AART1SC!$I$4:$K$39,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(O$2,AART1SC!$I$4:$K$39,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(P$2,AART1SC!$I$4:$K$39,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(Q$2,AART1SC!$I$4:$K$39,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(R$2,AART1SC!$I$4:$K$39,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(S$2,AART1SC!$I$4:$K$39,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(T$2,AART1SC!$I$4:$K$39,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(U$2,AART1SC!$I$4:$K$39,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(V$2,AART1SC!$I$4:$K$39,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(W$2,AART1SC!$I$4:$K$39,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(X$2,AART1SC!$I$4:$K$39,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(Y$2,AART1SC!$I$4:$K$39,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(Z$2,AART1SC!$I$4:$K$39,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AA$2,AART1SC!$I$4:$K$39,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AB$2,AART1SC!$I$4:$K$39,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AC$2,AART1SC!$I$4:$K$39,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AD$2,AART1SC!$I$4:$K$39,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AE$2,AART1SC!$I$4:$K$39,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AF$2,AART1SC!$I$4:$K$39,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AG$2,AART1SC!$I$4:$K$39,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AH$2,AART1SC!$I$4:$K$39,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AI$2,AART1SC!$I$4:$K$39,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AJ$2,AART1SC!$I$4:$K$39,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AK$2,AART1SC!$I$4:$K$39,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AL$2,AART1SC!$I$4:$K$39,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AM$2,AART1SC!$I$4:$K$39,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AN$2,AART1SC!$I$4:$K$39,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AO$2,AART1SC!$I$4:$K$39,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AP$2,AART1SC!$I$4:$K$39,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AQ$2,AART1SC!$I$4:$K$39,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AR$2,AART1SC!$I$4:$K$39,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AS$2,AART1SC!$I$4:$K$39,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AT$2,AART1SC!$I$4:$K$39,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AU$2,AART1SC!$I$4:$K$39,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AV$2,AART1SC!$I$4:$K$39,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AW$2,AART1SC!$I$4:$K$39,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AX$2,AART1SC!$I$4:$K$39,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AY$2,AART1SC!$I$4:$K$39,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(AZ$2,AART1SC!$I$4:$K$39,MATCH(AZ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BA$2,AART1SC!$I$4:$K$39,MATCH(BA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BB$2,AART1SC!$I$4:$K$39,MATCH(BB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BC$2,AART1SC!$I$4:$K$39,MATCH(BC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BD$2,AART1SC!$I$4:$K$39,MATCH(BD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BE$2,AART1SC!$I$4:$K$39,MATCH(BE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BF$2,AART1SC!$I$4:$K$39,MATCH(BF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BG$2,AART1SC!$I$4:$K$39,MATCH(BG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BH$2,AART1SC!$I$4:$K$39,MATCH(BH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BI$2,AART1SC!$I$4:$K$39,MATCH(BI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BJ$2,AART1SC!$I$4:$K$39,MATCH(BJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BK$2,AART1SC!$I$4:$K$39,MATCH(BK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BL$2,AART1SC!$I$4:$K$39,MATCH(BL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BM$2,AART1SC!$I$4:$K$39,MATCH(BM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BN$2,AART1SC!$I$4:$K$39,MATCH(BN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BO$2,AART1SC!$I$4:$K$39,MATCH(BO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BP$2,AART1SC!$I$4:$K$39,MATCH(BP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BQ$2,AART1SC!$I$4:$K$39,MATCH(BQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BR$2,AART1SC!$I$4:$K$39,MATCH(BR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BS$2,AART1SC!$I$4:$K$39,MATCH(BS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BT$2,AART1SC!$I$4:$K$39,MATCH(BT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BU$2,AART1SC!$I$4:$K$39,MATCH(BU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BV$2,AART1SC!$I$4:$K$39,MATCH(BV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV102*VLOOKUP(BW$2,AART1SC!$I$4:$K$39,MATCH(BW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10502,"Yakama Power",{"$f":"+TOCA!$AV131*VLOOKUP(D$2,AART1SC!$I$4:$K$39,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(E$2,AART1SC!$I$4:$K$39,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(F$2,AART1SC!$I$4:$K$39,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(G$2,AART1SC!$I$4:$K$39,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(H$2,AART1SC!$I$4:$K$39,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(I$2,AART1SC!$I$4:$K$39,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(J$2,AART1SC!$I$4:$K$39,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(K$2,AART1SC!$I$4:$K$39,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(L$2,AART1SC!$I$4:$K$39,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(M$2,AART1SC!$I$4:$K$39,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(N$2,AART1SC!$I$4:$K$39,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(O$2,AART1SC!$I$4:$K$39,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(P$2,AART1SC!$I$4:$K$39,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(Q$2,AART1SC!$I$4:$K$39,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(R$2,AART1SC!$I$4:$K$39,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(S$2,AART1SC!$I$4:$K$39,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(T$2,AART1SC!$I$4:$K$39,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(U$2,AART1SC!$I$4:$K$39,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(V$2,AART1SC!$I$4:$K$39,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(W$2,AART1SC!$I$4:$K$39,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(X$2,AART1SC!$I$4:$K$39,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(Y$2,AART1SC!$I$4:$K$39,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(Z$2,AART1SC!$I$4:$K$39,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AA$2,AART1SC!$I$4:$K$39,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AB$2,AART1SC!$I$4:$K$39,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AC$2,AART1SC!$I$4:$K$39,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AD$2,AART1SC!$I$4:$K$39,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AE$2,AART1SC!$I$4:$K$39,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AF$2,AART1SC!$I$4:$K$39,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AG$2,AART1SC!$I$4:$K$39,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AH$2,AART1SC!$I$4:$K$39,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AI$2,AART1SC!$I$4:$K$39,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AJ$2,AART1SC!$I$4:$K$39,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AK$2,AART1SC!$I$4:$K$39,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AL$2,AART1SC!$I$4:$K$39,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AM$2,AART1SC!$I$4:$K$39,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AN$2,AART1SC!$I$4:$K$39,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AO$2,AART1SC!$I$4:$K$39,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AP$2,AART1SC!$I$4:$K$39,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AQ$2,AART1SC!$I$4:$K$39,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AR$2,AART1SC!$I$4:$K$39,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AS$2,AART1SC!$I$4:$K$39,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AT$2,AART1SC!$I$4:$K$39,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AU$2,AART1SC!$I$4:$K$39,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AV$2,AART1SC!$I$4:$K$39,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AW$2,AART1SC!$I$4:$K$39,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AX$2,AART1SC!$I$4:$K$39,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AY$2,AART1SC!$I$4:$K$39,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(AZ$2,AART1SC!$I$4:$K$39,MATCH(AZ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BA$2,AART1SC!$I$4:$K$39,MATCH(BA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BB$2,AART1SC!$I$4:$K$39,MATCH(BB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BC$2,AART1SC!$I$4:$K$39,MATCH(BC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BD$2,AART1SC!$I$4:$K$39,MATCH(BD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BE$2,AART1SC!$I$4:$K$39,MATCH(BE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BF$2,AART1SC!$I$4:$K$39,MATCH(BF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BG$2,AART1SC!$I$4:$K$39,MATCH(BG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BH$2,AART1SC!$I$4:$K$39,MATCH(BH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BI$2,AART1SC!$I$4:$K$39,MATCH(BI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BJ$2,AART1SC!$I$4:$K$39,MATCH(BJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BK$2,AART1SC!$I$4:$K$39,MATCH(BK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BL$2,AART1SC!$I$4:$K$39,MATCH(BL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BM$2,AART1SC!$I$4:$K$39,MATCH(BM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BN$2,AART1SC!$I$4:$K$39,MATCH(BN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BO$2,AART1SC!$I$4:$K$39,MATCH(BO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BP$2,AART1SC!$I$4:$K$39,MATCH(BP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BQ$2,AART1SC!$I$4:$K$39,MATCH(BQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BR$2,AART1SC!$I$4:$K$39,MATCH(BR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BS$2,AART1SC!$I$4:$K$39,MATCH(BS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BT$2,AART1SC!$I$4:$K$39,MATCH(BT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BU$2,AART1SC!$I$4:$K$39,MATCH(BU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BV$2,AART1SC!$I$4:$K$39,MATCH(BV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV131*VLOOKUP(BW$2,AART1SC!$I$4:$K$39,MATCH(BW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+TOCA!$AV137*VLOOKUP(D$2,AART1SC!$I$4:$K$39,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(E$2,AART1SC!$I$4:$K$39,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(F$2,AART1SC!$I$4:$K$39,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(G$2,AART1SC!$I$4:$K$39,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(H$2,AART1SC!$I$4:$K$39,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(I$2,AART1SC!$I$4:$K$39,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(J$2,AART1SC!$I$4:$K$39,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(K$2,AART1SC!$I$4:$K$39,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(L$2,AART1SC!$I$4:$K$39,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(M$2,AART1SC!$I$4:$K$39,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(N$2,AART1SC!$I$4:$K$39,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(O$2,AART1SC!$I$4:$K$39,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(P$2,AART1SC!$I$4:$K$39,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(Q$2,AART1SC!$I$4:$K$39,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(R$2,AART1SC!$I$4:$K$39,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(S$2,AART1SC!$I$4:$K$39,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(T$2,AART1SC!$I$4:$K$39,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(U$2,AART1SC!$I$4:$K$39,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(V$2,AART1SC!$I$4:$K$39,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(W$2,AART1SC!$I$4:$K$39,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(X$2,AART1SC!$I$4:$K$39,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(Y$2,AART1SC!$I$4:$K$39,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(Z$2,AART1SC!$I$4:$K$39,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AA$2,AART1SC!$I$4:$K$39,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AB$2,AART1SC!$I$4:$K$39,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AC$2,AART1SC!$I$4:$K$39,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AD$2,AART1SC!$I$4:$K$39,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AE$2,AART1SC!$I$4:$K$39,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AF$2,AART1SC!$I$4:$K$39,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AG$2,AART1SC!$I$4:$K$39,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AH$2,AART1SC!$I$4:$K$39,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AI$2,AART1SC!$I$4:$K$39,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AJ$2,AART1SC!$I$4:$K$39,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AK$2,AART1SC!$I$4:$K$39,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AL$2,AART1SC!$I$4:$K$39,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AM$2,AART1SC!$I$4:$K$39,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AN$2,AART1SC!$I$4:$K$39,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AO$2,AART1SC!$I$4:$K$39,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AP$2,AART1SC!$I$4:$K$39,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AQ$2,AART1SC!$I$4:$K$39,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AR$2,AART1SC!$I$4:$K$39,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AS$2,AART1SC!$I$4:$K$39,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AT$2,AART1SC!$I$4:$K$39,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AU$2,AART1SC!$I$4:$K$39,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AV$2,AART1SC!$I$4:$K$39,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AW$2,AART1SC!$I$4:$K$39,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AX$2,AART1SC!$I$4:$K$39,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AY$2,AART1SC!$I$4:$K$39,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(AZ$2,AART1SC!$I$4:$K$39,MATCH(AZ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BA$2,AART1SC!$I$4:$K$39,MATCH(BA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BB$2,AART1SC!$I$4:$K$39,MATCH(BB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BC$2,AART1SC!$I$4:$K$39,MATCH(BC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BD$2,AART1SC!$I$4:$K$39,MATCH(BD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BE$2,AART1SC!$I$4:$K$39,MATCH(BE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BF$2,AART1SC!$I$4:$K$39,MATCH(BF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BG$2,AART1SC!$I$4:$K$39,MATCH(BG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BH$2,AART1SC!$I$4:$K$39,MATCH(BH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BI$2,AART1SC!$I$4:$K$39,MATCH(BI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BJ$2,AART1SC!$I$4:$K$39,MATCH(BJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BK$2,AART1SC!$I$4:$K$39,MATCH(BK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BL$2,AART1SC!$I$4:$K$39,MATCH(BL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BM$2,AART1SC!$I$4:$K$39,MATCH(BM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BN$2,AART1SC!$I$4:$K$39,MATCH(BN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BO$2,AART1SC!$I$4:$K$39,MATCH(BO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BP$2,AART1SC!$I$4:$K$39,MATCH(BP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BQ$2,AART1SC!$I$4:$K$39,MATCH(BQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BR$2,AART1SC!$I$4:$K$39,MATCH(BR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BS$2,AART1SC!$I$4:$K$39,MATCH(BS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BT$2,AART1SC!$I$4:$K$39,MATCH(BT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BU$2,AART1SC!$I$4:$K$39,MATCH(BU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BV$2,AART1SC!$I$4:$K$39,MATCH(BV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AV137*VLOOKUP(BW$2,AART1SC!$I$4:$K$39,MATCH(BW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]

{"sheet":"LoadShp","index":35,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Tier 1 Load Shaping Charges Billing Determinant (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"(Tier1!D4-SystemShape!D4)*TOCA!$D4","v":22.218330096847353},{"$f":"(Tier1!E4-SystemShape!E4)*TOCA!$D4","v":64.139316078547267},{"$f":"(Tier1!F4-SystemShape!F4)*TOCA!$D4","v":-90.875655444925457},{"$f":"(Tier1!G4-SystemShape!G4)*TOCA!$D4","v":-46.681040938493297},{"$f":"(Tier1!H4-SystemShape!H4)*TOCA!$D4","v":-142.04716037295395},{"$f":"(Tier1!I4-SystemShape!I4)*TOCA!$D4","v":-42.821635626251378},{"$f":"(Tier1!J4-SystemShape!J4)*TOCA!$D4","v":-134.29404225803145},{"$f":"(Tier1!K4-SystemShape!K4)*TOCA!$D4","v":-73.069068713480675},{"$f":"(Tier1!L4-SystemShape!L4)*TOCA!$D4","v":-111.459347844143},{"$f":"(Tier1!M4-SystemShape!M4)*TOCA!$D4","v":-33.976610052197756},{"$f":"(Tier1!N4-SystemShape!N4)*TOCA!$D4","v":-97.746275834730426},{"$f":"(Tier1!O4-SystemShape!O4)*TOCA!$D4","v":-42.036557341964183},{"$f":"(Tier1!P4-SystemShape!P4)*TOCA!$D4","v":26.073779275338183},{"$f":"(Tier1!Q4-SystemShape!Q4)*TOCA!$D4","v":19.360720977568207},{"$f":"(Tier1!R4-SystemShape!R4)*TOCA!$D4","v":57.21513931670512},{"$f":"(Tier1!S4-SystemShape!S4)*TOCA!$D4","v":133.51551764340678},{"$f":"(Tier1!T4-SystemShape!T4)*TOCA!$D4","v":136.96427438440941},{"$f":"(Tier1!U4-SystemShape!U4)*TOCA!$D4","v":219.53461417266578},{"$f":"(Tier1!V4-SystemShape!V4)*TOCA!$D4","v":336.01867961121758},{"$f":"(Tier1!W4-SystemShape!W4)*TOCA!$D4","v":385.47396158232505},{"$f":"(Tier1!X4-SystemShape!X4)*TOCA!$D4","v":293.75270474039371},{"$f":"(Tier1!Y4-SystemShape!Y4)*TOCA!$D4","v":342.77025521122175},{"$f":"(Tier1!Z4-SystemShape!Z4)*TOCA!$D4","v":139.09798727551825},{"$f":"(Tier1!AA4-SystemShape!AA4)*TOCA!$D4","v":247.76539537783384},{"$f":"(Tier1!AB4-SystemShape!AB4)*TOCA!$D4","v":22.218330096847353},{"$f":"(Tier1!AC4-SystemShape!AC4)*TOCA!$D4","v":64.139316078547267},{"$f":"(Tier1!AD4-SystemShape!AD4)*TOCA!$D4","v":-90.875655444925457},{"$f":"(Tier1!AE4-SystemShape!AE4)*TOCA!$D4","v":-46.681040938493297},{"$f":"(Tier1!AF4-SystemShape!AF4)*TOCA!$D4","v":-142.04716037295395},{"$f":"(Tier1!AG4-SystemShape!AG4)*TOCA!$D4","v":-42.821635626251378},{"$f":"(Tier1!AH4-SystemShape!AH4)*TOCA!$D4","v":-134.29404225803145},{"$f":"(Tier1!AI4-SystemShape!AI4)*TOCA!$D4","v":-73.069068713480675},{"$f":"(Tier1!AJ4-SystemShape!AJ4)*TOCA!$D4","v":-111.459347844143},{"$f":"(Tier1!AK4-SystemShape!AK4)*TOCA!$D4","v":-33.976610052197756},{"$f":"(Tier1!AL4-SystemShape!AL4)*TOCA!$D4","v":-97.746275834730426},{"$f":"(Tier1!AM4-SystemShape!AM4)*TOCA!$D4","v":-42.036557341964183},{"$f":"(Tier1!AN4-SystemShape!AN4)*TOCA!$D4","v":26.073779275338183},{"$f":"(Tier1!AO4-SystemShape!AO4)*TOCA!$D4","v":19.360720977568207},{"$f":"(Tier1!AP4-SystemShape!AP4)*TOCA!$D4","v":57.21513931670512},{"$f":"(Tier1!AQ4-SystemShape!AQ4)*TOCA!$D4","v":133.51551764340678},{"$f":"(Tier1!AR4-SystemShape!AR4)*TOCA!$D4","v":136.96427438440941},{"$f":"(Tier1!AS4-SystemShape!AS4)*TOCA!$D4","v":219.53461417266578},{"$f":"(Tier1!AT4-SystemShape!AT4)*TOCA!$D4","v":336.01867961121758},{"$f":"(Tier1!AU4-SystemShape!AU4)*TOCA!$D4","v":385.47396158232505},{"$f":"(Tier1!AV4-SystemShape!AV4)*TOCA!$D4","v":293.75270474039371},{"$f":"(Tier1!AW4-SystemShape!AW4)*TOCA!$D4","v":342.77025521122175},{"$f":"(Tier1!AX4-SystemShape!AX4)*TOCA!$D4","v":139.09798727551825},{"$f":"(Tier1!AY4-SystemShape!AY4)*TOCA!$D4","v":247.76539537783384},{"$f":"(Tier1!AZ4-SystemShape!AZ4)*TOCA!$D4","v":22.218330096847353},{"$f":"(Tier1!BA4-SystemShape!BA4)*TOCA!$D4","v":64.139316078547267},{"$f":"(Tier1!BB4-SystemShape!BB4)*TOCA!$D4","v":-90.875655444925457},{"$f":"(Tier1!BC4-SystemShape!BC4)*TOCA!$D4","v":-46.681040938493297},{"$f":"(Tier1!BD4-SystemShape!BD4)*TOCA!$D4","v":-142.04716037295395},{"$f":"(Tier1!BE4-SystemShape!BE4)*TOCA!$D4","v":-42.821635626251378},{"$f":"(Tier1!BF4-SystemShape!BF4)*TOCA!$D4","v":-134.29404225803145},{"$f":"(Tier1!BG4-SystemShape!BG4)*TOCA!$D4","v":-73.069068713480675},{"$f":"(Tier1!BH4-SystemShape!BH4)*TOCA!$D4","v":-106.179347844143},{"$f":"(Tier1!BI4-SystemShape!BI4)*TOCA!$D4","v":-29.946610052197755},{"$f":"(Tier1!BJ4-SystemShape!BJ4)*TOCA!$D4","v":-97.746275834730426},{"$f":"(Tier1!BK4-SystemShape!BK4)*TOCA!$D4","v":-42.036557341964183},{"$f":"(Tier1!BL4-SystemShape!BL4)*TOCA!$D4","v":26.073779275338183},{"$f":"(Tier1!BM4-SystemShape!BM4)*TOCA!$D4","v":19.360720977568207},{"$f":"(Tier1!BN4-SystemShape!BN4)*TOCA!$D4","v":57.21513931670512},{"$f":"(Tier1!BO4-SystemShape!BO4)*TOCA!$D4","v":133.51551764340678},{"$f":"(Tier1!BP4-SystemShape!BP4)*TOCA!$D4","v":136.96427438440941},{"$f":"(Tier1!BQ4-SystemShape!BQ4)*TOCA!$D4","v":219.53461417266578},{"$f":"(Tier1!BR4-SystemShape!BR4)*TOCA!$D4","v":336.01867961121758},{"$f":"(Tier1!BS4-SystemShape!BS4)*TOCA!$D4","v":385.47396158232505},{"$f":"(Tier1!BT4-SystemShape!BT4)*TOCA!$D4","v":293.75270474039371},{"$f":"(Tier1!BU4-SystemShape!BU4)*TOCA!$D4","v":342.77025521122175},{"$f":"(Tier1!BV4-SystemShape!BV4)*TOCA!$D4","v":139.09798727551825},{"$f":"(Tier1!BW4-SystemShape!BW4)*TOCA!$D4","v":247.76539537783384}]
[null,10024,"Benton County PUD #1",{"$f":"(Tier1!D5-SystemShape!D5)*TOCA!$D5","v":-955.13203276133572},{"$f":"(Tier1!E5-SystemShape!E5)*TOCA!$D5","v":610.80707247560349},{"$f":"(Tier1!F5-SystemShape!F5)*TOCA!$D5","v":-22984.094242623381},{"$f":"(Tier1!G5-SystemShape!G5)*TOCA!$D5","v":-10788.142915414282},{"$f":"(Tier1!H5-SystemShape!H5)*TOCA!$D5","v":-27614.87003478824},{"$f":"(Tier1!I5-SystemShape!I5)*TOCA!$D5","v":-1246.3892571059914},{"$f":"(Tier1!J5-SystemShape!J5)*TOCA!$D5","v":-34954.23361253769},{"$f":"(Tier1!K5-SystemShape!K5)*TOCA!$D5","v":-9497.8787242007675},{"$f":"(Tier1!L5-SystemShape!L5)*TOCA!$D5","v":-19062.52642348691},{"$f":"(Tier1!M5-SystemShape!M5)*TOCA!$D5","v":-2117.9049478160596},{"$f":"(Tier1!N5-SystemShape!N5)*TOCA!$D5","v":-30270.444762300409},{"$f":"(Tier1!O5-SystemShape!O5)*TOCA!$D5","v":-7445.7898612346762},{"$f":"(Tier1!P5-SystemShape!P5)*TOCA!$D5","v":-868.61131842012401},{"$f":"(Tier1!Q5-SystemShape!Q5)*TOCA!$D5","v":-860.30719465146831},{"$f":"(Tier1!R5-SystemShape!R5)*TOCA!$D5","v":-5239.5769627574482},{"$f":"(Tier1!S5-SystemShape!S5)*TOCA!$D5","v":724.20121483287949},{"$f":"(Tier1!T5-SystemShape!T5)*TOCA!$D5","v":13603.940074815444},{"$f":"(Tier1!U5-SystemShape!U5)*TOCA!$D5","v":16343.455098305865},{"$f":"(Tier1!V5-SystemShape!V5)*TOCA!$D5","v":43011.537535730109},{"$f":"(Tier1!W5-SystemShape!W5)*TOCA!$D5","v":37377.227954677917},{"$f":"(Tier1!X5-SystemShape!X5)*TOCA!$D5","v":23681.206539045277},{"$f":"(Tier1!Y5-SystemShape!Y5)*TOCA!$D5","v":23081.807466727179},{"$f":"(Tier1!Z5-SystemShape!Z5)*TOCA!$D5","v":6041.3450729138276},{"$f":"(Tier1!AA5-SystemShape!AA5)*TOCA!$D5","v":7810.0891832513735},{"$f":"(Tier1!AB5-SystemShape!AB5)*TOCA!$D5","v":-882.88003276134259},{"$f":"(Tier1!AC5-SystemShape!AC5)*TOCA!$D5","v":619.44407247560594},{"$f":"(Tier1!AD5-SystemShape!AD5)*TOCA!$D5","v":-22966.238242623382},{"$f":"(Tier1!AE5-SystemShape!AE5)*TOCA!$D5","v":-10826.917915414277},{"$f":"(Tier1!AF5-SystemShape!AF5)*TOCA!$D5","v":-27932.930034788238},{"$f":"(Tier1!AG5-SystemShape!AG5)*TOCA!$D5","v":-1500.0822571059834},{"$f":"(Tier1!AH5-SystemShape!AH5)*TOCA!$D5","v":-35018.590612537693},{"$f":"(Tier1!AI5-SystemShape!AI5)*TOCA!$D5","v":-9911.0867242007735},{"$f":"(Tier1!AJ5-SystemShape!AJ5)*TOCA!$D5","v":-19071.585423486904},{"$f":"(Tier1!AK5-SystemShape!AK5)*TOCA!$D5","v":-2143.9109478160608},{"$f":"(Tier1!AL5-SystemShape!AL5)*TOCA!$D5","v":-30425.325762300417},{"$f":"(Tier1!AM5-SystemShape!AM5)*TOCA!$D5","v":-7268.2468612346784},{"$f":"(Tier1!AN5-SystemShape!AN5)*TOCA!$D5","v":-773.00031842011958},{"$f":"(Tier1!AO5-SystemShape!AO5)*TOCA!$D5","v":-839.33019465146936},{"$f":"(Tier1!AP5-SystemShape!AP5)*TOCA!$D5","v":-5118.3869627574604},{"$f":"(Tier1!AQ5-SystemShape!AQ5)*TOCA!$D5","v":754.25721483288362},{"$f":"(Tier1!AR5-SystemShape!AR5)*TOCA!$D5","v":13758.832074815451},{"$f":"(Tier1!AS5-SystemShape!AS5)*TOCA!$D5","v":16395.799098305848},{"$f":"(Tier1!AT5-SystemShape!AT5)*TOCA!$D5","v":43191.735535730113},{"$f":"(Tier1!AU5-SystemShape!AU5)*TOCA!$D5","v":37456.776954677931},{"$f":"(Tier1!AV5-SystemShape!AV5)*TOCA!$D5","v":23836.466539045286},{"$f":"(Tier1!AW5-SystemShape!AW5)*TOCA!$D5","v":23106.232466727182},{"$f":"(Tier1!AX5-SystemShape!AX5)*TOCA!$D5","v":6126.020072913816},{"$f":"(Tier1!AY5-SystemShape!AY5)*TOCA!$D5","v":7819.1971832513736},{"$f":"(Tier1!AZ5-SystemShape!AZ5)*TOCA!$D5","v":-296.66603276133537},{"$f":"(Tier1!BA5-SystemShape!BA5)*TOCA!$D5","v":659.7780724756085},{"$f":"(Tier1!BB5-SystemShape!BB5)*TOCA!$D5","v":-22870.873242623376},{"$f":"(Tier1!BC5-SystemShape!BC5)*TOCA!$D5","v":-10425.912915414279},{"$f":"(Tier1!BD5-SystemShape!BD5)*TOCA!$D5","v":-27961.935034788243},{"$f":"(Tier1!BE5-SystemShape!BE5)*TOCA!$D5","v":-1525.2712571059892},{"$f":"(Tier1!BF5-SystemShape!BF5)*TOCA!$D5","v":-35280.849612537699},{"$f":"(Tier1!BG5-SystemShape!BG5)*TOCA!$D5","v":-10111.552724200767},{"$f":"(Tier1!BH5-SystemShape!BH5)*TOCA!$D5","v":-17214.219423486909},{"$f":"(Tier1!BI5-SystemShape!BI5)*TOCA!$D5","v":-822.16794781605859},{"$f":"(Tier1!BJ5-SystemShape!BJ5)*TOCA!$D5","v":-30428.27976230043},{"$f":"(Tier1!BK5-SystemShape!BK5)*TOCA!$D5","v":-7274.2098612346745},{"$f":"(Tier1!BL5-SystemShape!BL5)*TOCA!$D5","v":-518.74331842013635},{"$f":"(Tier1!BM5-SystemShape!BM5)*TOCA!$D5","v":-1014.338194651471},{"$f":"(Tier1!BN5-SystemShape!BN5)*TOCA!$D5","v":-5244.3689627574495},{"$f":"(Tier1!BO5-SystemShape!BO5)*TOCA!$D5","v":1019.2182148328793},{"$f":"(Tier1!BP5-SystemShape!BP5)*TOCA!$D5","v":13900.921074815444},{"$f":"(Tier1!BQ5-SystemShape!BQ5)*TOCA!$D5","v":16474.834098305852},{"$f":"(Tier1!BR5-SystemShape!BR5)*TOCA!$D5","v":43601.640535730112},{"$f":"(Tier1!BS5-SystemShape!BS5)*TOCA!$D5","v":37382.193954677932},{"$f":"(Tier1!BT5-SystemShape!BT5)*TOCA!$D5","v":23789.543539045277},{"$f":"(Tier1!BU5-SystemShape!BU5)*TOCA!$D5","v":23384.727466727178},{"$f":"(Tier1!BV5-SystemShape!BV5)*TOCA!$D5","v":6170.4010729138245},{"$f":"(Tier1!BW5-SystemShape!BW5)*TOCA!$D5","v":7839.5341832513732}]
[null,10025,"Benton REA",{"$f":"(Tier1!D6-SystemShape!D6)*TOCA!$D6","v":2970.163543736111},{"$f":"(Tier1!E6-SystemShape!E6)*TOCA!$D6","v":2481.6730965483148},{"$f":"(Tier1!F6-SystemShape!F6)*TOCA!$D6","v":-7134.5661702473226},{"$f":"(Tier1!G6-SystemShape!G6)*TOCA!$D6","v":-1085.0202230627583},{"$f":"(Tier1!H6-SystemShape!H6)*TOCA!$D6","v":-4638.2631861534137},{"$f":"(Tier1!I6-SystemShape!I6)*TOCA!$D6","v":1614.9388280980747},{"$f":"(Tier1!J6-SystemShape!J6)*TOCA!$D6","v":-7333.4566483908202},{"$f":"(Tier1!K6-SystemShape!K6)*TOCA!$D6","v":-615.52017891667856},{"$f":"(Tier1!L6-SystemShape!L6)*TOCA!$D6","v":-8227.1363834359472},{"$f":"(Tier1!M6-SystemShape!M6)*TOCA!$D6","v":-2127.2932280608202},{"$f":"(Tier1!N6-SystemShape!N6)*TOCA!$D6","v":-11021.157635344312},{"$f":"(Tier1!O6-SystemShape!O6)*TOCA!$D6","v":-1914.8786410678531},{"$f":"(Tier1!P6-SystemShape!P6)*TOCA!$D6","v":-81.23438512316352},{"$f":"(Tier1!Q6-SystemShape!Q6)*TOCA!$D6","v":613.88408012906439},{"$f":"(Tier1!R6-SystemShape!R6)*TOCA!$D6","v":-2978.1114038777378},{"$f":"(Tier1!S6-SystemShape!S6)*TOCA!$D6","v":470.22501486237161},{"$f":"(Tier1!T6-SystemShape!T6)*TOCA!$D6","v":341.02374075786429},{"$f":"(Tier1!U6-SystemShape!U6)*TOCA!$D6","v":2485.5617228382325},{"$f":"(Tier1!V6-SystemShape!V6)*TOCA!$D6","v":8132.4270490486888},{"$f":"(Tier1!W6-SystemShape!W6)*TOCA!$D6","v":7455.060029094906},{"$f":"(Tier1!X6-SystemShape!X6)*TOCA!$D6","v":3801.4546264528944},{"$f":"(Tier1!Y6-SystemShape!Y6)*TOCA!$D6","v":6851.2862306855859},{"$f":"(Tier1!Z6-SystemShape!Z6)*TOCA!$D6","v":4695.3728991122953},{"$f":"(Tier1!AA6-SystemShape!AA6)*TOCA!$D6","v":4764.6232205645592},{"$f":"(Tier1!AB6-SystemShape!AB6)*TOCA!$D6","v":3048.4375437361086},{"$f":"(Tier1!AC6-SystemShape!AC6)*TOCA!$D6","v":2512.1340965483141},{"$f":"(Tier1!AD6-SystemShape!AD6)*TOCA!$D6","v":-7115.8621702473247},{"$f":"(Tier1!AE6-SystemShape!AE6)*TOCA!$D6","v":-1077.5922230627584},{"$f":"(Tier1!AF6-SystemShape!AF6)*TOCA!$D6","v":-4747.5401861534119},{"$f":"(Tier1!AG6-SystemShape!AG6)*TOCA!$D6","v":1518.0808280980746},{"$f":"(Tier1!AH6-SystemShape!AH6)*TOCA!$D6","v":-8612.8096483908193},{"$f":"(Tier1!AI6-SystemShape!AI6)*TOCA!$D6","v":409.03482108331809},{"$f":"(Tier1!AJ6-SystemShape!AJ6)*TOCA!$D6","v":-8278.7263834359474},{"$f":"(Tier1!AK6-SystemShape!AK6)*TOCA!$D6","v":-2173.320228060822},{"$f":"(Tier1!AL6-SystemShape!AL6)*TOCA!$D6","v":-10191.974635344315},{"$f":"(Tier1!AM6-SystemShape!AM6)*TOCA!$D6","v":-2801.4066410678515},{"$f":"(Tier1!AN6-SystemShape!AN6)*TOCA!$D6","v":-57.67538512316969},{"$f":"(Tier1!AO6-SystemShape!AO6)*TOCA!$D6","v":613.05608012906305},{"$f":"(Tier1!AP6-SystemShape!AP6)*TOCA!$D6","v":-2919.0374038777409},{"$f":"(Tier1!AQ6-SystemShape!AQ6)*TOCA!$D6","v":491.01601486236905},{"$f":"(Tier1!AR6-SystemShape!AR6)*TOCA!$D6","v":443.31274075785768},{"$f":"(Tier1!AS6-SystemShape!AS6)*TOCA!$D6","v":2521.1517228382327},{"$f":"(Tier1!AT6-SystemShape!AT6)*TOCA!$D6","v":8250.7590490486909},{"$f":"(Tier1!AU6-SystemShape!AU6)*TOCA!$D6","v":7503.9830290949085},{"$f":"(Tier1!AV6-SystemShape!AV6)*TOCA!$D6","v":3875.7826264528885},{"$f":"(Tier1!AW6-SystemShape!AW6)*TOCA!$D6","v":6870.2562306855871},{"$f":"(Tier1!AX6-SystemShape!AX6)*TOCA!$D6","v":4696.6988991122962},{"$f":"(Tier1!AY6-SystemShape!AY6)*TOCA!$D6","v":4739.739220564561},{"$f":"(Tier1!AZ6-SystemShape!AZ6)*TOCA!$D6","v":2069.8505437361091},{"$f":"(Tier1!BA6-SystemShape!BA6)*TOCA!$D6","v":3550.4050965483166},{"$f":"(Tier1!BB6-SystemShape!BB6)*TOCA!$D6","v":-6196.4491702473242},{"$f":"(Tier1!BC6-SystemShape!BC6)*TOCA!$D6","v":-2061.6322230627557},{"$f":"(Tier1!BD6-SystemShape!BD6)*TOCA!$D6","v":-4935.289186153419},{"$f":"(Tier1!BE6-SystemShape!BE6)*TOCA!$D6","v":1369.7908280980737},{"$f":"(Tier1!BF6-SystemShape!BF6)*TOCA!$D6","v":-8627.5386483908187},{"$f":"(Tier1!BG6-SystemShape!BG6)*TOCA!$D6","v":388.57182108332199},{"$f":"(Tier1!BH6-SystemShape!BH6)*TOCA!$D6","v":-7597.9793834359443},{"$f":"(Tier1!BI6-SystemShape!BI6)*TOCA!$D6","v":-1924.913228060821},{"$f":"(Tier1!BJ6-SystemShape!BJ6)*TOCA!$D6","v":-10157.804635344313},{"$f":"(Tier1!BK6-SystemShape!BK6)*TOCA!$D6","v":-2785.587641067852},{"$f":"(Tier1!BL6-SystemShape!BL6)*TOCA!$D6","v":-965.33038512316853},{"$f":"(Tier1!BM6-SystemShape!BM6)*TOCA!$D6","v":1600.1890801290647},{"$f":"(Tier1!BN6-SystemShape!BN6)*TOCA!$D6","v":-1735.7904038777415},{"$f":"(Tier1!BO6-SystemShape!BO6)*TOCA!$D6","v":-596.90498513763305},{"$f":"(Tier1!BP6-SystemShape!BP6)*TOCA!$D6","v":523.93574075785364},{"$f":"(Tier1!BQ6-SystemShape!BQ6)*TOCA!$D6","v":2551.9177228382323},{"$f":"(Tier1!BR6-SystemShape!BR6)*TOCA!$D6","v":6929.2420490486838},{"$f":"(Tier1!BS6-SystemShape!BS6)*TOCA!$D6","v":9038.3450290949058},{"$f":"(Tier1!BT6-SystemShape!BT6)*TOCA!$D6","v":5376.1006264528878},{"$f":"(Tier1!BU6-SystemShape!BU6)*TOCA!$D6","v":5573.322230685586},{"$f":"(Tier1!BV6-SystemShape!BV6)*TOCA!$D6","v":4789.2678991122921},{"$f":"(Tier1!BW6-SystemShape!BW6)*TOCA!$D6","v":4786.9222205645583}]
[null,10027,"Big Bend Elec Coop",{"$f":"(Tier1!D7-SystemShape!D7)*TOCA!$D7","v":-163.76033355421896},{"$f":"(Tier1!E7-SystemShape!E7)*TOCA!$D7","v":1864.6195339947717},{"$f":"(Tier1!F7-SystemShape!F7)*TOCA!$D7","v":-13338.927757649946},{"$f":"(Tier1!G7-SystemShape!G7)*TOCA!$D7","v":-7692.2895628133319},{"$f":"(Tier1!H7-SystemShape!H7)*TOCA!$D7","v":-17414.525856313117},{"$f":"(Tier1!I7-SystemShape!I7)*TOCA!$D7","v":-6589.6880326711271},{"$f":"(Tier1!J7-SystemShape!J7)*TOCA!$D7","v":-18876.847419009271},{"$f":"(Tier1!K7-SystemShape!K7)*TOCA!$D7","v":-8335.9220584449631},{"$f":"(Tier1!L7-SystemShape!L7)*TOCA!$D7","v":-16058.079127487215},{"$f":"(Tier1!M7-SystemShape!M7)*TOCA!$D7","v":-7379.73180616836},{"$f":"(Tier1!N7-SystemShape!N7)*TOCA!$D7","v":-17952.538890069929},{"$f":"(Tier1!O7-SystemShape!O7)*TOCA!$D7","v":-7962.0347038626824},{"$f":"(Tier1!P7-SystemShape!P7)*TOCA!$D7","v":-540.01432501632007},{"$f":"(Tier1!Q7-SystemShape!Q7)*TOCA!$D7","v":808.74086491022172},{"$f":"(Tier1!R7-SystemShape!R7)*TOCA!$D7","v":6897.4689821525171},{"$f":"(Tier1!S7-SystemShape!S7)*TOCA!$D7","v":8130.3972215173417},{"$f":"(Tier1!T7-SystemShape!T7)*TOCA!$D7","v":14501.467649241295},{"$f":"(Tier1!U7-SystemShape!U7)*TOCA!$D7","v":15221.783064425497},{"$f":"(Tier1!V7-SystemShape!V7)*TOCA!$D7","v":19925.4884461373},{"$f":"(Tier1!W7-SystemShape!W7)*TOCA!$D7","v":20157.64434386736},{"$f":"(Tier1!X7-SystemShape!X7)*TOCA!$D7","v":9885.6746079693839},{"$f":"(Tier1!Y7-SystemShape!Y7)*TOCA!$D7","v":11685.964846527413},{"$f":"(Tier1!Z7-SystemShape!Z7)*TOCA!$D7","v":5137.3045399683942},{"$f":"(Tier1!AA7-SystemShape!AA7)*TOCA!$D7","v":7598.2661434281999},{"$f":"(Tier1!AB7-SystemShape!AB7)*TOCA!$D7","v":-238.09333355421768},{"$f":"(Tier1!AC7-SystemShape!AC7)*TOCA!$D7","v":1789.7995339947756},{"$f":"(Tier1!AD7-SystemShape!AD7)*TOCA!$D7","v":-13502.459757649947},{"$f":"(Tier1!AE7-SystemShape!AE7)*TOCA!$D7","v":-7884.6245628133311},{"$f":"(Tier1!AF7-SystemShape!AF7)*TOCA!$D7","v":-17583.768856313116},{"$f":"(Tier1!AG7-SystemShape!AG7)*TOCA!$D7","v":-6741.5830326711275},{"$f":"(Tier1!AH7-SystemShape!AH7)*TOCA!$D7","v":-18852.514419009269},{"$f":"(Tier1!AI7-SystemShape!AI7)*TOCA!$D7","v":-8687.466058444963},{"$f":"(Tier1!AJ7-SystemShape!AJ7)*TOCA!$D7","v":-16261.996127487215},{"$f":"(Tier1!AK7-SystemShape!AK7)*TOCA!$D7","v":-7548.5558061683605},{"$f":"(Tier1!AL7-SystemShape!AL7)*TOCA!$D7","v":-18369.910890069925},{"$f":"(Tier1!AM7-SystemShape!AM7)*TOCA!$D7","v":-7976.7337038626829},{"$f":"(Tier1!AN7-SystemShape!AN7)*TOCA!$D7","v":-593.8713250163164},{"$f":"(Tier1!AO7-SystemShape!AO7)*TOCA!$D7","v":737.52486491022319},{"$f":"(Tier1!AP7-SystemShape!AP7)*TOCA!$D7","v":7111.4869821525135},{"$f":"(Tier1!AQ7-SystemShape!AQ7)*TOCA!$D7","v":8234.0382215173413},{"$f":"(Tier1!AR7-SystemShape!AR7)*TOCA!$D7","v":14889.476649241293},{"$f":"(Tier1!AS7-SystemShape!AS7)*TOCA!$D7","v":15465.773064425495},{"$f":"(Tier1!AT7-SystemShape!AT7)*TOCA!$D7","v":20333.653446137301},{"$f":"(Tier1!AU7-SystemShape!AU7)*TOCA!$D7","v":20445.037343867356},{"$f":"(Tier1!AV7-SystemShape!AV7)*TOCA!$D7","v":10149.304607969381},{"$f":"(Tier1!AW7-SystemShape!AW7)*TOCA!$D7","v":11800.243846527412},{"$f":"(Tier1!AX7-SystemShape!AX7)*TOCA!$D7","v":5182.790539968395},{"$f":"(Tier1!AY7-SystemShape!AY7)*TOCA!$D7","v":7612.9111434282004},{"$f":"(Tier1!AZ7-SystemShape!AZ7)*TOCA!$D7","v":-47.543333554218407},{"$f":"(Tier1!BA7-SystemShape!BA7)*TOCA!$D7","v":1537.0965339947725},{"$f":"(Tier1!BB7-SystemShape!BB7)*TOCA!$D7","v":-13847.321757649948},{"$f":"(Tier1!BC7-SystemShape!BC7)*TOCA!$D7","v":-7825.4795628133324},{"$f":"(Tier1!BD7-SystemShape!BD7)*TOCA!$D7","v":-17712.080856313114},{"$f":"(Tier1!BE7-SystemShape!BE7)*TOCA!$D7","v":-6859.0640326711273},{"$f":"(Tier1!BF7-SystemShape!BF7)*TOCA!$D7","v":-18966.905419009272},{"$f":"(Tier1!BG7-SystemShape!BG7)*TOCA!$D7","v":-8825.3540584449638},{"$f":"(Tier1!BH7-SystemShape!BH7)*TOCA!$D7","v":-16268.944127487219},{"$f":"(Tier1!BI7-SystemShape!BI7)*TOCA!$D7","v":-7517.1538061683586},{"$f":"(Tier1!BJ7-SystemShape!BJ7)*TOCA!$D7","v":-18573.373890069928},{"$f":"(Tier1!BK7-SystemShape!BK7)*TOCA!$D7","v":-8137.801703862684},{"$f":"(Tier1!BL7-SystemShape!BL7)*TOCA!$D7","v":-384.37332501631681},{"$f":"(Tier1!BM7-SystemShape!BM7)*TOCA!$D7","v":488.45786491022045},{"$f":"(Tier1!BN7-SystemShape!BN7)*TOCA!$D7","v":7172.8179821525191},{"$f":"(Tier1!BO7-SystemShape!BO7)*TOCA!$D7","v":8608.9802215173404},{"$f":"(Tier1!BP7-SystemShape!BP7)*TOCA!$D7","v":15356.367649241296},{"$f":"(Tier1!BQ7-SystemShape!BQ7)*TOCA!$D7","v":15767.661064425505},{"$f":"(Tier1!BR7-SystemShape!BR7)*TOCA!$D7","v":21037.6854461373},{"$f":"(Tier1!BS7-SystemShape!BS7)*TOCA!$D7","v":20580.779343867354},{"$f":"(Tier1!BT7-SystemShape!BT7)*TOCA!$D7","v":10265.070607969385},{"$f":"(Tier1!BU7-SystemShape!BU7)*TOCA!$D7","v":12185.086846527412},{"$f":"(Tier1!BV7-SystemShape!BV7)*TOCA!$D7","v":5282.1545399683928},{"$f":"(Tier1!BW7-SystemShape!BW7)*TOCA!$D7","v":7671.7201434281978}]
[null,10071,"Drain, City of",{"$f":"(Tier1!D23-SystemShape!D23)*TOCA!$D23","v":131.03198606980209},{"$f":"(Tier1!E23-SystemShape!E23)*TOCA!$D23","v":46.253193652462699},{"$f":"(Tier1!F23-SystemShape!F23)*TOCA!$D23","v":-54.422547651965488},{"$f":"(Tier1!G23-SystemShape!G23)*TOCA!$D23","v":14.118314843946337},{"$f":"(Tier1!H23-SystemShape!H23)*TOCA!$D23","v":155.277403502266},{"$f":"(Tier1!I23-SystemShape!I23)*TOCA!$D23","v":171.66780694862393},{"$f":"(Tier1!J23-SystemShape!J23)*TOCA!$D23","v":125.41876493694326},{"$f":"(Tier1!K23-SystemShape!K23)*TOCA!$D23","v":136.81344761858759},{"$f":"(Tier1!L23-SystemShape!L23)*TOCA!$D23","v":68.786332399376874},{"$f":"(Tier1!M23-SystemShape!M23)*TOCA!$D23","v":92.18824821499976},{"$f":"(Tier1!N23-SystemShape!N23)*TOCA!$D23","v":13.645230597826412},{"$f":"(Tier1!O23-SystemShape!O23)*TOCA!$D23","v":130.66971224090355},{"$f":"(Tier1!P23-SystemShape!P23)*TOCA!$D23","v":159.97635769018268},{"$f":"(Tier1!Q23-SystemShape!Q23)*TOCA!$D23","v":76.011800161434337},{"$f":"(Tier1!R23-SystemShape!R23)*TOCA!$D23","v":-197.63468581906488},{"$f":"(Tier1!S23-SystemShape!S23)*TOCA!$D23","v":-121.69059282569015},{"$f":"(Tier1!T23-SystemShape!T23)*TOCA!$D23","v":-278.33913930941196},{"$f":"(Tier1!U23-SystemShape!U23)*TOCA!$D23","v":-143.80514722267191},{"$f":"(Tier1!V23-SystemShape!V23)*TOCA!$D23","v":-146.2612977320664},{"$f":"(Tier1!W23-SystemShape!W23)*TOCA!$D23","v":-87.688930558632876},{"$f":"(Tier1!X23-SystemShape!X23)*TOCA!$D23","v":-210.55235300296602},{"$f":"(Tier1!Y23-SystemShape!Y23)*TOCA!$D23","v":-49.037271343382486},{"$f":"(Tier1!Z23-SystemShape!Z23)*TOCA!$D23","v":-21.350583727944468},{"$f":"(Tier1!AA23-SystemShape!AA23)*TOCA!$D23","v":-23.448089834736209},{"$f":"(Tier1!AB23-SystemShape!AB23)*TOCA!$D23","v":133.89917324996281},{"$f":"(Tier1!AC23-SystemShape!AC23)*TOCA!$D23","v":47.84092018969875},{"$f":"(Tier1!AD23-SystemShape!AD23)*TOCA!$D23","v":-52.065227413461571},{"$f":"(Tier1!AE23-SystemShape!AE23)*TOCA!$D23","v":15.86919277151344},{"$f":"(Tier1!AF23-SystemShape!AF23)*TOCA!$D23","v":154.11733394423777},{"$f":"(Tier1!AG23-SystemShape!AG23)*TOCA!$D23","v":171.01813095493083},{"$f":"(Tier1!AH23-SystemShape!AH23)*TOCA!$D23","v":83.018240150275687},{"$f":"(Tier1!AI23-SystemShape!AI23)*TOCA!$D23","v":177.30454958146879},{"$f":"(Tier1!AJ23-SystemShape!AJ23)*TOCA!$D23","v":67.806664858080694},{"$f":"(Tier1!AK23-SystemShape!AK23)*TOCA!$D23","v":91.629215172934948},{"$f":"(Tier1!AL23-SystemShape!AL23)*TOCA!$D23","v":46.733367509766936},{"$f":"(Tier1!AM23-SystemShape!AM23)*TOCA!$D23","v":95.918112891117971},{"$f":"(Tier1!AN23-SystemShape!AN23)*TOCA!$D23","v":159.18258347568269},{"$f":"(Tier1!AO23-SystemShape!AO23)*TOCA!$D23","v":75.516374253715981},{"$f":"(Tier1!AP23-SystemShape!AP23)*TOCA!$D23","v":-198.64497225016078},{"$f":"(Tier1!AQ23-SystemShape!AQ23)*TOCA!$D23","v":-122.34874362257415},{"$f":"(Tier1!AR23-SystemShape!AR23)*TOCA!$D23","v":-279.44975159616911},{"$f":"(Tier1!AS23-SystemShape!AS23)*TOCA!$D23","v":-144.3985981555316},{"$f":"(Tier1!AT23-SystemShape!AT23)*TOCA!$D23","v":-147.22239990099047},{"$f":"(Tier1!AU23-SystemShape!AU23)*TOCA!$D23","v":-88.244592030619344},{"$f":"(Tier1!AV23-SystemShape!AV23)*TOCA!$D23","v":-211.58659301008288},{"$f":"(Tier1!AW23-SystemShape!AW23)*TOCA!$D23","v":-49.558952666493724},{"$f":"(Tier1!AX23-SystemShape!AX23)*TOCA!$D23","v":-22.102697075448646},{"$f":"(Tier1!AY23-SystemShape!AY23)*TOCA!$D23","v":-23.904335910926477},{"$f":"(Tier1!AZ23-SystemShape!AZ23)*TOCA!$D23","v":106.78417324996281},{"$f":"(Tier1!BA23-SystemShape!BA23)*TOCA!$D23","v":74.956920189698735},{"$f":"(Tier1!BB23-SystemShape!BB23)*TOCA!$D23","v":-22.111227413461506},{"$f":"(Tier1!BC23-SystemShape!BC23)*TOCA!$D23","v":-14.085807228486601},{"$f":"(Tier1!BD23-SystemShape!BD23)*TOCA!$D23","v":154.11733394423777},{"$f":"(Tier1!BE23-SystemShape!BE23)*TOCA!$D23","v":171.01813095493083},{"$f":"(Tier1!BF23-SystemShape!BF23)*TOCA!$D23","v":83.018240150275687},{"$f":"(Tier1!BG23-SystemShape!BG23)*TOCA!$D23","v":177.30454958146879},{"$f":"(Tier1!BH23-SystemShape!BH23)*TOCA!$D23","v":101.1806648580806},{"$f":"(Tier1!BI23-SystemShape!BI23)*TOCA!$D23","v":104.32521517293497},{"$f":"(Tier1!BJ23-SystemShape!BJ23)*TOCA!$D23","v":46.733367509766936},{"$f":"(Tier1!BK23-SystemShape!BK23)*TOCA!$D23","v":95.918112891117971},{"$f":"(Tier1!BL23-SystemShape!BL23)*TOCA!$D23","v":129.16158347568262},{"$f":"(Tier1!BM23-SystemShape!BM23)*TOCA!$D23","v":105.53737425371594},{"$f":"(Tier1!BN23-SystemShape!BN23)*TOCA!$D23","v":-174.16297225016069},{"$f":"(Tier1!BO23-SystemShape!BO23)*TOCA!$D23","v":-146.83174362257415},{"$f":"(Tier1!BP23-SystemShape!BP23)*TOCA!$D23","v":-279.44975159616911},{"$f":"(Tier1!BQ23-SystemShape!BQ23)*TOCA!$D23","v":-144.3985981555316},{"$f":"(Tier1!BR23-SystemShape!BR23)*TOCA!$D23","v":-170.66239990099052},{"$f":"(Tier1!BS23-SystemShape!BS23)*TOCA!$D23","v":-64.804592030619347},{"$f":"(Tier1!BT23-SystemShape!BT23)*TOCA!$D23","v":-187.95259301008286},{"$f":"(Tier1!BU23-SystemShape!BU23)*TOCA!$D23","v":-73.192952666493738},{"$f":"(Tier1!BV23-SystemShape!BV23)*TOCA!$D23","v":-22.102697075448646},{"$f":"(Tier1!BW23-SystemShape!BW23)*TOCA!$D23","v":-23.904335910926477}]
[null,10081,"Milton-Freewater, City of",{"$f":"(Tier1!D30-SystemShape!D30)*TOCA!$D30","v":383.23403628431561},{"$f":"(Tier1!E30-SystemShape!E30)*TOCA!$D30","v":-132.57004036903118},{"$f":"(Tier1!F30-SystemShape!F30)*TOCA!$D30","v":-100.41803511410853},{"$f":"(Tier1!G30-SystemShape!G30)*TOCA!$D30","v":148.74820067165365},{"$f":"(Tier1!H30-SystemShape!H30)*TOCA!$D30","v":726.4312662786524},{"$f":"(Tier1!I30-SystemShape!I30)*TOCA!$D30","v":906.64047163076111},{"$f":"(Tier1!J30-SystemShape!J30)*TOCA!$D30","v":563.95390960922578},{"$f":"(Tier1!K30-SystemShape!K30)*TOCA!$D30","v":702.32269938266427},{"$f":"(Tier1!L30-SystemShape!L30)*TOCA!$D30","v":333.85850158180801},{"$f":"(Tier1!M30-SystemShape!M30)*TOCA!$D30","v":466.72724271424249},{"$f":"(Tier1!N30-SystemShape!N30)*TOCA!$D30","v":-456.03418878800767},{"$f":"(Tier1!O30-SystemShape!O30)*TOCA!$D30","v":299.6012485893657},{"$f":"(Tier1!P30-SystemShape!P30)*TOCA!$D30","v":798.08316627557861},{"$f":"(Tier1!Q30-SystemShape!Q30)*TOCA!$D30","v":238.4340982859344},{"$f":"(Tier1!R30-SystemShape!R30)*TOCA!$D30","v":-1318.4268546312132},{"$f":"(Tier1!S30-SystemShape!S30)*TOCA!$D30","v":-1093.4106411486509},{"$f":"(Tier1!T30-SystemShape!T30)*TOCA!$D30","v":-1646.1664282828906},{"$f":"(Tier1!U30-SystemShape!U30)*TOCA!$D30","v":-1260.8275368579475},{"$f":"(Tier1!V30-SystemShape!V30)*TOCA!$D30","v":487.26939794363534},{"$f":"(Tier1!W30-SystemShape!W30)*TOCA!$D30","v":-130.67590877278644},{"$f":"(Tier1!X30-SystemShape!X30)*TOCA!$D30","v":-93.537471178578926},{"$f":"(Tier1!Y30-SystemShape!Y30)*TOCA!$D30","v":-71.651876550384259},{"$f":"(Tier1!Z30-SystemShape!Z30)*TOCA!$D30","v":243.77842458391115},{"$f":"(Tier1!AA30-SystemShape!AA30)*TOCA!$D30","v":-66.803059789568579},{"$f":"(Tier1!AB30-SystemShape!AB30)*TOCA!$D30","v":383.75124483087529},{"$f":"(Tier1!AC30-SystemShape!AC30)*TOCA!$D30","v":-132.25719139385501},{"$f":"(Tier1!AD30-SystemShape!AD30)*TOCA!$D30","v":-100.41803511410853},{"$f":"(Tier1!AE30-SystemShape!AE30)*TOCA!$D30","v":148.74820067165365},{"$f":"(Tier1!AF30-SystemShape!AF30)*TOCA!$D30","v":726.4312662786524},{"$f":"(Tier1!AG30-SystemShape!AG30)*TOCA!$D30","v":906.64047163076111},{"$f":"(Tier1!AH30-SystemShape!AH30)*TOCA!$D30","v":308.08590960922629},{"$f":"(Tier1!AI30-SystemShape!AI30)*TOCA!$D30","v":958.19069938266375},{"$f":"(Tier1!AJ30-SystemShape!AJ30)*TOCA!$D30","v":333.85850158180801},{"$f":"(Tier1!AK30-SystemShape!AK30)*TOCA!$D30","v":466.72724271424249},{"$f":"(Tier1!AL30-SystemShape!AL30)*TOCA!$D30","v":-269.07718878800824},{"$f":"(Tier1!AM30-SystemShape!AM30)*TOCA!$D30","v":112.64424858936536},{"$f":"(Tier1!AN30-SystemShape!AN30)*TOCA!$D30","v":798.08316627557861},{"$f":"(Tier1!AO30-SystemShape!AO30)*TOCA!$D30","v":238.4340982859344},{"$f":"(Tier1!AP30-SystemShape!AP30)*TOCA!$D30","v":-1318.4268546312132},{"$f":"(Tier1!AQ30-SystemShape!AQ30)*TOCA!$D30","v":-1093.4106411486509},{"$f":"(Tier1!AR30-SystemShape!AR30)*TOCA!$D30","v":-1646.1664282828906},{"$f":"(Tier1!AS30-SystemShape!AS30)*TOCA!$D30","v":-1260.8275368579475},{"$f":"(Tier1!AT30-SystemShape!AT30)*TOCA!$D30","v":487.26939794363534},{"$f":"(Tier1!AU30-SystemShape!AU30)*TOCA!$D30","v":-130.67590877278644},{"$f":"(Tier1!AV30-SystemShape!AV30)*TOCA!$D30","v":-93.537471178578926},{"$f":"(Tier1!AW30-SystemShape!AW30)*TOCA!$D30","v":-71.651876550384259},{"$f":"(Tier1!AX30-SystemShape!AX30)*TOCA!$D30","v":243.77842458391115},{"$f":"(Tier1!AY30-SystemShape!AY30)*TOCA!$D30","v":-66.803059789568579},{"$f":"(Tier1!AZ30-SystemShape!AZ30)*TOCA!$D30","v":228.54724483087557},{"$f":"(Tier1!BA30-SystemShape!BA30)*TOCA!$D30","v":19.947808606144918},{"$f":"(Tier1!BB30-SystemShape!BB30)*TOCA!$D30","v":99.379084726889232},{"$f":"(Tier1!BC30-SystemShape!BC30)*TOCA!$D30","v":-44.988717946724591},{"$f":"(Tier1!BD30-SystemShape!BD30)*TOCA!$D30","v":737.20464598400486},{"$f":"(Tier1!BE30-SystemShape!BE30)*TOCA!$D30","v":908.07358895989},{"$f":"(Tier1!BF30-SystemShape!BF30)*TOCA!$D30","v":304.88825946700581},{"$f":"(Tier1!BG30-SystemShape!BG30)*TOCA!$D30","v":959.66129807407651},{"$f":"(Tier1!BH30-SystemShape!BH30)*TOCA!$D30","v":482.82161327600534},{"$f":"(Tier1!BI30-SystemShape!BI30)*TOCA!$D30","v":503.03593140895237},{"$f":"(Tier1!BJ30-SystemShape!BJ30)*TOCA!$D30","v":-256.35594672930165},{"$f":"(Tier1!BK30-SystemShape!BK30)*TOCA!$D30","v":113.03198148922229},{"$f":"(Tier1!BL30-SystemShape!BL30)*TOCA!$D30","v":618.57334908524581},{"$f":"(Tier1!BM30-SystemShape!BM30)*TOCA!$D30","v":418.80438222441353},{"$f":"(Tier1!BN30-SystemShape!BN30)*TOCA!$D30","v":-1185.2773303438162},{"$f":"(Tier1!BO30-SystemShape!BO30)*TOCA!$D30","v":-1225.4478739507276},{"$f":"(Tier1!BP30-SystemShape!BP30)*TOCA!$D30","v":-1645.4260200917188},{"$f":"(Tier1!BQ30-SystemShape!BQ30)*TOCA!$D30","v":-1260.4319029027074},{"$f":"(Tier1!BR30-SystemShape!BR30)*TOCA!$D30","v":300.89813272291758},{"$f":"(Tier1!BS30-SystemShape!BS30)*TOCA!$D30","v":56.707532208538396},{"$f":"(Tier1!BT30-SystemShape!BT30)*TOCA!$D30","v":87.572022159500193},{"$f":"(Tier1!BU30-SystemShape!BU30)*TOCA!$D30","v":-251.72408900164282},{"$f":"(Tier1!BV30-SystemShape!BV30)*TOCA!$D30","v":244.2798334822478},{"$f":"(Tier1!BW30-SystemShape!BW30)*TOCA!$D30","v":-66.498895738774991}]
[null,10111,"Columbia Power Coop",{"$f":"(Tier1!D45-SystemShape!D45)*TOCA!$D45","v":-142.85133659084454},{"$f":"(Tier1!E45-SystemShape!E45)*TOCA!$D45","v":-53.889806335681783},{"$f":"(Tier1!F45-SystemShape!F45)*TOCA!$D45","v":-255.98064025651206},{"$f":"(Tier1!G45-SystemShape!G45)*TOCA!$D45","v":48.547874080440693},{"$f":"(Tier1!H45-SystemShape!H45)*TOCA!$D45","v":-226.60358335913384},{"$f":"(Tier1!I45-SystemShape!I45)*TOCA!$D45","v":154.65804284632088},{"$f":"(Tier1!J45-SystemShape!J45)*TOCA!$D45","v":-310.34255322363606},{"$f":"(Tier1!K45-SystemShape!K45)*TOCA!$D45","v":61.249460679187223},{"$f":"(Tier1!L45-SystemShape!L45)*TOCA!$D45","v":-112.34320812161013},{"$f":"(Tier1!M45-SystemShape!M45)*TOCA!$D45","v":135.33982821897189},{"$f":"(Tier1!N45-SystemShape!N45)*TOCA!$D45","v":-388.61915782285132},{"$f":"(Tier1!O45-SystemShape!O45)*TOCA!$D45","v":71.321314073413873},{"$f":"(Tier1!P45-SystemShape!P45)*TOCA!$D45","v":1.2878931291936624},{"$f":"(Tier1!Q45-SystemShape!Q45)*TOCA!$D45","v":53.137589191497682},{"$f":"(Tier1!R45-SystemShape!R45)*TOCA!$D45","v":-349.66470023634179},{"$f":"(Tier1!S45-SystemShape!S45)*TOCA!$D45","v":-78.451785299980543},{"$f":"(Tier1!T45-SystemShape!T45)*TOCA!$D45","v":-300.83653252530485},{"$f":"(Tier1!U45-SystemShape!U45)*TOCA!$D45","v":-18.685823729910339},{"$f":"(Tier1!V45-SystemShape!V45)*TOCA!$D45","v":431.5015618728562},{"$f":"(Tier1!W45-SystemShape!W45)*TOCA!$D45","v":453.95427975372002},{"$f":"(Tier1!X45-SystemShape!X45)*TOCA!$D45","v":103.15632259886888},{"$f":"(Tier1!Y45-SystemShape!Y45)*TOCA!$D45","v":369.41567097386542},{"$f":"(Tier1!Z45-SystemShape!Z45)*TOCA!$D45","v":112.96636751443339},{"$f":"(Tier1!AA45-SystemShape!AA45)*TOCA!$D45","v":211.2308350796776},{"$f":"(Tier1!AB45-SystemShape!AB45)*TOCA!$D45","v":-142.89933659084454},{"$f":"(Tier1!AC45-SystemShape!AC45)*TOCA!$D45","v":-53.919806335681869},{"$f":"(Tier1!AD45-SystemShape!AD45)*TOCA!$D45","v":-255.3695204155149},{"$f":"(Tier1!AE45-SystemShape!AE45)*TOCA!$D45","v":48.943955462062604},{"$f":"(Tier1!AF45-SystemShape!AF45)*TOCA!$D45","v":-226.12920365378181},{"$f":"(Tier1!AG45-SystemShape!AG45)*TOCA!$D45","v":154.86816017544959},{"$f":"(Tier1!AH45-SystemShape!AH45)*TOCA!$D45","v":-376.55620336585753},{"$f":"(Tier1!AI45-SystemShape!AI45)*TOCA!$D45","v":129.09905937059966},{"$f":"(Tier1!AJ45-SystemShape!AJ45)*TOCA!$D45","v":-111.68809642741235},{"$f":"(Tier1!AK45-SystemShape!AK45)*TOCA!$D45","v":135.71451691368168},{"$f":"(Tier1!AL45-SystemShape!AL45)*TOCA!$D45","v":-331.89491576414503},{"$f":"(Tier1!AM45-SystemShape!AM45)*TOCA!$D45","v":15.595046973270883},{"$f":"(Tier1!AN45-SystemShape!AN45)*TOCA!$D45","v":1.9890759388604238},{"$f":"(Tier1!AO45-SystemShape!AO45)*TOCA!$D45","v":53.58287312997652},{"$f":"(Tier1!AP45-SystemShape!AP45)*TOCA!$D45","v":-349.13317594894443},{"$f":"(Tier1!AQ45-SystemShape!AQ45)*TOCA!$D45","v":-78.124018102057903},{"$f":"(Tier1!AR45-SystemShape!AR45)*TOCA!$D45","v":-299.83112433413339},{"$f":"(Tier1!AS45-SystemShape!AS45)*TOCA!$D45","v":-18.121189774670597},{"$f":"(Tier1!AT45-SystemShape!AT45)*TOCA!$D45","v":432.07529665213906},{"$f":"(Tier1!AU45-SystemShape!AU45)*TOCA!$D45","v":454.27872073504432},{"$f":"(Tier1!AV45-SystemShape!AV45)*TOCA!$D45","v":103.56481593694684},{"$f":"(Tier1!AW45-SystemShape!AW45)*TOCA!$D45","v":369.56845852260608},{"$f":"(Tier1!AX45-SystemShape!AX45)*TOCA!$D45","v":113.48977641276952},{"$f":"(Tier1!AY45-SystemShape!AY45)*TOCA!$D45","v":211.55099913047115},{"$f":"(Tier1!AZ45-SystemShape!AZ45)*TOCA!$D45","v":-185.70233659084465},{"$f":"(Tier1!BA45-SystemShape!BA45)*TOCA!$D45","v":-10.866806335681872},{"$f":"(Tier1!BB45-SystemShape!BB45)*TOCA!$D45","v":-198.09264025651214},{"$f":"(Tier1!BC45-SystemShape!BC45)*TOCA!$D45","v":-9.2321259195592802},{"$f":"(Tier1!BD45-SystemShape!BD45)*TOCA!$D45","v":-226.75258335913372},{"$f":"(Tier1!BE45-SystemShape!BE45)*TOCA!$D45","v":154.54704284632078},{"$f":"(Tier1!BF45-SystemShape!BF45)*TOCA!$D45","v":-377.24655322363606},{"$f":"(Tier1!BG45-SystemShape!BG45)*TOCA!$D45","v":128.7214606791872},{"$f":"(Tier1!BH45-SystemShape!BH45)*TOCA!$D45","v":-57.893208121610087},{"$f":"(Tier1!BI45-SystemShape!BI45)*TOCA!$D45","v":158.14982821897183},{"$f":"(Tier1!BJ45-SystemShape!BJ45)*TOCA!$D45","v":-332.70115782285143},{"$f":"(Tier1!BK45-SystemShape!BK45)*TOCA!$D45","v":15.148314073413871},{"$f":"(Tier1!BL45-SystemShape!BL45)*TOCA!$D45","v":-51.375106870806349},{"$f":"(Tier1!BM45-SystemShape!BM45)*TOCA!$D45","v":105.98858919149768},{"$f":"(Tier1!BN45-SystemShape!BN45)*TOCA!$D45","v":-296.30970023634177},{"$f":"(Tier1!BO45-SystemShape!BO45)*TOCA!$D45","v":-131.80578529998058},{"$f":"(Tier1!BP45-SystemShape!BP45)*TOCA!$D45","v":-300.89653252530479},{"$f":"(Tier1!BQ45-SystemShape!BQ45)*TOCA!$D45","v":-18.72382372991035},{"$f":"(Tier1!BR45-SystemShape!BR45)*TOCA!$D45","v":350.35256187285631},{"$f":"(Tier1!BS45-SystemShape!BS45)*TOCA!$D45","v":534.9602797537201},{"$f":"(Tier1!BT45-SystemShape!BT45)*TOCA!$D45","v":175.007322598869},{"$f":"(Tier1!BU45-SystemShape!BU45)*TOCA!$D45","v":297.27567097386532},{"$f":"(Tier1!BV45-SystemShape!BV45)*TOCA!$D45","v":112.95736751443337},{"$f":"(Tier1!BW45-SystemShape!BW45)*TOCA!$D45","v":211.22383507967754}]
[null,10236,"Lane County Elec Coop",{"$f":"(Tier1!D77-SystemShape!D77)*TOCA!$D77","v":0},{"$f":"(Tier1!E77-SystemShape!E77)*TOCA!$D77","v":0},{"$f":"(Tier1!F77-SystemShape!F77)*TOCA!$D77","v":0},{"$f":"(Tier1!G77-SystemShape!G77)*TOCA!$D77","v":0},{"$f":"(Tier1!H77-SystemShape!H77)*TOCA!$D77","v":0},{"$f":"(Tier1!I77-SystemShape!I77)*TOCA!$D77","v":0},{"$f":"(Tier1!J77-SystemShape!J77)*TOCA!$D77","v":0},{"$f":"(Tier1!K77-SystemShape!K77)*TOCA!$D77","v":0},{"$f":"(Tier1!L77-SystemShape!L77)*TOCA!$D77","v":0},{"$f":"(Tier1!M77-SystemShape!M77)*TOCA!$D77","v":0},{"$f":"(Tier1!N77-SystemShape!N77)*TOCA!$D77","v":0},{"$f":"(Tier1!O77-SystemShape!O77)*TOCA!$D77","v":0},{"$f":"(Tier1!P77-SystemShape!P77)*TOCA!$D77","v":0},{"$f":"(Tier1!Q77-SystemShape!Q77)*TOCA!$D77","v":0},{"$f":"(Tier1!R77-SystemShape!R77)*TOCA!$D77","v":0},{"$f":"(Tier1!S77-SystemShape!S77)*TOCA!$D77","v":0},{"$f":"(Tier1!T77-SystemShape!T77)*TOCA!$D77","v":0},{"$f":"(Tier1!U77-SystemShape!U77)*TOCA!$D77","v":0},{"$f":"(Tier1!V77-SystemShape!V77)*TOCA!$D77","v":0},{"$f":"(Tier1!W77-SystemShape!W77)*TOCA!$D77","v":0},{"$f":"(Tier1!X77-SystemShape!X77)*TOCA!$D77","v":0},{"$f":"(Tier1!Y77-SystemShape!Y77)*TOCA!$D77","v":0},{"$f":"(Tier1!Z77-SystemShape!Z77)*TOCA!$D77","v":0},{"$f":"(Tier1!AA77-SystemShape!AA77)*TOCA!$D77","v":0},{"$f":"(Tier1!AB77-SystemShape!AB77)*TOCA!$D77","v":0},{"$f":"(Tier1!AC77-SystemShape!AC77)*TOCA!$D77","v":0},{"$f":"(Tier1!AD77-SystemShape!AD77)*TOCA!$D77","v":0},{"$f":"(Tier1!AE77-SystemShape!AE77)*TOCA!$D77","v":0},{"$f":"(Tier1!AF77-SystemShape!AF77)*TOCA!$D77","v":0},{"$f":"(Tier1!AG77-SystemShape!AG77)*TOCA!$D77","v":0},{"$f":"(Tier1!AH77-SystemShape!AH77)*TOCA!$D77","v":0},{"$f":"(Tier1!AI77-SystemShape!AI77)*TOCA!$D77","v":0},{"$f":"(Tier1!AJ77-SystemShape!AJ77)*TOCA!$D77","v":0},{"$f":"(Tier1!AK77-SystemShape!AK77)*TOCA!$D77","v":0},{"$f":"(Tier1!AL77-SystemShape!AL77)*TOCA!$D77","v":0},{"$f":"(Tier1!AM77-SystemShape!AM77)*TOCA!$D77","v":0},{"$f":"(Tier1!AN77-SystemShape!AN77)*TOCA!$D77","v":0},{"$f":"(Tier1!AO77-SystemShape!AO77)*TOCA!$D77","v":0},{"$f":"(Tier1!AP77-SystemShape!AP77)*TOCA!$D77","v":0},{"$f":"(Tier1!AQ77-SystemShape!AQ77)*TOCA!$D77","v":0},{"$f":"(Tier1!AR77-SystemShape!AR77)*TOCA!$D77","v":0},{"$f":"(Tier1!AS77-SystemShape!AS77)*TOCA!$D77","v":0},{"$f":"(Tier1!AT77-SystemShape!AT77)*TOCA!$D77","v":0},{"$f":"(Tier1!AU77-SystemShape!AU77)*TOCA!$D77","v":0},{"$f":"(Tier1!AV77-SystemShape!AV77)*TOCA!$D77","v":0},{"$f":"(Tier1!AW77-SystemShape!AW77)*TOCA!$D77","v":0},{"$f":"(Tier1!AX77-SystemShape!AX77)*TOCA!$D77","v":0},{"$f":"(Tier1!AY77-SystemShape!AY77)*TOCA!$D77","v":0},{"$f":"(Tier1!AZ77-SystemShape!AZ77)*TOCA!$D77","v":0},{"$f":"(Tier1!BA77-SystemShape!BA77)*TOCA!$D77","v":0},{"$f":"(Tier1!BB77-SystemShape!BB77)*TOCA!$D77","v":0},{"$f":"(Tier1!BC77-SystemShape!BC77)*TOCA!$D77","v":0},{"$f":"(Tier1!BD77-SystemShape!BD77)*TOCA!$D77","v":0},{"$f":"(Tier1!BE77-SystemShape!BE77)*TOCA!$D77","v":0},{"$f":"(Tier1!BF77-SystemShape!BF77)*TOCA!$D77","v":0},{"$f":"(Tier1!BG77-SystemShape!BG77)*TOCA!$D77","v":0},{"$f":"(Tier1!BH77-SystemShape!BH77)*TOCA!$D77","v":0},{"$f":"(Tier1!BI77-SystemShape!BI77)*TOCA!$D77","v":0},{"$f":"(Tier1!BJ77-SystemShape!BJ77)*TOCA!$D77","v":0},{"$f":"(Tier1!BK77-SystemShape!BK77)*TOCA!$D77","v":0},{"$f":"(Tier1!BL77-SystemShape!BL77)*TOCA!$D77","v":0},{"$f":"(Tier1!BM77-SystemShape!BM77)*TOCA!$D77","v":0},{"$f":"(Tier1!BN77-SystemShape!BN77)*TOCA!$D77","v":0},{"$f":"(Tier1!BO77-SystemShape!BO77)*TOCA!$D77","v":0},{"$f":"(Tier1!BP77-SystemShape!BP77)*TOCA!$D77","v":0},{"$f":"(Tier1!BQ77-SystemShape!BQ77)*TOCA!$D77","v":0},{"$f":"(Tier1!BR77-SystemShape!BR77)*TOCA!$D77","v":0},{"$f":"(Tier1!BS77-SystemShape!BS77)*TOCA!$D77","v":0},{"$f":"(Tier1!BT77-SystemShape!BT77)*TOCA!$D77","v":0},{"$f":"(Tier1!BU77-SystemShape!BU77)*TOCA!$D77","v":0},{"$f":"(Tier1!BV77-SystemShape!BV77)*TOCA!$D77","v":0},{"$f":"(Tier1!BW77-SystemShape!BW77)*TOCA!$D77","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"(Tier1!D88-SystemShape!D88)*TOCA!$D88","v":153.92344631252445},{"$f":"(Tier1!E88-SystemShape!E88)*TOCA!$D88","v":74.169263267873475},{"$f":"(Tier1!F88-SystemShape!F88)*TOCA!$D88","v":-987.06553854899039},{"$f":"(Tier1!G88-SystemShape!G88)*TOCA!$D88","v":-480.07654754712325},{"$f":"(Tier1!H88-SystemShape!H88)*TOCA!$D88","v":-969.88357426474931},{"$f":"(Tier1!I88-SystemShape!I88)*TOCA!$D88","v":-136.61808917538337},{"$f":"(Tier1!J88-SystemShape!J88)*TOCA!$D88","v":-1022.771408358155},{"$f":"(Tier1!K88-SystemShape!K88)*TOCA!$D88","v":-246.5735562760583},{"$f":"(Tier1!L88-SystemShape!L88)*TOCA!$D88","v":-920.29464786116978},{"$f":"(Tier1!M88-SystemShape!M88)*TOCA!$D88","v":-257.93996999296201},{"$f":"(Tier1!N88-SystemShape!N88)*TOCA!$D88","v":-1438.3839642179273},{"$f":"(Tier1!O88-SystemShape!O88)*TOCA!$D88","v":-436.41486340534721},{"$f":"(Tier1!P88-SystemShape!P88)*TOCA!$D88","v":-416.18748821328336},{"$f":"(Tier1!Q88-SystemShape!Q88)*TOCA!$D88","v":-216.26018407220749},{"$f":"(Tier1!R88-SystemShape!R88)*TOCA!$D88","v":-286.75803557267682},{"$f":"(Tier1!S88-SystemShape!S88)*TOCA!$D88","v":-264.62454335819621},{"$f":"(Tier1!T88-SystemShape!T88)*TOCA!$D88","v":76.165924726953563},{"$f":"(Tier1!U88-SystemShape!U88)*TOCA!$D88","v":481.17674620268417},{"$f":"(Tier1!V88-SystemShape!V88)*TOCA!$D88","v":1548.2953181839043},{"$f":"(Tier1!W88-SystemShape!W88)*TOCA!$D88","v":1365.5985176908177},{"$f":"(Tier1!X88-SystemShape!X88)*TOCA!$D88","v":1551.4487135961522},{"$f":"(Tier1!Y88-SystemShape!Y88)*TOCA!$D88","v":1211.5337972381346},{"$f":"(Tier1!Z88-SystemShape!Z88)*TOCA!$D88","v":726.80398292156588},{"$f":"(Tier1!AA88-SystemShape!AA88)*TOCA!$D88","v":843.74254869898687},{"$f":"(Tier1!AB88-SystemShape!AB88)*TOCA!$D88","v":154.80744631252401},{"$f":"(Tier1!AC88-SystemShape!AC88)*TOCA!$D88","v":73.49726326787345},{"$f":"(Tier1!AD88-SystemShape!AD88)*TOCA!$D88","v":-986.43053854899017},{"$f":"(Tier1!AE88-SystemShape!AE88)*TOCA!$D88","v":-480.52554754712332},{"$f":"(Tier1!AF88-SystemShape!AF88)*TOCA!$D88","v":-969.51357426474942},{"$f":"(Tier1!AG88-SystemShape!AG88)*TOCA!$D88","v":-136.76408917538356},{"$f":"(Tier1!AH88-SystemShape!AH88)*TOCA!$D88","v":-985.25840835815507},{"$f":"(Tier1!AI88-SystemShape!AI88)*TOCA!$D88","v":-283.86355627605826},{"$f":"(Tier1!AJ88-SystemShape!AJ88)*TOCA!$D88","v":-920.03264786117006},{"$f":"(Tier1!AK88-SystemShape!AK88)*TOCA!$D88","v":-257.9989699929622},{"$f":"(Tier1!AL88-SystemShape!AL88)*TOCA!$D88","v":-1475.1139642179276},{"$f":"(Tier1!AM88-SystemShape!AM88)*TOCA!$D88","v":-399.42786340534735},{"$f":"(Tier1!AN88-SystemShape!AN88)*TOCA!$D88","v":-415.63348821328373},{"$f":"(Tier1!AO88-SystemShape!AO88)*TOCA!$D88","v":-216.61418407220754},{"$f":"(Tier1!AP88-SystemShape!AP88)*TOCA!$D88","v":-285.29903557267698},{"$f":"(Tier1!AQ88-SystemShape!AQ88)*TOCA!$D88","v":-265.8855433581964},{"$f":"(Tier1!AR88-SystemShape!AR88)*TOCA!$D88","v":76.600924726953508},{"$f":"(Tier1!AS88-SystemShape!AS88)*TOCA!$D88","v":480.92374620268401},{"$f":"(Tier1!AT88-SystemShape!AT88)*TOCA!$D88","v":1549.0043181839033},{"$f":"(Tier1!AU88-SystemShape!AU88)*TOCA!$D88","v":1365.0725176908179},{"$f":"(Tier1!AV88-SystemShape!AV88)*TOCA!$D88","v":1552.7617135961523},{"$f":"(Tier1!AW88-SystemShape!AW88)*TOCA!$D88","v":1210.4067972381347},{"$f":"(Tier1!AX88-SystemShape!AX88)*TOCA!$D88","v":727.16698292156616},{"$f":"(Tier1!AY88-SystemShape!AY88)*TOCA!$D88","v":843.56554869898719},{"$f":"(Tier1!AZ88-SystemShape!AZ88)*TOCA!$D88","v":196.52244631252461},{"$f":"(Tier1!BA88-SystemShape!BA88)*TOCA!$D88","v":37.947263267873268},{"$f":"(Tier1!BB88-SystemShape!BB88)*TOCA!$D88","v":-1020.0995385489905},{"$f":"(Tier1!BC88-SystemShape!BC88)*TOCA!$D88","v":-440.9015475471233},{"$f":"(Tier1!BD88-SystemShape!BD88)*TOCA!$D88","v":-965.81457426474935},{"$f":"(Tier1!BE88-SystemShape!BE88)*TOCA!$D88","v":-134.28608917538349},{"$f":"(Tier1!BF88-SystemShape!BF88)*TOCA!$D88","v":-981.05840835815479},{"$f":"(Tier1!BG88-SystemShape!BG88)*TOCA!$D88","v":-281.89055627605785},{"$f":"(Tier1!BH88-SystemShape!BH88)*TOCA!$D88","v":-885.58264786116979},{"$f":"(Tier1!BI88-SystemShape!BI88)*TOCA!$D88","v":-224.47196999296216},{"$f":"(Tier1!BJ88-SystemShape!BJ88)*TOCA!$D88","v":-1471.8749642179278},{"$f":"(Tier1!BK88-SystemShape!BK88)*TOCA!$D88","v":-396.46486340534739},{"$f":"(Tier1!BL88-SystemShape!BL88)*TOCA!$D88","v":-374.37548821328346},{"$f":"(Tier1!BM88-SystemShape!BM88)*TOCA!$D88","v":-251.91318407220751},{"$f":"(Tier1!BN88-SystemShape!BN88)*TOCA!$D88","v":-318.01603557267663},{"$f":"(Tier1!BO88-SystemShape!BO88)*TOCA!$D88","v":-227.01854335819667},{"$f":"(Tier1!BP88-SystemShape!BP88)*TOCA!$D88","v":80.363924726953883},{"$f":"(Tier1!BQ88-SystemShape!BQ88)*TOCA!$D88","v":483.10274620268365},{"$f":"(Tier1!BR88-SystemShape!BR88)*TOCA!$D88","v":1590.4163181839044},{"$f":"(Tier1!BS88-SystemShape!BS88)*TOCA!$D88","v":1329.7935176908179},{"$f":"(Tier1!BT88-SystemShape!BT88)*TOCA!$D88","v":1520.0287135961521},{"$f":"(Tier1!BU88-SystemShape!BU88)*TOCA!$D88","v":1249.278797238135},{"$f":"(Tier1!BV88-SystemShape!BV88)*TOCA!$D88","v":730.72998292156581},{"$f":"(Tier1!BW88-SystemShape!BW88)*TOCA!$D88","v":845.9495486989872}]
[null,10333,"Ravalli County Elec Coop",{"$f":"(Tier1!D102-SystemShape!D102)*TOCA!$D102","v":0},{"$f":"(Tier1!E102-SystemShape!E102)*TOCA!$D102","v":0},{"$f":"(Tier1!F102-SystemShape!F102)*TOCA!$D102","v":0},{"$f":"(Tier1!G102-SystemShape!G102)*TOCA!$D102","v":0},{"$f":"(Tier1!H102-SystemShape!H102)*TOCA!$D102","v":0},{"$f":"(Tier1!I102-SystemShape!I102)*TOCA!$D102","v":0},{"$f":"(Tier1!J102-SystemShape!J102)*TOCA!$D102","v":0},{"$f":"(Tier1!K102-SystemShape!K102)*TOCA!$D102","v":0},{"$f":"(Tier1!L102-SystemShape!L102)*TOCA!$D102","v":0},{"$f":"(Tier1!M102-SystemShape!M102)*TOCA!$D102","v":0},{"$f":"(Tier1!N102-SystemShape!N102)*TOCA!$D102","v":0},{"$f":"(Tier1!O102-SystemShape!O102)*TOCA!$D102","v":0},{"$f":"(Tier1!P102-SystemShape!P102)*TOCA!$D102","v":0},{"$f":"(Tier1!Q102-SystemShape!Q102)*TOCA!$D102","v":0},{"$f":"(Tier1!R102-SystemShape!R102)*TOCA!$D102","v":0},{"$f":"(Tier1!S102-SystemShape!S102)*TOCA!$D102","v":0},{"$f":"(Tier1!T102-SystemShape!T102)*TOCA!$D102","v":0},{"$f":"(Tier1!U102-SystemShape!U102)*TOCA!$D102","v":0},{"$f":"(Tier1!V102-SystemShape!V102)*TOCA!$D102","v":0},{"$f":"(Tier1!W102-SystemShape!W102)*TOCA!$D102","v":0},{"$f":"(Tier1!X102-SystemShape!X102)*TOCA!$D102","v":0},{"$f":"(Tier1!Y102-SystemShape!Y102)*TOCA!$D102","v":0},{"$f":"(Tier1!Z102-SystemShape!Z102)*TOCA!$D102","v":0},{"$f":"(Tier1!AA102-SystemShape!AA102)*TOCA!$D102","v":0},{"$f":"(Tier1!AB102-SystemShape!AB102)*TOCA!$D102","v":0},{"$f":"(Tier1!AC102-SystemShape!AC102)*TOCA!$D102","v":0},{"$f":"(Tier1!AD102-SystemShape!AD102)*TOCA!$D102","v":0},{"$f":"(Tier1!AE102-SystemShape!AE102)*TOCA!$D102","v":0},{"$f":"(Tier1!AF102-SystemShape!AF102)*TOCA!$D102","v":0},{"$f":"(Tier1!AG102-SystemShape!AG102)*TOCA!$D102","v":0},{"$f":"(Tier1!AH102-SystemShape!AH102)*TOCA!$D102","v":0},{"$f":"(Tier1!AI102-SystemShape!AI102)*TOCA!$D102","v":0},{"$f":"(Tier1!AJ102-SystemShape!AJ102)*TOCA!$D102","v":0},{"$f":"(Tier1!AK102-SystemShape!AK102)*TOCA!$D102","v":0},{"$f":"(Tier1!AL102-SystemShape!AL102)*TOCA!$D102","v":0},{"$f":"(Tier1!AM102-SystemShape!AM102)*TOCA!$D102","v":0},{"$f":"(Tier1!AN102-SystemShape!AN102)*TOCA!$D102","v":0},{"$f":"(Tier1!AO102-SystemShape!AO102)*TOCA!$D102","v":0},{"$f":"(Tier1!AP102-SystemShape!AP102)*TOCA!$D102","v":0},{"$f":"(Tier1!AQ102-SystemShape!AQ102)*TOCA!$D102","v":0},{"$f":"(Tier1!AR102-SystemShape!AR102)*TOCA!$D102","v":0},{"$f":"(Tier1!AS102-SystemShape!AS102)*TOCA!$D102","v":0},{"$f":"(Tier1!AT102-SystemShape!AT102)*TOCA!$D102","v":0},{"$f":"(Tier1!AU102-SystemShape!AU102)*TOCA!$D102","v":0},{"$f":"(Tier1!AV102-SystemShape!AV102)*TOCA!$D102","v":0},{"$f":"(Tier1!AW102-SystemShape!AW102)*TOCA!$D102","v":0},{"$f":"(Tier1!AX102-SystemShape!AX102)*TOCA!$D102","v":0},{"$f":"(Tier1!AY102-SystemShape!AY102)*TOCA!$D102","v":0},{"$f":"(Tier1!AZ102-SystemShape!AZ102)*TOCA!$D102","v":0},{"$f":"(Tier1!BA102-SystemShape!BA102)*TOCA!$D102","v":0},{"$f":"(Tier1!BB102-SystemShape!BB102)*TOCA!$D102","v":0},{"$f":"(Tier1!BC102-SystemShape!BC102)*TOCA!$D102","v":0},{"$f":"(Tier1!BD102-SystemShape!BD102)*TOCA!$D102","v":0},{"$f":"(Tier1!BE102-SystemShape!BE102)*TOCA!$D102","v":0},{"$f":"(Tier1!BF102-SystemShape!BF102)*TOCA!$D102","v":0},{"$f":"(Tier1!BG102-SystemShape!BG102)*TOCA!$D102","v":0},{"$f":"(Tier1!BH102-SystemShape!BH102)*TOCA!$D102","v":0},{"$f":"(Tier1!BI102-SystemShape!BI102)*TOCA!$D102","v":0},{"$f":"(Tier1!BJ102-SystemShape!BJ102)*TOCA!$D102","v":0},{"$f":"(Tier1!BK102-SystemShape!BK102)*TOCA!$D102","v":0},{"$f":"(Tier1!BL102-SystemShape!BL102)*TOCA!$D102","v":0},{"$f":"(Tier1!BM102-SystemShape!BM102)*TOCA!$D102","v":0},{"$f":"(Tier1!BN102-SystemShape!BN102)*TOCA!$D102","v":0},{"$f":"(Tier1!BO102-SystemShape!BO102)*TOCA!$D102","v":0},{"$f":"(Tier1!BP102-SystemShape!BP102)*TOCA!$D102","v":0},{"$f":"(Tier1!BQ102-SystemShape!BQ102)*TOCA!$D102","v":0},{"$f":"(Tier1!BR102-SystemShape!BR102)*TOCA!$D102","v":0},{"$f":"(Tier1!BS102-SystemShape!BS102)*TOCA!$D102","v":0},{"$f":"(Tier1!BT102-SystemShape!BT102)*TOCA!$D102","v":0},{"$f":"(Tier1!BU102-SystemShape!BU102)*TOCA!$D102","v":0},{"$f":"(Tier1!BV102-SystemShape!BV102)*TOCA!$D102","v":0},{"$f":"(Tier1!BW102-SystemShape!BW102)*TOCA!$D102","v":0}]
[null,10502,"Yakama Power",{"$f":"(Tier1!D131-SystemShape!D131)*TOCA!$D131","v":-244.9524667087644},{"$f":"(Tier1!E131-SystemShape!E131)*TOCA!$D131","v":-22.161517090786219},{"$f":"(Tier1!F131-SystemShape!F131)*TOCA!$D131","v":-3243.8519364744889},{"$f":"(Tier1!G131-SystemShape!G131)*TOCA!$D131","v":-1829.4076381669875},{"$f":"(Tier1!H131-SystemShape!H131)*TOCA!$D131","v":-3953.6838119556505},{"$f":"(Tier1!I131-SystemShape!I131)*TOCA!$D131","v":-1196.4317057081107},{"$f":"(Tier1!J131-SystemShape!J131)*TOCA!$D131","v":-4612.0544434793792},{"$f":"(Tier1!K131-SystemShape!K131)*TOCA!$D131","v":-1944.3183880418546},{"$f":"(Tier1!L131-SystemShape!L131)*TOCA!$D131","v":-2987.3581583844589},{"$f":"(Tier1!M131-SystemShape!M131)*TOCA!$D131","v":-1176.8430866639173},{"$f":"(Tier1!N131-SystemShape!N131)*TOCA!$D131","v":-4169.2868156541044},{"$f":"(Tier1!O131-SystemShape!O131)*TOCA!$D131","v":-1604.9583986589041},{"$f":"(Tier1!P131-SystemShape!P131)*TOCA!$D131","v":-370.33698048500901},{"$f":"(Tier1!Q131-SystemShape!Q131)*TOCA!$D131","v":-162.15436410655548},{"$f":"(Tier1!R131-SystemShape!R131)*TOCA!$D131","v":25.783439877710407},{"$f":"(Tier1!S131-SystemShape!S131)*TOCA!$D131","v":356.58835508238917},{"$f":"(Tier1!T131-SystemShape!T131)*TOCA!$D131","v":1667.1648348978924},{"$f":"(Tier1!U131-SystemShape!U131)*TOCA!$D131","v":1969.7635891558675},{"$f":"(Tier1!V131-SystemShape!V131)*TOCA!$D131","v":4969.9092374793163},{"$f":"(Tier1!W131-SystemShape!W131)*TOCA!$D131","v":4453.7860375698729},{"$f":"(Tier1!X131-SystemShape!X131)*TOCA!$D131","v":4986.2878838991091},{"$f":"(Tier1!Y131-SystemShape!Y131)*TOCA!$D131","v":4247.4516239331488},{"$f":"(Tier1!Z131-SystemShape!Z131)*TOCA!$D131","v":2373.9529794617447},{"$f":"(Tier1!AA131-SystemShape!AA131)*TOCA!$D131","v":2317.5076900272238},{"$f":"(Tier1!AB131-SystemShape!AB131)*TOCA!$D131","v":-231.62648807516325},{"$f":"(Tier1!AC131-SystemShape!AC131)*TOCA!$D131","v":-13.795639528725587},{"$f":"(Tier1!AD131-SystemShape!AD131)*TOCA!$D131","v":-3233.6707360769815},{"$f":"(Tier1!AE131-SystemShape!AE131)*TOCA!$D131","v":-1822.0198416210428},{"$f":"(Tier1!AF131-SystemShape!AF131)*TOCA!$D131","v":-3941.2622612190316},{"$f":"(Tier1!AG131-SystemShape!AG131)*TOCA!$D131","v":-1187.1194990309323},{"$f":"(Tier1!AH131-SystemShape!AH131)*TOCA!$D131","v":-4600.3293181238259},{"$f":"(Tier1!AI131-SystemShape!AI131)*TOCA!$D131","v":-1935.6348847703848},{"$f":"(Tier1!AJ131-SystemShape!AJ131)*TOCA!$D131","v":-2976.1259376199523},{"$f":"(Tier1!AK131-SystemShape!AK131)*TOCA!$D131","v":-1169.1958084006915},{"$f":"(Tier1!AL131-SystemShape!AL131)*TOCA!$D131","v":-4158.9799208008708},{"$f":"(Tier1!AM131-SystemShape!AM131)*TOCA!$D131","v":-1597.9727309085474},{"$f":"(Tier1!AN131-SystemShape!AN131)*TOCA!$D131","v":-357.02493750917529},{"$f":"(Tier1!AO131-SystemShape!AO131)*TOCA!$D131","v":-153.68607395275285},{"$f":"(Tier1!AP131-SystemShape!AP131)*TOCA!$D131","v":44.661629159216318},{"$f":"(Tier1!AQ131-SystemShape!AQ131)*TOCA!$D131","v":369.62843708758282},{"$f":"(Tier1!AR131-SystemShape!AR131)*TOCA!$D131","v":1692.1018144199625},{"$f":"(Tier1!AS131-SystemShape!AS131)*TOCA!$D131","v":1985.6755042677678},{"$f":"(Tier1!AT131-SystemShape!AT131)*TOCA!$D131","v":5000.0444005311074},{"$f":"(Tier1!AU131-SystemShape!AU131)*TOCA!$D131","v":4475.0529351165615},{"$f":"(Tier1!AV131-SystemShape!AV131)*TOCA!$D131","v":5017.9441505539144},{"$f":"(Tier1!AW131-SystemShape!AW131)*TOCA!$D131","v":4267.5341550612984},{"$f":"(Tier1!AX131-SystemShape!AX131)*TOCA!$D131","v":2393.4854572159038},{"$f":"(Tier1!AY131-SystemShape!AY131)*TOCA!$D131","v":2331.4472799002397},{"$f":"(Tier1!AZ131-SystemShape!AZ131)*TOCA!$D131","v":-216.9684880751638},{"$f":"(Tier1!BA131-SystemShape!BA131)*TOCA!$D131","v":-4.6266395287257183},{"$f":"(Tier1!BB131-SystemShape!BB131)*TOCA!$D131","v":-3221.8567360769821},{"$f":"(Tier1!BC131-SystemShape!BC131)*TOCA!$D131","v":-1813.5598416210428},{"$f":"(Tier1!BD131-SystemShape!BD131)*TOCA!$D131","v":-3926.8732612190315},{"$f":"(Tier1!BE131-SystemShape!BE131)*TOCA!$D131","v":-1176.698499030932},{"$f":"(Tier1!BF131-SystemShape!BF131)*TOCA!$D131","v":-4586.5633181238254},{"$f":"(Tier1!BG131-SystemShape!BG131)*TOCA!$D131","v":-1925.7508847703848},{"$f":"(Tier1!BH131-SystemShape!BH131)*TOCA!$D131","v":-2769.0759376199521},{"$f":"(Tier1!BI131-SystemShape!BI131)*TOCA!$D131","v":-1031.6958084006915},{"$f":"(Tier1!BJ131-SystemShape!BJ131)*TOCA!$D131","v":-4146.8399208008705},{"$f":"(Tier1!BK131-SystemShape!BK131)*TOCA!$D131","v":-1589.9997309085475},{"$f":"(Tier1!BL131-SystemShape!BL131)*TOCA!$D131","v":-342.35493750917522},{"$f":"(Tier1!BM131-SystemShape!BM131)*TOCA!$D131","v":-144.37007395275305},{"$f":"(Tier1!BN131-SystemShape!BN131)*TOCA!$D131","v":65.2766291592161},{"$f":"(Tier1!BO131-SystemShape!BO131)*TOCA!$D131","v":383.8024370875828},{"$f":"(Tier1!BP131-SystemShape!BP131)*TOCA!$D131","v":1718.9588144199624},{"$f":"(Tier1!BQ131-SystemShape!BQ131)*TOCA!$D131","v":2002.6195042677682},{"$f":"(Tier1!BR131-SystemShape!BR131)*TOCA!$D131","v":5031.8604005311081},{"$f":"(Tier1!BS131-SystemShape!BS131)*TOCA!$D131","v":4497.2999351165627},{"$f":"(Tier1!BT131-SystemShape!BT131)*TOCA!$D131","v":5051.4121505539151},{"$f":"(Tier1!BU131-SystemShape!BU131)*TOCA!$D131","v":4288.5371550612972},{"$f":"(Tier1!BV131-SystemShape!BV131)*TOCA!$D131","v":2414.3234572159035},{"$f":"(Tier1!BW131-SystemShape!BW131)*TOCA!$D131","v":2346.1802799002398}]
[null,10298,"PNGC Aggregate",{"$f":"(Tier1!D137-SystemShape!D137)*TOCA!$D137","v":30866.133210561471},{"$f":"(Tier1!E137-SystemShape!E137)*TOCA!$D137","v":10208.290181066579},{"$f":"(Tier1!F137-SystemShape!F137)*TOCA!$D137","v":-13033.481852095283},{"$f":"(Tier1!G137-SystemShape!G137)*TOCA!$D137","v":11651.451124199782},{"$f":"(Tier1!H137-SystemShape!H137)*TOCA!$D137","v":46741.280537631712},{"$f":"(Tier1!I137-SystemShape!I137)*TOCA!$D137","v":74890.420284968161},{"$f":"(Tier1!J137-SystemShape!J137)*TOCA!$D137","v":27721.118786443083},{"$f":"(Tier1!K137-SystemShape!K137)*TOCA!$D137","v":59520.664264956053},{"$f":"(Tier1!L137-SystemShape!L137)*TOCA!$D137","v":26911.325861116697},{"$f":"(Tier1!M137-SystemShape!M137)*TOCA!$D137","v":44149.159374193201},{"$f":"(Tier1!N137-SystemShape!N137)*TOCA!$D137","v":-23475.994962921366},{"$f":"(Tier1!O137-SystemShape!O137)*TOCA!$D137","v":33823.982465299021},{"$f":"(Tier1!P137-SystemShape!P137)*TOCA!$D137","v":25197.722638385545},{"$f":"(Tier1!Q137-SystemShape!Q137)*TOCA!$D137","v":13247.153395320143},{"$f":"(Tier1!R137-SystemShape!R137)*TOCA!$D137","v":-95277.919954834913},{"$f":"(Tier1!S137-SystemShape!S137)*TOCA!$D137","v":-54861.080077549559},{"$f":"(Tier1!T137-SystemShape!T137)*TOCA!$D137","v":-103280.28147467726},{"$f":"(Tier1!U137-SystemShape!U137)*TOCA!$D137","v":-45343.832455320953},{"$f":"(Tier1!V137-SystemShape!V137)*TOCA!$D137","v":-18137.693490635196},{"$f":"(Tier1!W137-SystemShape!W137)*TOCA!$D137","v":-1479.6500114413211},{"$f":"(Tier1!X137-SystemShape!X137)*TOCA!$D137","v":-49977.248207413591},{"$f":"(Tier1!Y137-SystemShape!Y137)*TOCA!$D137","v":-2751.5596950753534},{"$f":"(Tier1!Z137-SystemShape!Z137)*TOCA!$D137","v":-5841.6636702439864},{"$f":"(Tier1!AA137-SystemShape!AA137)*TOCA!$D137","v":2462.5687494390295},{"$f":"(Tier1!AB137-SystemShape!AB137)*TOCA!$D137","v":31657.174425122153},{"$f":"(Tier1!AC137-SystemShape!AC137)*TOCA!$D137","v":10017.242026267049},{"$f":"(Tier1!AD137-SystemShape!AD137)*TOCA!$D137","v":-11846.99924692756},{"$f":"(Tier1!AE137-SystemShape!AE137)*TOCA!$D137","v":11707.550479297061},{"$f":"(Tier1!AF137-SystemShape!AF137)*TOCA!$D137","v":48137.916697207838},{"$f":"(Tier1!AG137-SystemShape!AG137)*TOCA!$D137","v":75241.609971771453},{"$f":"(Tier1!AH137-SystemShape!AH137)*TOCA!$D137","v":16919.158416065329},{"$f":"(Tier1!AI137-SystemShape!AI137)*TOCA!$D137","v":71534.15680748524},{"$f":"(Tier1!AJ137-SystemShape!AJ137)*TOCA!$D137","v":27810.98773105524},{"$f":"(Tier1!AK137-SystemShape!AK137)*TOCA!$D137","v":44292.585991615138},{"$f":"(Tier1!AL137-SystemShape!AL137)*TOCA!$D137","v":-13410.553329829301},{"$f":"(Tier1!AM137-SystemShape!AM137)*TOCA!$D137","v":24591.269146053673},{"$f":"(Tier1!AN137-SystemShape!AN137)*TOCA!$D137","v":25016.067197071447},{"$f":"(Tier1!AO137-SystemShape!AO137)*TOCA!$D137","v":12632.156167319597},{"$f":"(Tier1!AP137-SystemShape!AP137)*TOCA!$D137","v":-95536.235494175286},{"$f":"(Tier1!AQ137-SystemShape!AQ137)*TOCA!$D137","v":-55902.798011482024},{"$f":"(Tier1!AR137-SystemShape!AR137)*TOCA!$D137","v":-103415.22174089035},{"$f":"(Tier1!AS137-SystemShape!AS137)*TOCA!$D137","v":-46207.593558866269},{"$f":"(Tier1!AT137-SystemShape!AT137)*TOCA!$D137","v":-18200.47137096175},{"$f":"(Tier1!AU137-SystemShape!AU137)*TOCA!$D137","v":-2397.7073433343321},{"$f":"(Tier1!AV137-SystemShape!AV137)*TOCA!$D137","v":-50087.350740901136},{"$f":"(Tier1!AW137-SystemShape!AW137)*TOCA!$D137","v":-3883.160790409398},{"$f":"(Tier1!AX137-SystemShape!AX137)*TOCA!$D137","v":-6222.2034594398574},{"$f":"(Tier1!AY137-SystemShape!AY137)*TOCA!$D137","v":1443.3784177882771},{"$f":"(Tier1!AZ137-SystemShape!AZ137)*TOCA!$D137","v":25909.919425122149},{"$f":"(Tier1!BA137-SystemShape!BA137)*TOCA!$D137","v":17247.861026267055},{"$f":"(Tier1!BB137-SystemShape!BB137)*TOCA!$D137","v":-1870.6485612035613},{"$f":"(Tier1!BC137-SystemShape!BC137)*TOCA!$D137","v":3190.867549558694},{"$f":"(Tier1!BD137-SystemShape!BD137)*TOCA!$D137","v":49540.265027815127},{"$f":"(Tier1!BE137-SystemShape!BE137)*TOCA!$D137","v":75720.640747922764},{"$f":"(Tier1!BF137-SystemShape!BF137)*TOCA!$D137","v":17856.73082118528},{"$f":"(Tier1!BG137-SystemShape!BG137)*TOCA!$D137","v":71748.193254594371},{"$f":"(Tier1!BH137-SystemShape!BH137)*TOCA!$D137","v":39309.764710064104},{"$f":"(Tier1!BI137-SystemShape!BI137)*TOCA!$D137","v":48858.03419860563},{"$f":"(Tier1!BJ137-SystemShape!BJ137)*TOCA!$D137","v":-12798.274043942743},{"$f":"(Tier1!BK137-SystemShape!BK137)*TOCA!$D137","v":24647.250761658826},{"$f":"(Tier1!BL137-SystemShape!BL137)*TOCA!$D137","v":17471.645615923393},{"$f":"(Tier1!BM137-SystemShape!BM137)*TOCA!$D137","v":19528.294945534348},{"$f":"(Tier1!BN137-SystemShape!BN137)*TOCA!$D137","v":-89840.741368521587},{"$f":"(Tier1!BO137-SystemShape!BO137)*TOCA!$D137","v":-62284.159630607261},{"$f":"(Tier1!BP137-SystemShape!BP137)*TOCA!$D137","v":-103538.9054357725},{"$f":"(Tier1!BQ137-SystemShape!BQ137)*TOCA!$D137","v":-46900.873381254874},{"$f":"(Tier1!BR137-SystemShape!BR137)*TOCA!$D137","v":-24773.771823015995},{"$f":"(Tier1!BS137-SystemShape!BS137)*TOCA!$D137","v":3446.4007813379576},{"$f":"(Tier1!BT137-SystemShape!BT137)*TOCA!$D137","v":-43751.611501071893},{"$f":"(Tier1!BU137-SystemShape!BU137)*TOCA!$D137","v":-10908.770142164081},{"$f":"(Tier1!BV137-SystemShape!BV137)*TOCA!$D137","v":-6371.339179779985},{"$f":"(Tier1!BW137-SystemShape!BW137)*TOCA!$D137","v":751.44951195968315}]

{"sheet":"CSP","index":36,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Customer System Peak less NLSL Peak (MW)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.752},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.32},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.385},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.448},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.4710000000000001},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.405},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.728},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.169},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.7989999999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.0819999999999999},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.0939999999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.42},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.752},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.32},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.385},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.448},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.4710000000000001},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.405},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.728},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.169},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.7989999999999999},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.0819999999999999},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.0939999999999999},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.42},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AZ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.752},{"$f":"IF(BA$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.32},{"$f":"IF(BC$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.385},{"$f":"IF(BE$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.448},{"$f":"IF(BG$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.4710000000000001},{"$f":"IF(BI$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.405},{"$f":"IF(BK$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.728},{"$f":"IF(BM$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.169},{"$f":"IF(BO$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.7989999999999999},{"$f":"IF(BQ$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.0819999999999999},{"$f":"IF(BS$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.0939999999999999},{"$f":"IF(BU$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.42},{"$f":"IF(BW$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(BW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":243.88200000000001},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":261.70499999999998},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":306.60300000000001},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":310.79899999999998},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":284.81400000000002},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":259.33699999999999},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":270.58499999999998},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":314.19900000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":429.57600000000002},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":441.95499999999998},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":409.16},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":273.48599999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":244.542},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":262.41800000000001},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":307.45100000000002},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":311.65899999999999},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":285.596},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":260.04300000000001},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":271.32499999999999},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":315.06900000000002},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":430.79300000000001},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":443.209},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":410.31599999999997},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":274.23500000000001},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AZ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":245.203},{"$f":"IF(BA$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":263.13299999999998},{"$f":"IF(BC$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":308.30099999999999},{"$f":"IF(BE$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":312.52199999999999},{"$f":"IF(BG$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":285.86},{"$f":"IF(BI$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":260.75099999999998},{"$f":"IF(BK$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":272.06700000000001},{"$f":"IF(BM$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":315.94200000000001},{"$f":"IF(BO$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":432.01299999999998},{"$f":"IF(BQ$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":444.46600000000001},{"$f":"IF(BS$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":411.47500000000002},{"$f":"IF(BU$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":274.98500000000001},{"$f":"IF(BW$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(BW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":91.599000000000004},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":87.262},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":116.68300000000001},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":118.709},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":96.022999999999996},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":93.168000000000006},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":89.012},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":101.864},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":120.553},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":125.783},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":123.383},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":106.379},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":92.266999999999996},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":87.897999999999996},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":117.54},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":119.581},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":96.724000000000004},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":93.849000000000004},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":89.661000000000001},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":102.60899999999999},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":121.438},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":126.70699999999999},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":124.29},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":107.158},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AZ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":92.941000000000003},{"$f":"IF(BA$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":88.537999999999997},{"$f":"IF(BC$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":118.402},{"$f":"IF(BE$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":120.459},{"$f":"IF(BG$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":96.759},{"$f":"IF(BI$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":94.534000000000006},{"$f":"IF(BK$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":90.314999999999998},{"$f":"IF(BM$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":103.36},{"$f":"IF(BO$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":122.33},{"$f":"IF(BQ$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":127.639},{"$f":"IF(BS$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":125.203},{"$f":"IF(BU$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":107.943},{"$f":"IF(BW$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(BW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":83.539000000000001},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":59.110999999999997},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":68.052000000000007},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":73.45},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":61.945999999999998},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":57.441000000000003},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":87.387},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":126.24},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":146.15600000000001},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":151.953},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":140.161},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":101.17400000000001},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":85.064999999999998},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":60.191000000000003},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":69.295000000000002},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":74.792000000000002},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":63.078000000000003},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":58.49},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":88.983999999999995},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":128.547},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":148.827},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":154.72999999999999},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":142.72300000000001},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":103.023},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AZ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":86.355999999999995},{"$f":"IF(BA$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":61.103999999999999},{"$f":"IF(BC$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":70.346999999999994},{"$f":"IF(BE$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":75.927000000000007},{"$f":"IF(BG$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":64.036000000000001},{"$f":"IF(BI$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":59.378},{"$f":"IF(BK$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":90.334000000000003},{"$f":"IF(BM$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":130.49700000000001},{"$f":"IF(BO$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":151.08500000000001},{"$f":"IF(BQ$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":157.077},{"$f":"IF(BS$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":144.88800000000001},{"$f":"IF(BU$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":104.586},{"$f":"IF(BW$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(BW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10071,"Drain, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.8860000000000001},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.1869999999999998},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.79},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.895},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.6190000000000002},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.4929999999999999},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.16},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.3919999999999999},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.1989999999999998},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.29},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.399},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.1589999999999998},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.8860000000000001},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.1869999999999998},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.79},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.895},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.6190000000000002},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.4929999999999999},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.16},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.3919999999999999},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.1989999999999998},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.29},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.399},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.1589999999999998},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(AZ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.8860000000000001},{"$f":"IF(BA$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.1869999999999998},{"$f":"IF(BC$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.79},{"$f":"IF(BE$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.895},{"$f":"IF(BG$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.6190000000000002},{"$f":"IF(BI$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.4929999999999999},{"$f":"IF(BK$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.16},{"$f":"IF(BM$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.3919999999999999},{"$f":"IF(BO$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.1989999999999998},{"$f":"IF(BQ$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.29},{"$f":"IF(BS$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.399},{"$f":"IF(BU$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.1589999999999998},{"$f":"IF(BW$3=\"LLH\",0,1)*(VLOOKUP($B23,I_CSP!$B:$ZZ,MATCH(BW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":15.766},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.686},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":25.009},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":23.231999999999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":21.067},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.837},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":17.401},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.805},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.172999999999998},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.54},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":19.163},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":14.631},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":15.766},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.686},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":25.009},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":23.231999999999999},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":21.067},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.837},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":17.401},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.805},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.172999999999998},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.54},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":19.163},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":14.631},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(AZ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":15.766},{"$f":"IF(BA$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.686},{"$f":"IF(BC$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":25.009},{"$f":"IF(BE$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":23.231999999999999},{"$f":"IF(BG$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.995999999999999},{"$f":"IF(BI$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.837},{"$f":"IF(BK$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":17.401},{"$f":"IF(BM$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.805},{"$f":"IF(BO$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.172999999999998},{"$f":"IF(BQ$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.54},{"$f":"IF(BS$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":19.163},{"$f":"IF(BU$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":14.631},{"$f":"IF(BW$3=\"LLH\",0,1)*(VLOOKUP($B30,I_CSP!$B:$ZZ,MATCH(BW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.5860000000000003},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.851},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.3879999999999999},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.8239999999999998},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.5529999999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.6479999999999997},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.2290000000000001},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.9380000000000002},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.867},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.609},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.5030000000000001},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.45},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.5860000000000003},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.851},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.3879999999999999},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.8239999999999998},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.5529999999999999},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.6479999999999997},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.2290000000000001},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.9380000000000002},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.867},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.609},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.5030000000000001},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.45},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(AZ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.5860000000000003},{"$f":"IF(BA$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.851},{"$f":"IF(BC$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.3879999999999999},{"$f":"IF(BE$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.8239999999999998},{"$f":"IF(BG$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.5529999999999999},{"$f":"IF(BI$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.6479999999999997},{"$f":"IF(BK$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.2290000000000001},{"$f":"IF(BM$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":3.9380000000000002},{"$f":"IF(BO$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.867},{"$f":"IF(BQ$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.609},{"$f":"IF(BS$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.5030000000000001},{"$f":"IF(BU$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.45},{"$f":"IF(BW$3=\"LLH\",0,1)*(VLOOKUP($B45,I_CSP!$B:$ZZ,MATCH(BW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.53},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":56.685000000000002},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":66.510000000000005},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":69.763999999999996},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":62.417999999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":59.75},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":53.506999999999998},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":38.487000000000002},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.159999999999997},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.57},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":38.271000000000001},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.625},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.53},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":56.685000000000002},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":66.510000000000005},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":69.763999999999996},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":62.417999999999999},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":59.75},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":53.506999999999998},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":38.487000000000002},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.159999999999997},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.57},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":38.271000000000001},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.625},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(AZ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.53},{"$f":"IF(BA$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":56.685000000000002},{"$f":"IF(BC$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":66.510000000000005},{"$f":"IF(BE$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":69.763999999999996},{"$f":"IF(BG$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":62.417999999999999},{"$f":"IF(BI$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":59.75},{"$f":"IF(BK$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":53.506999999999998},{"$f":"IF(BM$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":38.487000000000002},{"$f":"IF(BO$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.159999999999997},{"$f":"IF(BQ$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.57},{"$f":"IF(BS$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":38.271000000000001},{"$f":"IF(BU$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.625},{"$f":"IF(BW$3=\"LLH\",0,1)*(VLOOKUP($B77,I_CSP!$B:$ZZ,MATCH(BW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.39},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.8160000000000007},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.685},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.935},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.986000000000001},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.548999999999999},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.459},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.358000000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":14.592000000000001},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":15.98},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":16.367000000000001},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":14.584},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.518000000000001},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.9429999999999996},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.813000000000001},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.061999999999999},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.113},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.676},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.586},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.484999999999999},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":14.718999999999999},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":16.106999999999999},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":16.494},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":14.711},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(AZ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.645},{"$f":"IF(BA$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.071},{"$f":"IF(BC$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.94},{"$f":"IF(BE$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.19},{"$f":"IF(BG$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.101000000000001},{"$f":"IF(BI$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.803000000000001},{"$f":"IF(BK$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.712999999999999},{"$f":"IF(BM$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.612},{"$f":"IF(BO$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":14.846},{"$f":"IF(BQ$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":16.234000000000002},{"$f":"IF(BS$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":16.620999999999999},{"$f":"IF(BU$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":14.837999999999999},{"$f":"IF(BW$3=\"LLH\",0,1)*(VLOOKUP($B88,I_CSP!$B:$ZZ,MATCH(BW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10333,"Ravalli County Elec Coop",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.241},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":39.152999999999999},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":40.170999999999999},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":43.18},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":46.168999999999997},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.783000000000001},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.357999999999997},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.302},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.521000000000001},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.808},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.831000000000003},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.119},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.966000000000001},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":39.936},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":40.973999999999997},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":44.043999999999997},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.093000000000004},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":38.539000000000001},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":33.005000000000003},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.847000000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.152000000000001},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.542999999999999},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.548999999999999},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.701000000000001},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(AZ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.704999999999998},{"$f":"IF(BA$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":40.734999999999999},{"$f":"IF(BC$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":41.793999999999997},{"$f":"IF(BE$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":44.924999999999997},{"$f":"IF(BG$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":48.034999999999997},{"$f":"IF(BI$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":39.31},{"$f":"IF(BK$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":33.664999999999999},{"$f":"IF(BM$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.405000000000001},{"$f":"IF(BO$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.793999999999997},{"$f":"IF(BQ$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":38.295000000000002},{"$f":"IF(BS$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.279000000000003},{"$f":"IF(BU$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":30.295999999999999},{"$f":"IF(BW$3=\"LLH\",0,1)*(VLOOKUP($B102,I_CSP!$B:$ZZ,MATCH(BW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10502,"Yakama Power",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":23.116},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":19.462},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":19.853999999999999},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.452000000000002},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.065000000000001},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.231000000000002},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":23.509},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.707000000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.359000000000002},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.512},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.252000000000002},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.274000000000001},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":23.178000000000001},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":19.498000000000001},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":19.890999999999998},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.491},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.122},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.282},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":23.550999999999998},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.76},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.457000000000001},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.616999999999997},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.353000000000002},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.331},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(AZ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":23.22},{"$f":"IF(BA$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":19.553000000000001},{"$f":"IF(BC$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":19.946999999999999},{"$f":"IF(BE$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.548999999999999},{"$f":"IF(BG$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.158999999999999},{"$f":"IF(BI$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.315999999999999},{"$f":"IF(BK$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":23.614999999999998},{"$f":"IF(BM$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.838999999999999},{"$f":"IF(BO$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.523000000000003},{"$f":"IF(BQ$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.686999999999998},{"$f":"IF(BS$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.420999999999999},{"$f":"IF(BU$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.417999999999999},{"$f":"IF(BW$3=\"LLH\",0,1)*(VLOOKUP($B131,I_CSP!$B:$ZZ,MATCH(BW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1256.4359999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1396.7090000000001},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1735.816},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1832.4349999999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1677.3620000000001},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1451.8050000000001},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1315.202},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1047.451},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1145.5029999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1240.462},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1233.902},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1046.788},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1282.3579999999999},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1422.7249999999999},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1762.25},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1858.644},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1701.471},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1474.6},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1338.0150000000001},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1064.499},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1164.662},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1259.2860000000001},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1252.414},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1064.3009999999999},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AZ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1306.444},{"$f":"IF(BA$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1445.8610000000001},{"$f":"IF(BC$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1786.43},{"$f":"IF(BE$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1881.85},{"$f":"IF(BG$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1721.17},{"$f":"IF(BI$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1495.807},{"$f":"IF(BK$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1358.2249999999999},{"$f":"IF(BM$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1080.086},{"$f":"IF(BO$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1180.2449999999999},{"$f":"IF(BQ$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1275.8689999999999},{"$f":"IF(BS$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1268.001},{"$f":"IF(BU$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1078.8900000000001},{"$f":"IF(BW$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(BW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]

{"sheet":"CDQ","index":37,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Customer Demand Quantity (MW)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.91400000000000003},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0840000000000001},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.94199999999999995},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.875},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.84599999999999997},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.76300000000000001},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.61699999999999999},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.89700000000000002},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2709999999999999},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0149999999999999},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4039999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0369999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.91400000000000003},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0840000000000001},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.94199999999999995},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.875},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.84599999999999997},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.76300000000000001},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.61699999999999999},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.89700000000000002},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2709999999999999},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0149999999999999},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4039999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0369999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AZ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.91400000000000003},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0840000000000001},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.94199999999999995},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.875},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.84599999999999997},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.76300000000000001},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.61699999999999999},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.89700000000000002},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2709999999999999},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0149999999999999},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4039999999999999},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0369999999999999},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(BW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":39.695999999999998},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":57.259},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.258000000000003},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":64.307000000000002},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":77.588999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.642000000000003},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":38.215000000000003},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":92.688999999999993},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":76.248999999999995},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":43.356000000000002},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":66.885999999999996},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":56.634999999999998},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":39.695999999999998},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":57.259},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.258000000000003},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":64.307000000000002},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":77.588999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.642000000000003},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":38.215000000000003},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":92.688999999999993},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":76.248999999999995},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":43.356000000000002},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":66.885999999999996},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":56.634999999999998},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AZ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":39.695999999999998},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":57.259},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.258000000000003},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":64.307000000000002},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":77.588999999999999},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.642000000000003},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":38.215000000000003},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":92.688999999999993},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":76.248999999999995},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":43.356000000000002},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":66.885999999999996},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":56.634999999999998},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(BW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.082000000000001},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.416},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.592000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.350999999999999},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":24.798999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.215},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.045999999999999},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.058},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.269},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.3559999999999999},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.484999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":12.275},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.082000000000001},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.416},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.592000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.350999999999999},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":24.798999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.215},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.045999999999999},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.058},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.269},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.3559999999999999},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.484999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":12.275},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AZ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.082000000000001},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.416},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.592000000000001},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.350999999999999},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":24.798999999999999},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.215},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.045999999999999},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.058},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.269},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.3559999999999999},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.484999999999999},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":12.275},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(BW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.759},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.4619999999999997},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.63},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.7210000000000001},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.914999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.442},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.145},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":25.015999999999998},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.09},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4240000000000004},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7549999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.824},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.759},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.4619999999999997},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.63},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.7210000000000001},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.914999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.442},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.145},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":25.015999999999998},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.09},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4240000000000004},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7549999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.824},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AZ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.759},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.4619999999999997},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.63},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.7210000000000001},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.914999999999999},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.442},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.145},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":25.015999999999998},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.09},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4240000000000004},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7549999999999999},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.824},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(BW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10071,"Drain, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.85},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.876},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.64500000000000002},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.67700000000000005},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.90600000000000003},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.68700000000000006},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.68700000000000006},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.70099999999999996},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.38200000000000001},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.40600000000000003},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.30299999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.51700000000000002},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.85},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.876},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.64500000000000002},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.67700000000000005},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.90600000000000003},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.68700000000000006},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.68700000000000006},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.70099999999999996},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.38200000000000001},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.40600000000000003},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.30299999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.51700000000000002},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(AZ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.85},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.876},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.64500000000000002},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.67700000000000005},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.90600000000000003},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.68700000000000006},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.68700000000000006},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.70099999999999996},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.38200000000000001},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.40600000000000003},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.30299999999999999},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.51700000000000002},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B23,I_CDQ!$B:$O,MATCH(MONTH(BW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.1230000000000002},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.5010000000000003},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.6629999999999998},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.61},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.2130000000000001},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.62},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2130000000000001},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.5489999999999999},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.7050000000000001},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.931},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.5259999999999998},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3959999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.1230000000000002},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.5010000000000003},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.6629999999999998},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.61},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.2130000000000001},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.62},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2130000000000001},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.5489999999999999},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.7050000000000001},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.931},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.5259999999999998},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3959999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(AZ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.1230000000000002},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.5010000000000003},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.6629999999999998},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.61},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.2130000000000001},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.62},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2130000000000001},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.5489999999999999},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.7050000000000001},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.931},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.5259999999999998},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3959999999999999},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B30,I_CDQ!$B:$O,MATCH(MONTH(BW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.98699999999999999},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4379999999999999},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.208},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.1020000000000001},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.5269999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0409999999999999},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.405},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.89400000000000002},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0209999999999999},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.48299999999999998},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.49199999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.433},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.98699999999999999},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4379999999999999},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.208},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.1020000000000001},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.5269999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0409999999999999},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.405},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.89400000000000002},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0209999999999999},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.48299999999999998},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.49199999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.433},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(AZ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.98699999999999999},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4379999999999999},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.208},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.1020000000000001},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.5269999999999999},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0409999999999999},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.405},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.89400000000000002},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0209999999999999},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.48299999999999998},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.49199999999999999},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.433},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B45,I_CDQ!$B:$O,MATCH(MONTH(BW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.420000000000002},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.638999999999999},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.063000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.156000000000001},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.12},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.887},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.901999999999999},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.105},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.76},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4420000000000002},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.6100000000000003},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.6559999999999997},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.420000000000002},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.638999999999999},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.063000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.156000000000001},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.12},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.887},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.901999999999999},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.105},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.76},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4420000000000002},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.6100000000000003},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.6559999999999997},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(AZ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.420000000000002},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.638999999999999},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.063000000000001},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.156000000000001},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.12},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.887},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.901999999999999},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.105},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.76},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4420000000000002},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.6100000000000003},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.6559999999999997},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B77,I_CDQ!$B:$O,MATCH(MONTH(BW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8069999999999999},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.2130000000000001},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.367},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.7949999999999999},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0659999999999998},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.194},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.7919999999999998},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3719999999999999},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4059999999999999},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.179},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.71899999999999997},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.246},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8069999999999999},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.2130000000000001},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.367},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.7949999999999999},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0659999999999998},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.194},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.7919999999999998},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3719999999999999},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4059999999999999},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.179},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.71899999999999997},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.246},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(AZ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8069999999999999},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.2130000000000001},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.367},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.7949999999999999},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0659999999999998},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.194},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.7919999999999998},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3719999999999999},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4059999999999999},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.179},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.71899999999999997},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.246},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B88,I_CDQ!$B:$O,MATCH(MONTH(BW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10333,"Ravalli County Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6609999999999996},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.6260000000000003},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7370000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.5170000000000003},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0370000000000008},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.3949999999999996},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.1070000000000002},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.2170000000000001},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8540000000000001},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.4489999999999998},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.827},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.9870000000000001},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6609999999999996},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.6260000000000003},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7370000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.5170000000000003},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0370000000000008},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.3949999999999996},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.1070000000000002},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.2170000000000001},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8540000000000001},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.4489999999999998},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.827},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.9870000000000001},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(AZ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6609999999999996},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.6260000000000003},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7370000000000001},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.5170000000000003},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0370000000000008},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.3949999999999996},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.1070000000000002},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.2170000000000001},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8540000000000001},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.4489999999999998},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.827},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.9870000000000001},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B102,I_CDQ!$B:$O,MATCH(MONTH(BW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10502,"Yakama Power",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.1929999999999996},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.03},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.282},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.68},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.754},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.831},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.6749999999999998},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.702},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.7570000000000001},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.476},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8959999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.4350000000000001},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.1929999999999996},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.03},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.282},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.68},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.754},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.831},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.6749999999999998},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.702},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.7570000000000001},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.476},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8959999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.4350000000000001},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(AZ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.1929999999999996},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.03},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.282},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.68},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.754},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.831},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.6749999999999998},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.702},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.7570000000000001},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.476},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8959999999999999},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.4350000000000001},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B131,I_CDQ!$B:$O,MATCH(MONTH(BW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":222.83400000000003},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":260.03299999999996},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":184.32100000000003},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":230.60300000000001},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":296.57600000000002},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":217.55400000000003},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":200.423},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":105.02800000000001},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":69.861999999999995},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":60.993999999999993},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":63.245999999999995},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":84.100999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":222.83400000000003},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":260.03299999999996},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":184.32100000000003},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":230.60300000000001},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":296.57600000000002},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":217.55400000000003},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":200.423},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":105.02800000000001},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":69.861999999999995},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":60.993999999999993},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":63.245999999999995},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":84.100999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AZ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":222.83400000000003},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":260.03299999999996},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":184.32100000000003},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":230.60300000000001},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":296.57600000000002},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":217.55400000000003},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":200.423},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":105.02800000000001},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":69.861999999999995},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":60.993999999999993},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":63.245999999999995},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":84.100999999999999},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(BW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]

{"sheet":"SuperPeak","index":38,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Super Peak Credit (MW)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AZ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(BW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AZ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(BW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AZ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(BW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AZ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(BW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10071,"Drain, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(AZ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B23,I_SuperPeak!$B:$II,MATCH(BW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(AZ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B30,I_SuperPeak!$B:$II,MATCH(BW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(AZ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B45,I_SuperPeak!$B:$II,MATCH(BW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(AZ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B77,I_SuperPeak!$B:$II,MATCH(BW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(AZ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B88,I_SuperPeak!$B:$II,MATCH(BW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10333,"Ravalli County Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(AZ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B102,I_SuperPeak!$B:$II,MATCH(BW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10502,"Yakama Power",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(AZ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B131,I_SuperPeak!$B:$II,MATCH(BW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AZ$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AZ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BA$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BB$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BC$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BD$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BE$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BF$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BG$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BH$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BI$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BJ$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BK$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BL$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BM$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BN$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BO$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BP$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BQ$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BR$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BS$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BT$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BU$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BV$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(BW$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(BW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]

{"sheet":"Demand","index":39,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Tier 1 Demand Charge Billing Determinant (KW)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!D4-(AboveHWM!D4+Tier1!D4+Existing!D4)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D4-SuperPeak!D4))","v":300.48842592592587},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!E4-(AboveHWM!E4+Tier1!E4+Existing!E4)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E4-SuperPeak!E4))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!F4-(AboveHWM!F4+Tier1!F4+Existing!F4)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F4-SuperPeak!F4))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!G4-(AboveHWM!G4+Tier1!G4+Existing!G4)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G4-SuperPeak!G4))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!H4-(AboveHWM!H4+Tier1!H4+Existing!H4)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H4-SuperPeak!H4))","v":29.670673076923173},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!I4-(AboveHWM!I4+Tier1!I4+Existing!I4)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I4-SuperPeak!I4))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!J4-(AboveHWM!J4+Tier1!J4+Existing!J4)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J4-SuperPeak!J4))","v":112.75961538461532},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!K4-(AboveHWM!K4+Tier1!K4+Existing!K4)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K4-SuperPeak!K4))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!L4-(AboveHWM!L4+Tier1!L4+Existing!L4)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L4-SuperPeak!L4))","v":224.72916666666677},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!M4-(AboveHWM!M4+Tier1!M4+Existing!M4)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M4-SuperPeak!M4))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!N4-(AboveHWM!N4+Tier1!N4+Existing!N4)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N4-SuperPeak!N4))","v":173.0625},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!O4-(AboveHWM!O4+Tier1!O4+Existing!O4)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O4-SuperPeak!O4))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!P4-(AboveHWM!P4+Tier1!P4+Existing!P4)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P4-SuperPeak!P4))","v":531.86057692307691},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!Q4-(AboveHWM!Q4+Tier1!Q4+Existing!Q4)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q4-SuperPeak!Q4))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!R4-(AboveHWM!R4+Tier1!R4+Existing!R4)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R4-SuperPeak!R4))","v":445.33500000000004},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!S4-(AboveHWM!S4+Tier1!S4+Existing!S4)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S4-SuperPeak!S4))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!T4-(AboveHWM!T4+Tier1!T4+Existing!T4)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T4-SuperPeak!T4))","v":476.14903846153857},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!U4-(AboveHWM!U4+Tier1!U4+Existing!U4)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U4-SuperPeak!U4))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!V4-(AboveHWM!V4+Tier1!V4+Existing!V4)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V4-SuperPeak!V4))","v":633.93028846153834},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!W4-(AboveHWM!W4+Tier1!W4+Existing!W4)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W4-SuperPeak!W4))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!X4-(AboveHWM!X4+Tier1!X4+Existing!X4)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X4-SuperPeak!X4))","v":310.94471153846138},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!Y4-(AboveHWM!Y4+Tier1!Y4+Existing!Y4)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y4-SuperPeak!Y4))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!Z4-(AboveHWM!Z4+Tier1!Z4+Existing!Z4)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z4-SuperPeak!Z4))","v":526.32499999999993},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AA4-(AboveHWM!AA4+Tier1!AA4+Existing!AA4)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA4-SuperPeak!AA4))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AB4-(AboveHWM!AB4+Tier1!AB4+Existing!AB4)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB4-SuperPeak!AB4))","v":300.48842592592587},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AC4-(AboveHWM!AC4+Tier1!AC4+Existing!AC4)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC4-SuperPeak!AC4))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AD4-(AboveHWM!AD4+Tier1!AD4+Existing!AD4)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD4-SuperPeak!AD4))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AE4-(AboveHWM!AE4+Tier1!AE4+Existing!AE4)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE4-SuperPeak!AE4))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AF4-(AboveHWM!AF4+Tier1!AF4+Existing!AF4)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF4-SuperPeak!AF4))","v":29.670673076923173},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AG4-(AboveHWM!AG4+Tier1!AG4+Existing!AG4)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG4-SuperPeak!AG4))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AH4-(AboveHWM!AH4+Tier1!AH4+Existing!AH4)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH4-SuperPeak!AH4))","v":94.349999999999937},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AI4-(AboveHWM!AI4+Tier1!AI4+Existing!AI4)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI4-SuperPeak!AI4))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AJ4-(AboveHWM!AJ4+Tier1!AJ4+Existing!AJ4)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ4-SuperPeak!AJ4))","v":224.72916666666677},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AK4-(AboveHWM!AK4+Tier1!AK4+Existing!AK4)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK4-SuperPeak!AK4))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AL4-(AboveHWM!AL4+Tier1!AL4+Existing!AL4)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL4-SuperPeak!AL4))","v":190.43055555555554},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AM4-(AboveHWM!AM4+Tier1!AM4+Existing!AM4)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM4-SuperPeak!AM4))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AN4-(AboveHWM!AN4+Tier1!AN4+Existing!AN4)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN4-SuperPeak!AN4))","v":531.86057692307691},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AO4-(AboveHWM!AO4+Tier1!AO4+Existing!AO4)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO4-SuperPeak!AO4))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AP4-(AboveHWM!AP4+Tier1!AP4+Existing!AP4)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP4-SuperPeak!AP4))","v":445.33500000000004},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AQ4-(AboveHWM!AQ4+Tier1!AQ4+Existing!AQ4)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ4-SuperPeak!AQ4))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AR4-(AboveHWM!AR4+Tier1!AR4+Existing!AR4)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR4-SuperPeak!AR4))","v":476.14903846153857},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AS4-(AboveHWM!AS4+Tier1!AS4+Existing!AS4)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS4-SuperPeak!AS4))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AT4-(AboveHWM!AT4+Tier1!AT4+Existing!AT4)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT4-SuperPeak!AT4))","v":633.93028846153834},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AU4-(AboveHWM!AU4+Tier1!AU4+Existing!AU4)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU4-SuperPeak!AU4))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AV4-(AboveHWM!AV4+Tier1!AV4+Existing!AV4)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV4-SuperPeak!AV4))","v":310.94471153846138},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AW4-(AboveHWM!AW4+Tier1!AW4+Existing!AW4)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW4-SuperPeak!AW4))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AX4-(AboveHWM!AX4+Tier1!AX4+Existing!AX4)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX4-SuperPeak!AX4))","v":526.32499999999993},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AY4-(AboveHWM!AY4+Tier1!AY4+Existing!AY4)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY4-SuperPeak!AY4))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AZ4-(AboveHWM!AZ4+Tier1!AZ4+Existing!AZ4)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AZ4-SuperPeak!AZ4))","v":279.81490384615381},{"$f":"IF(OR(BA$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BA4-(AboveHWM!BA4+Tier1!BA4+Existing!BA4)/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BA4-SuperPeak!BA4))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BB4-(AboveHWM!BB4+Tier1!BB4+Existing!BB4)/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BB4-SuperPeak!BB4))","v":0},{"$f":"IF(OR(BC$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BC4-(AboveHWM!BC4+Tier1!BC4+Existing!BC4)/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BC4-SuperPeak!BC4))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BD4-(AboveHWM!BD4+Tier1!BD4+Existing!BD4)/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BD4-SuperPeak!BD4))","v":29.670673076923173},{"$f":"IF(OR(BE$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BE4-(AboveHWM!BE4+Tier1!BE4+Existing!BE4)/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BE4-SuperPeak!BE4))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BF4-(AboveHWM!BF4+Tier1!BF4+Existing!BF4)/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BF4-SuperPeak!BF4))","v":94.349999999999937},{"$f":"IF(OR(BG$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BG4-(AboveHWM!BG4+Tier1!BG4+Existing!BG4)/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BG4-SuperPeak!BG4))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BH4-(AboveHWM!BH4+Tier1!BH4+Existing!BH4)/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BH4-SuperPeak!BH4))","v":227.53999999999996},{"$f":"IF(OR(BI$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BI4-(AboveHWM!BI4+Tier1!BI4+Existing!BI4)/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BI4-SuperPeak!BI4))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BJ4-(AboveHWM!BJ4+Tier1!BJ4+Existing!BJ4)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BJ4-SuperPeak!BJ4))","v":190.43055555555554},{"$f":"IF(OR(BK$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BK4-(AboveHWM!BK4+Tier1!BK4+Existing!BK4)/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BK4-SuperPeak!BK4))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BL4-(AboveHWM!BL4+Tier1!BL4+Existing!BL4)/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BL4-SuperPeak!BL4))","v":508.69499999999988},{"$f":"IF(OR(BM$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BM4-(AboveHWM!BM4+Tier1!BM4+Existing!BM4)/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BM4-SuperPeak!BM4))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BN4-(AboveHWM!BN4+Tier1!BN4+Existing!BN4)/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BN4-SuperPeak!BN4))","v":477.12980769230762},{"$f":"IF(OR(BO$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BO4-(AboveHWM!BO4+Tier1!BO4+Existing!BO4)/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BO4-SuperPeak!BO4))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BP4-(AboveHWM!BP4+Tier1!BP4+Existing!BP4)/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BP4-SuperPeak!BP4))","v":476.14903846153857},{"$f":"IF(OR(BQ$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BQ4-(AboveHWM!BQ4+Tier1!BQ4+Existing!BQ4)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BQ4-SuperPeak!BQ4))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BR4-(AboveHWM!BR4+Tier1!BR4+Existing!BR4)/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BR4-SuperPeak!BR4))","v":576.60749999999996},{"$f":"IF(OR(BS$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BS4-(AboveHWM!BS4+Tier1!BS4+Existing!BS4)/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BS4-SuperPeak!BS4))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BT4-(AboveHWM!BT4+Tier1!BT4+Existing!BT4)/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BT4-SuperPeak!BT4))","v":362.02083333333326},{"$f":"IF(OR(BU$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BU4-(AboveHWM!BU4+Tier1!BU4+Existing!BU4)/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BU4-SuperPeak!BU4))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BV4-(AboveHWM!BV4+Tier1!BV4+Existing!BV4)/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BV4-SuperPeak!BV4))","v":526.32499999999993},{"$f":"IF(OR(BW$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!BW4-(AboveHWM!BW4+Tier1!BW4+Existing!BW4)/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BW4-SuperPeak!BW4))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!D5-(AboveHWM!D5+Tier1!D5+Existing!D5)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D5-SuperPeak!D5))","v":24991.555555555551},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!E5-(AboveHWM!E5+Tier1!E5+Existing!E5)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E5-SuperPeak!E5))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!F5-(AboveHWM!F5+Tier1!F5+Existing!F5)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F5-SuperPeak!F5))","v":15695.268229166644},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!G5-(AboveHWM!G5+Tier1!G5+Existing!G5)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G5-SuperPeak!G5))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!H5-(AboveHWM!H5+Tier1!H5+Existing!H5)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H5-SuperPeak!H5))","v":51658.646634615405},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!I5-(AboveHWM!I5+Tier1!I5+Existing!I5)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I5-SuperPeak!I5))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!J5-(AboveHWM!J5+Tier1!J5+Existing!J5)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J5-SuperPeak!J5))","v":44873.290865384588},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!K5-(AboveHWM!K5+Tier1!K5+Existing!K5)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K5-SuperPeak!K5))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!L5-(AboveHWM!L5+Tier1!L5+Existing!L5)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L5-SuperPeak!L5))","v":3797.5911458333658},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!M5-(AboveHWM!M5+Tier1!M5+Existing!M5)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M5-SuperPeak!M5))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!N5-(AboveHWM!N5+Tier1!N5+Existing!N5)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N5-SuperPeak!N5))","v":28793.144230769194},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!O5-(AboveHWM!O5+Tier1!O5+Existing!O5)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O5-SuperPeak!O5))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!P5-(AboveHWM!P5+Tier1!P5+Existing!P5)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P5-SuperPeak!P5))","v":42192.978365384588},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!Q5-(AboveHWM!Q5+Tier1!Q5+Existing!Q5)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q5-SuperPeak!Q5))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!R5-(AboveHWM!R5+Tier1!R5+Existing!R5)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R5-SuperPeak!R5))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!S5-(AboveHWM!S5+Tier1!S5+Existing!S5)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S5-SuperPeak!S5))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!T5-(AboveHWM!T5+Tier1!T5+Existing!T5)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T5-SuperPeak!T5))","v":55414.889423076973},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!U5-(AboveHWM!U5+Tier1!U5+Existing!U5)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U5-SuperPeak!U5))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!V5-(AboveHWM!V5+Tier1!V5+Existing!V5)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V5-SuperPeak!V5))","v":64607.413461538439},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!W5-(AboveHWM!W5+Tier1!W5+Existing!W5)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W5-SuperPeak!W5))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!X5-(AboveHWM!X5+Tier1!X5+Existing!X5)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X5-SuperPeak!X5))","v":38385.271634615405},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!Y5-(AboveHWM!Y5+Tier1!Y5+Existing!Y5)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y5-SuperPeak!Y5))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!Z5-(AboveHWM!Z5+Tier1!Z5+Existing!Z5)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z5-SuperPeak!Z5))","v":12356.682499999997},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AA5-(AboveHWM!AA5+Tier1!AA5+Existing!AA5)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA5-SuperPeak!AA5))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AB5-(AboveHWM!AB5+Tier1!AB5+Existing!AB5)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB5-SuperPeak!AB5))","v":24586.305555555584},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AC5-(AboveHWM!AC5+Tier1!AC5+Existing!AC5)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC5-SuperPeak!AC5))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AD5-(AboveHWM!AD5+Tier1!AD5+Existing!AD5)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD5-SuperPeak!AD5))","v":15463.76822916669},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AE5-(AboveHWM!AE5+Tier1!AE5+Existing!AE5)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE5-SuperPeak!AE5))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AF5-(AboveHWM!AF5+Tier1!AF5+Existing!AF5)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF5-SuperPeak!AF5))","v":52373.21394230771},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AG5-(AboveHWM!AG5+Tier1!AG5+Existing!AG5)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG5-SuperPeak!AG5))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AH5-(AboveHWM!AH5+Tier1!AH5+Existing!AH5)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH5-SuperPeak!AH5))","v":37393.074999999968},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AI5-(AboveHWM!AI5+Tier1!AI5+Existing!AI5)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI5-SuperPeak!AI5))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AJ5-(AboveHWM!AJ5+Tier1!AJ5+Existing!AJ5)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ5-SuperPeak!AJ5))","v":3705.1822916666597},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AK5-(AboveHWM!AK5+Tier1!AK5+Existing!AK5)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK5-SuperPeak!AK5))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AL5-(AboveHWM!AL5+Tier1!AL5+Existing!AL5)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL5-SuperPeak!AL5))","v":35389.696759259255},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AM5-(AboveHWM!AM5+Tier1!AM5+Existing!AM5)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM5-SuperPeak!AM5))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AN5-(AboveHWM!AN5+Tier1!AN5+Existing!AN5)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN5-SuperPeak!AN5))","v":41805.144230769205},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AO5-(AboveHWM!AO5+Tier1!AO5+Existing!AO5)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO5-SuperPeak!AO5))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AP5-(AboveHWM!AP5+Tier1!AP5+Existing!AP5)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP5-SuperPeak!AP5))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AQ5-(AboveHWM!AQ5+Tier1!AQ5+Existing!AQ5)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ5-SuperPeak!AQ5))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AR5-(AboveHWM!AR5+Tier1!AR5+Existing!AR5)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR5-SuperPeak!AR5))","v":55361.552884615405},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AS5-(AboveHWM!AS5+Tier1!AS5+Existing!AS5)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS5-SuperPeak!AS5))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AT5-(AboveHWM!AT5+Tier1!AT5+Existing!AT5)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT5-SuperPeak!AT5))","v":64530.245192307688},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AU5-(AboveHWM!AU5+Tier1!AU5+Existing!AU5)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU5-SuperPeak!AU5))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AV5-(AboveHWM!AV5+Tier1!AV5+Existing!AV5)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV5-SuperPeak!AV5))","v":38270.050480769183},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AW5-(AboveHWM!AW5+Tier1!AW5+Existing!AW5)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW5-SuperPeak!AW5))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AX5-(AboveHWM!AX5+Tier1!AX5+Existing!AX5)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX5-SuperPeak!AX5))","v":11995.995000000015},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AY5-(AboveHWM!AY5+Tier1!AY5+Existing!AY5)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY5-SuperPeak!AY5))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AZ5-(AboveHWM!AZ5+Tier1!AZ5+Existing!AZ5)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AZ5-SuperPeak!AZ5))","v":17195.475961538476},{"$f":"IF(OR(BA$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BA5-(AboveHWM!BA5+Tier1!BA5+Existing!BA5)/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BA5-SuperPeak!BA5))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BB5-(AboveHWM!BB5+Tier1!BB5+Existing!BB5)/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BB5-SuperPeak!BB5))","v":22864.60499999997},{"$f":"IF(OR(BC$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BC5-(AboveHWM!BC5+Tier1!BC5+Existing!BC5)/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BC5-SuperPeak!BC5))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BD5-(AboveHWM!BD5+Tier1!BD5+Existing!BD5)/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BD5-SuperPeak!BD5))","v":53116.937499999985},{"$f":"IF(OR(BE$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BE5-(AboveHWM!BE5+Tier1!BE5+Existing!BE5)/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BE5-SuperPeak!BE5))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BF5-(AboveHWM!BF5+Tier1!BF5+Existing!BF5)/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BF5-SuperPeak!BF5))","v":38735.722499999996},{"$f":"IF(OR(BG$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BG5-(AboveHWM!BG5+Tier1!BG5+Existing!BG5)/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BG5-SuperPeak!BG5))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BH5-(AboveHWM!BH5+Tier1!BH5+Existing!BH5)/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BH5-SuperPeak!BH5))","v":6831.780000000037},{"$f":"IF(OR(BI$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BI5-(AboveHWM!BI5+Tier1!BI5+Existing!BI5)/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BI5-SuperPeak!BI5))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BJ5-(AboveHWM!BJ5+Tier1!BJ5+Existing!BJ5)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BJ5-SuperPeak!BJ5))","v":35928.534722222248},{"$f":"IF(OR(BK$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BK5-(AboveHWM!BK5+Tier1!BK5+Existing!BK5)/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BK5-SuperPeak!BK5))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BL5-(AboveHWM!BL5+Tier1!BL5+Existing!BL5)/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BL5-SuperPeak!BL5))","v":34578.367500000015},{"$f":"IF(OR(BM$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BM5-(AboveHWM!BM5+Tier1!BM5+Existing!BM5)/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BM5-SuperPeak!BM5))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BN5-(AboveHWM!BN5+Tier1!BN5+Existing!BN5)/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BN5-SuperPeak!BN5))","v":0},{"$f":"IF(OR(BO$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BO5-(AboveHWM!BO5+Tier1!BO5+Existing!BO5)/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BO5-SuperPeak!BO5))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BP5-(AboveHWM!BP5+Tier1!BP5+Existing!BP5)/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BP5-SuperPeak!BP5))","v":56063.992788461546},{"$f":"IF(OR(BQ$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BQ5-(AboveHWM!BQ5+Tier1!BQ5+Existing!BQ5)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BQ5-SuperPeak!BQ5))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BR5-(AboveHWM!BR5+Tier1!BR5+Existing!BR5)/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BR5-SuperPeak!BR5))","v":51678.632500000043},{"$f":"IF(OR(BS$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BS5-(AboveHWM!BS5+Tier1!BS5+Existing!BS5)/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BS5-SuperPeak!BS5))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BT5-(AboveHWM!BT5+Tier1!BT5+Existing!BT5)/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BT5-SuperPeak!BT5))","v":50207.814814814839},{"$f":"IF(OR(BU$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BU5-(AboveHWM!BU5+Tier1!BU5+Existing!BU5)/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BU5-SuperPeak!BU5))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BV5-(AboveHWM!BV5+Tier1!BV5+Existing!BV5)/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BV5-SuperPeak!BV5))","v":12459.042500000003},{"$f":"IF(OR(BW$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!BW5-(AboveHWM!BW5+Tier1!BW5+Existing!BW5)/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BW5-SuperPeak!BW5))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!D6-(AboveHWM!D6+Tier1!D6+Existing!D6)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D6-SuperPeak!D6))","v":9317.206018518511},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!E6-(AboveHWM!E6+Tier1!E6+Existing!E6)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E6-SuperPeak!E6))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!F6-(AboveHWM!F6+Tier1!F6+Existing!F6)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F6-SuperPeak!F6))","v":2168.869791666662},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!G6-(AboveHWM!G6+Tier1!G6+Existing!G6)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G6-SuperPeak!G6))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!H6-(AboveHWM!H6+Tier1!H6+Existing!H6)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H6-SuperPeak!H6))","v":19987.108173076933},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!I6-(AboveHWM!I6+Tier1!I6+Existing!I6)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I6-SuperPeak!I6))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!J6-(AboveHWM!J6+Tier1!J6+Existing!J6)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J6-SuperPeak!J6))","v":20794.209134615401},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!K6-(AboveHWM!K6+Tier1!K6+Existing!K6)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K6-SuperPeak!K6))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!L6-(AboveHWM!L6+Tier1!L6+Existing!L6)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L6-SuperPeak!L6))","v":6074.2812500000055},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!M6-(AboveHWM!M6+Tier1!M6+Existing!M6)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M6-SuperPeak!M6))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!N6-(AboveHWM!N6+Tier1!N6+Existing!N6)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N6-SuperPeak!N6))","v":11481.442307692323},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!O6-(AboveHWM!O6+Tier1!O6+Existing!O6)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O6-SuperPeak!O6))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!P6-(AboveHWM!P6+Tier1!P6+Existing!P6)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P6-SuperPeak!P6))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!Q6-(AboveHWM!Q6+Tier1!Q6+Existing!Q6)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q6-SuperPeak!Q6))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!R6-(AboveHWM!R6+Tier1!R6+Existing!R6)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R6-SuperPeak!R6))","v":5394.1500000000033},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!S6-(AboveHWM!S6+Tier1!S6+Existing!S6)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S6-SuperPeak!S6))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!T6-(AboveHWM!T6+Tier1!T6+Existing!T6)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T6-SuperPeak!T6))","v":14555.295673076918},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!U6-(AboveHWM!U6+Tier1!U6+Existing!U6)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U6-SuperPeak!U6))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!V6-(AboveHWM!V6+Tier1!V6+Existing!V6)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V6-SuperPeak!V6))","v":18079.822115384624},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!W6-(AboveHWM!W6+Tier1!W6+Existing!W6)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W6-SuperPeak!W6))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!X6-(AboveHWM!X6+Tier1!X6+Existing!X6)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X6-SuperPeak!X6))","v":19015.749999999982},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!Y6-(AboveHWM!Y6+Tier1!Y6+Existing!Y6)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y6-SuperPeak!Y6))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!Z6-(AboveHWM!Z6+Tier1!Z6+Existing!Z6)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z6-SuperPeak!Z6))","v":14666.18250000001},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AA6-(AboveHWM!AA6+Tier1!AA6+Existing!AA6)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA6-SuperPeak!AA6))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AB6-(AboveHWM!AB6+Tier1!AB6+Existing!AB6)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB6-SuperPeak!AB6))","v":9139.0162037036971},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AC6-(AboveHWM!AC6+Tier1!AC6+Existing!AC6)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC6-SuperPeak!AC6))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AD6-(AboveHWM!AD6+Tier1!AD6+Existing!AD6)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD6-SuperPeak!AD6))","v":2091.161458333328},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AE6-(AboveHWM!AE6+Tier1!AE6+Existing!AE6)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE6-SuperPeak!AE6))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AF6-(AboveHWM!AF6+Tier1!AF6+Existing!AF6)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF6-SuperPeak!AF6))","v":20441.793269230773},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AG6-(AboveHWM!AG6+Tier1!AG6+Existing!AG6)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG6-SuperPeak!AG6))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AH6-(AboveHWM!AH6+Tier1!AH6+Existing!AH6)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH6-SuperPeak!AH6))","v":21649.12000000001},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AI6-(AboveHWM!AI6+Tier1!AI6+Existing!AI6)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI6-SuperPeak!AI6))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AJ6-(AboveHWM!AJ6+Tier1!AJ6+Existing!AJ6)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ6-SuperPeak!AJ6))","v":6244.6302083333403},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AK6-(AboveHWM!AK6+Tier1!AK6+Existing!AK6)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK6-SuperPeak!AK6))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AL6-(AboveHWM!AL6+Tier1!AL6+Existing!AL6)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL6-SuperPeak!AL6))","v":11306.539351851863},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AM6-(AboveHWM!AM6+Tier1!AM6+Existing!AM6)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM6-SuperPeak!AM6))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AN6-(AboveHWM!AN6+Tier1!AN6+Existing!AN6)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN6-SuperPeak!AN6))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AO6-(AboveHWM!AO6+Tier1!AO6+Existing!AO6)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO6-SuperPeak!AO6))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AP6-(AboveHWM!AP6+Tier1!AP6+Existing!AP6)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP6-SuperPeak!AP6))","v":5326.464999999992},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AQ6-(AboveHWM!AQ6+Tier1!AQ6+Existing!AQ6)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ6-SuperPeak!AQ6))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AR6-(AboveHWM!AR6+Tier1!AR6+Existing!AR6)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR6-SuperPeak!AR6))","v":14529.408653846152},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AS6-(AboveHWM!AS6+Tier1!AS6+Existing!AS6)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS6-SuperPeak!AS6))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AT6-(AboveHWM!AT6+Tier1!AT6+Existing!AT6)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT6-SuperPeak!AT6))","v":18054.370192307681},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AU6-(AboveHWM!AU6+Tier1!AU6+Existing!AU6)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU6-SuperPeak!AU6))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AV6-(AboveHWM!AV6+Tier1!AV6+Existing!AV6)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV6-SuperPeak!AV6))","v":19079.07692307694},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AW6-(AboveHWM!AW6+Tier1!AW6+Existing!AW6)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW6-SuperPeak!AW6))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AX6-(AboveHWM!AX6+Tier1!AX6+Existing!AX6)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX6-SuperPeak!AX6))","v":14776.8675},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AY6-(AboveHWM!AY6+Tier1!AY6+Existing!AY6)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY6-SuperPeak!AY6))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AZ6-(AboveHWM!AZ6+Tier1!AZ6+Existing!AZ6)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AZ6-SuperPeak!AZ6))","v":9489.8124999999927},{"$f":"IF(OR(BA$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BA6-(AboveHWM!BA6+Tier1!BA6+Existing!BA6)/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BA6-SuperPeak!BA6))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BB6-(AboveHWM!BB6+Tier1!BB6+Existing!BB6)/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BB6-SuperPeak!BB6))","v":2048.5825000000054},{"$f":"IF(OR(BC$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BC6-(AboveHWM!BC6+Tier1!BC6+Existing!BC6)/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BC6-SuperPeak!BC6))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BD6-(AboveHWM!BD6+Tier1!BD6+Existing!BD6)/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BD6-SuperPeak!BD6))","v":21294.112980769241},{"$f":"IF(OR(BE$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BE6-(AboveHWM!BE6+Tier1!BE6+Existing!BE6)/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BE6-SuperPeak!BE6))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BF6-(AboveHWM!BF6+Tier1!BF6+Existing!BF6)/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BF6-SuperPeak!BF6))","v":22102.942499999997},{"$f":"IF(OR(BG$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BG6-(AboveHWM!BG6+Tier1!BG6+Existing!BG6)/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BG6-SuperPeak!BG6))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BH6-(AboveHWM!BH6+Tier1!BH6+Existing!BH6)/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BH6-SuperPeak!BH6))","v":6125.2974999999951},{"$f":"IF(OR(BI$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BI6-(AboveHWM!BI6+Tier1!BI6+Existing!BI6)/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BI6-SuperPeak!BI6))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BJ6-(AboveHWM!BJ6+Tier1!BJ6+Existing!BJ6)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BJ6-SuperPeak!BJ6))","v":11451.442129629637},{"$f":"IF(OR(BK$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BK6-(AboveHWM!BK6+Tier1!BK6+Existing!BK6)/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BK6-SuperPeak!BK6))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BL6-(AboveHWM!BL6+Tier1!BL6+Existing!BL6)/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BL6-SuperPeak!BL6))","v":0},{"$f":"IF(OR(BM$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BM6-(AboveHWM!BM6+Tier1!BM6+Existing!BM6)/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BM6-SuperPeak!BM6))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BN6-(AboveHWM!BN6+Tier1!BN6+Existing!BN6)/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BN6-SuperPeak!BN6))","v":5224.3341346153829},{"$f":"IF(OR(BO$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BO6-(AboveHWM!BO6+Tier1!BO6+Existing!BO6)/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BO6-SuperPeak!BO6))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BP6-(AboveHWM!BP6+Tier1!BP6+Existing!BP6)/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BP6-SuperPeak!BP6))","v":14766.603365384617},{"$f":"IF(OR(BQ$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BQ6-(AboveHWM!BQ6+Tier1!BQ6+Existing!BQ6)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BQ6-SuperPeak!BQ6))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BR6-(AboveHWM!BR6+Tier1!BR6+Existing!BR6)/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BR6-SuperPeak!BR6))","v":18435.977500000015},{"$f":"IF(OR(BS$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BS6-(AboveHWM!BS6+Tier1!BS6+Existing!BS6)/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BS6-SuperPeak!BS6))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BT6-(AboveHWM!BT6+Tier1!BT6+Existing!BT6)/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BT6-SuperPeak!BT6))","v":18993.634259259266},{"$f":"IF(OR(BU$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BU6-(AboveHWM!BU6+Tier1!BU6+Existing!BU6)/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BU6-SuperPeak!BU6))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BV6-(AboveHWM!BV6+Tier1!BV6+Existing!BV6)/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BV6-SuperPeak!BV6))","v":14869.445000000003},{"$f":"IF(OR(BW$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!BW6-(AboveHWM!BW6+Tier1!BW6+Existing!BW6)/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BW6-SuperPeak!BW6))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!D7-(AboveHWM!D7+Tier1!D7+Existing!D7)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D7-SuperPeak!D7))","v":9326.0532407407409},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!E7-(AboveHWM!E7+Tier1!E7+Existing!E7)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E7-SuperPeak!E7))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!F7-(AboveHWM!F7+Tier1!F7+Existing!F7)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F7-SuperPeak!F7))","v":2107.729166666662},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!G7-(AboveHWM!G7+Tier1!G7+Existing!G7)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G7-SuperPeak!G7))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!H7-(AboveHWM!H7+Tier1!H7+Existing!H7)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H7-SuperPeak!H7))","v":11803.240384615396},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!I7-(AboveHWM!I7+Tier1!I7+Existing!I7)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I7-SuperPeak!I7))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!J7-(AboveHWM!J7+Tier1!J7+Existing!J7)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J7-SuperPeak!J7))","v":16611.11298076923},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!K7-(AboveHWM!K7+Tier1!K7+Existing!K7)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K7-SuperPeak!K7))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!L7-(AboveHWM!L7+Tier1!L7+Existing!L7)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L7-SuperPeak!L7))","v":7219.1302083333258},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!M7-(AboveHWM!M7+Tier1!M7+Existing!M7)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M7-SuperPeak!M7))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!N7-(AboveHWM!N7+Tier1!N7+Existing!N7)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N7-SuperPeak!N7))","v":4098.4254807692369},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!O7-(AboveHWM!O7+Tier1!O7+Existing!O7)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O7-SuperPeak!O7))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!P7-(AboveHWM!P7+Tier1!P7+Existing!P7)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P7-SuperPeak!P7))","v":7468.0216346153929},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!Q7-(AboveHWM!Q7+Tier1!Q7+Existing!Q7)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q7-SuperPeak!Q7))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!R7-(AboveHWM!R7+Tier1!R7+Existing!R7)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R7-SuperPeak!R7))","v":86.422499999990521},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!S7-(AboveHWM!S7+Tier1!S7+Existing!S7)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S7-SuperPeak!S7))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!T7-(AboveHWM!T7+Tier1!T7+Existing!T7)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T7-SuperPeak!T7))","v":8156.7644230769392},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!U7-(AboveHWM!U7+Tier1!U7+Existing!U7)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U7-SuperPeak!U7))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!V7-(AboveHWM!V7+Tier1!V7+Existing!V7)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V7-SuperPeak!V7))","v":19952.199519230766},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!W7-(AboveHWM!W7+Tier1!W7+Existing!W7)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W7-SuperPeak!W7))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!X7-(AboveHWM!X7+Tier1!X7+Existing!X7)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X7-SuperPeak!X7))","v":28890.074519230777},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!Y7-(AboveHWM!Y7+Tier1!Y7+Existing!Y7)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y7-SuperPeak!Y7))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!Z7-(AboveHWM!Z7+Tier1!Z7+Existing!Z7)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z7-SuperPeak!Z7))","v":8237.6550000000025},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AA7-(AboveHWM!AA7+Tier1!AA7+Existing!AA7)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA7-SuperPeak!AA7))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AB7-(AboveHWM!AB7+Tier1!AB7+Existing!AB7)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB7-SuperPeak!AB7))","v":9698.1203703703686},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AC7-(AboveHWM!AC7+Tier1!AC7+Existing!AC7)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC7-SuperPeak!AC7))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AD7-(AboveHWM!AD7+Tier1!AD7+Existing!AD7)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD7-SuperPeak!AD7))","v":2287.5937500000027},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AE7-(AboveHWM!AE7+Tier1!AE7+Existing!AE7)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE7-SuperPeak!AE7))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AF7-(AboveHWM!AF7+Tier1!AF7+Existing!AF7)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF7-SuperPeak!AF7))","v":12127.074519230779},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AG7-(AboveHWM!AG7+Tier1!AG7+Existing!AG7)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG7-SuperPeak!AG7))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AH7-(AboveHWM!AH7+Tier1!AH7+Existing!AH7)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH7-SuperPeak!AH7))","v":15042.004999999999},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AI7-(AboveHWM!AI7+Tier1!AI7+Existing!AI7)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI7-SuperPeak!AI7))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AJ7-(AboveHWM!AJ7+Tier1!AJ7+Existing!AJ7)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ7-SuperPeak!AJ7))","v":7556.1640625000027},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AK7-(AboveHWM!AK7+Tier1!AK7+Existing!AK7)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK7-SuperPeak!AK7))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AL7-(AboveHWM!AL7+Tier1!AL7+Existing!AL7)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL7-SuperPeak!AL7))","v":5968.6597222222208},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AM7-(AboveHWM!AM7+Tier1!AM7+Existing!AM7)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM7-SuperPeak!AM7))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AN7-(AboveHWM!AN7+Tier1!AN7+Existing!AN7)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN7-SuperPeak!AN7))","v":7868.4855769230744},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AO7-(AboveHWM!AO7+Tier1!AO7+Existing!AO7)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO7-SuperPeak!AO7))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AP7-(AboveHWM!AP7+Tier1!AP7+Existing!AP7)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP7-SuperPeak!AP7))","v":532.37750000000256},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AQ7-(AboveHWM!AQ7+Tier1!AQ7+Existing!AQ7)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ7-SuperPeak!AQ7))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AR7-(AboveHWM!AR7+Tier1!AR7+Existing!AR7)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR7-SuperPeak!AR7))","v":8569.0504807692378},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AS7-(AboveHWM!AS7+Tier1!AS7+Existing!AS7)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS7-SuperPeak!AS7))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AT7-(AboveHWM!AT7+Tier1!AT7+Existing!AT7)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT7-SuperPeak!AT7))","v":20422.033653846134},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AU7-(AboveHWM!AU7+Tier1!AU7+Existing!AU7)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU7-SuperPeak!AU7))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AV7-(AboveHWM!AV7+Tier1!AV7+Existing!AV7)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV7-SuperPeak!AV7))","v":29492.348557692319},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AW7-(AboveHWM!AW7+Tier1!AW7+Existing!AW7)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW7-SuperPeak!AW7))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AX7-(AboveHWM!AX7+Tier1!AX7+Existing!AX7)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX7-SuperPeak!AX7))","v":8646.9399999999987},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AY7-(AboveHWM!AY7+Tier1!AY7+Existing!AY7)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY7-SuperPeak!AY7))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AZ7-(AboveHWM!AZ7+Tier1!AZ7+Existing!AZ7)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AZ7-SuperPeak!AZ7))","v":7438.1105769230799},{"$f":"IF(OR(BA$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BA7-(AboveHWM!BA7+Tier1!BA7+Existing!BA7)/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BA7-SuperPeak!BA7))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BB7-(AboveHWM!BB7+Tier1!BB7+Existing!BB7)/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BB7-SuperPeak!BB7))","v":4425.9249999999956},{"$f":"IF(OR(BC$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BC7-(AboveHWM!BC7+Tier1!BC7+Existing!BC7)/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BC7-SuperPeak!BC7))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BD7-(AboveHWM!BD7+Tier1!BD7+Existing!BD7)/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BD7-SuperPeak!BD7))","v":12366.516826923071},{"$f":"IF(OR(BE$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BE7-(AboveHWM!BE7+Tier1!BE7+Existing!BE7)/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BE7-SuperPeak!BE7))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BF7-(AboveHWM!BF7+Tier1!BF7+Existing!BF7)/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BF7-SuperPeak!BF7))","v":15341.982500000004},{"$f":"IF(OR(BG$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BG7-(AboveHWM!BG7+Tier1!BG7+Existing!BG7)/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BG7-SuperPeak!BG7))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BH7-(AboveHWM!BH7+Tier1!BH7+Existing!BH7)/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BH7-SuperPeak!BH7))","v":8661.3275000000067},{"$f":"IF(OR(BI$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BI7-(AboveHWM!BI7+Tier1!BI7+Existing!BI7)/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BI7-SuperPeak!BI7))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BJ7-(AboveHWM!BJ7+Tier1!BJ7+Existing!BJ7)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BJ7-SuperPeak!BJ7))","v":6206.6388888888896},{"$f":"IF(OR(BK$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BK7-(AboveHWM!BK7+Tier1!BK7+Existing!BK7)/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BK7-SuperPeak!BK7))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BL7-(AboveHWM!BL7+Tier1!BL7+Existing!BL7)/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BL7-SuperPeak!BL7))","v":5428.3999999999924},{"$f":"IF(OR(BM$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BM7-(AboveHWM!BM7+Tier1!BM7+Existing!BM7)/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BM7-SuperPeak!BM7))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BN7-(AboveHWM!BN7+Tier1!BN7+Existing!BN7)/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BN7-SuperPeak!BN7))","v":4700.9326923077097},{"$f":"IF(OR(BO$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BO7-(AboveHWM!BO7+Tier1!BO7+Existing!BO7)/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BO7-SuperPeak!BO7))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BP7-(AboveHWM!BP7+Tier1!BP7+Existing!BP7)/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BP7-SuperPeak!BP7))","v":8583.7163461538676},{"$f":"IF(OR(BQ$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BQ7-(AboveHWM!BQ7+Tier1!BQ7+Existing!BQ7)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BQ7-SuperPeak!BQ7))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BR7-(AboveHWM!BR7+Tier1!BR7+Existing!BR7)/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BR7-SuperPeak!BR7))","v":15266.075000000008},{"$f":"IF(OR(BS$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BS7-(AboveHWM!BS7+Tier1!BS7+Existing!BS7)/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BS7-SuperPeak!BS7))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BT7-(AboveHWM!BT7+Tier1!BT7+Existing!BT7)/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BT7-SuperPeak!BT7))","v":33829.0625},{"$f":"IF(OR(BU$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BU7-(AboveHWM!BU7+Tier1!BU7+Existing!BU7)/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BU7-SuperPeak!BU7))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BV7-(AboveHWM!BV7+Tier1!BV7+Existing!BV7)/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BV7-SuperPeak!BV7))","v":8840.5299999999988},{"$f":"IF(OR(BW$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!BW7-(AboveHWM!BW7+Tier1!BW7+Existing!BW7)/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BW7-SuperPeak!BW7))","v":0}]
[null,10071,"Drain, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!D23-(AboveHWM!D23+Tier1!D23+Existing!D23)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D23-SuperPeak!D23))","v":133.76851851851856},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!E23-(AboveHWM!E23+Tier1!E23+Existing!E23)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E23-SuperPeak!E23))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!F23-(AboveHWM!F23+Tier1!F23+Existing!F23)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F23-SuperPeak!F23))","v":222.997395833333},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!G23-(AboveHWM!G23+Tier1!G23+Existing!G23)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G23-SuperPeak!G23))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!H23-(AboveHWM!H23+Tier1!H23+Existing!H23)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H23-SuperPeak!H23))","v":288.92788461538464},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!I23-(AboveHWM!I23+Tier1!I23+Existing!I23)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I23-SuperPeak!I23))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!J23-(AboveHWM!J23+Tier1!J23+Existing!J23)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J23-SuperPeak!J23))","v":340.69951923076889},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!K23-(AboveHWM!K23+Tier1!K23+Existing!K23)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K23-SuperPeak!K23))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!L23-(AboveHWM!L23+Tier1!L23+Existing!L23)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L23-SuperPeak!L23))","v":262.43489583333326},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!M23-(AboveHWM!M23+Tier1!M23+Existing!M23)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M23-SuperPeak!M23))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!N23-(AboveHWM!N23+Tier1!N23+Existing!N23)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N23-SuperPeak!N23))","v":457.76923076923049},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!O23-(AboveHWM!O23+Tier1!O23+Existing!O23)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O23-SuperPeak!O23))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!P23-(AboveHWM!P23+Tier1!P23+Existing!P23)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P23-SuperPeak!P23))","v":389.58653846153823},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!Q23-(AboveHWM!Q23+Tier1!Q23+Existing!Q23)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q23-SuperPeak!Q23))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!R23-(AboveHWM!R23+Tier1!R23+Existing!R23)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R23-SuperPeak!R23))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!S23-(AboveHWM!S23+Tier1!S23+Existing!S23)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S23-SuperPeak!S23))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!T23-(AboveHWM!T23+Tier1!T23+Existing!T23)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T23-SuperPeak!T23))","v":109.1249999999998},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!U23-(AboveHWM!U23+Tier1!U23+Existing!U23)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U23-SuperPeak!U23))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!V23-(AboveHWM!V23+Tier1!V23+Existing!V23)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V23-SuperPeak!V23))","v":178.6153846153845},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!W23-(AboveHWM!W23+Tier1!W23+Existing!W23)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W23-SuperPeak!W23))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!X23-(AboveHWM!X23+Tier1!X23+Existing!X23)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X23-SuperPeak!X23))","v":388.62980769230774},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!Y23-(AboveHWM!Y23+Tier1!Y23+Existing!Y23)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y23-SuperPeak!Y23))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!Z23-(AboveHWM!Z23+Tier1!Z23+Existing!Z23)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z23-SuperPeak!Z23))","v":21.297499999999857},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AA23-(AboveHWM!AA23+Tier1!AA23+Existing!AA23)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA23-SuperPeak!AA23))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AB23-(AboveHWM!AB23+Tier1!AB23+Existing!AB23)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB23-SuperPeak!AB23))","v":125.33564814814812},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AC23-(AboveHWM!AC23+Tier1!AC23+Existing!AC23)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC23-SuperPeak!AC23))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AD23-(AboveHWM!AD23+Tier1!AD23+Existing!AD23)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD23-SuperPeak!AD23))","v":214.35416666666674},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AE23-(AboveHWM!AE23+Tier1!AE23+Existing!AE23)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE23-SuperPeak!AE23))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AF23-(AboveHWM!AF23+Tier1!AF23+Existing!AF23)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF23-SuperPeak!AF23))","v":288.92788461538464},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AG23-(AboveHWM!AG23+Tier1!AG23+Existing!AG23)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG23-SuperPeak!AG23))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AH23-(AboveHWM!AH23+Tier1!AH23+Existing!AH23)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH23-SuperPeak!AH23))","v":328.5999999999998},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AI23-(AboveHWM!AI23+Tier1!AI23+Existing!AI23)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI23-SuperPeak!AI23))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AJ23-(AboveHWM!AJ23+Tier1!AJ23+Existing!AJ23)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ23-SuperPeak!AJ23))","v":262.43489583333326},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AK23-(AboveHWM!AK23+Tier1!AK23+Existing!AK23)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK23-SuperPeak!AK23))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AL23-(AboveHWM!AL23+Tier1!AL23+Existing!AL23)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL23-SuperPeak!AL23))","v":465.64351851851814},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AM23-(AboveHWM!AM23+Tier1!AM23+Existing!AM23)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM23-SuperPeak!AM23))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AN23-(AboveHWM!AN23+Tier1!AN23+Existing!AN23)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN23-SuperPeak!AN23))","v":389.58653846153823},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AO23-(AboveHWM!AO23+Tier1!AO23+Existing!AO23)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO23-SuperPeak!AO23))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AP23-(AboveHWM!AP23+Tier1!AP23+Existing!AP23)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP23-SuperPeak!AP23))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AQ23-(AboveHWM!AQ23+Tier1!AQ23+Existing!AQ23)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ23-SuperPeak!AQ23))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AR23-(AboveHWM!AR23+Tier1!AR23+Existing!AR23)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR23-SuperPeak!AR23))","v":109.1249999999998},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AS23-(AboveHWM!AS23+Tier1!AS23+Existing!AS23)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS23-SuperPeak!AS23))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AT23-(AboveHWM!AT23+Tier1!AT23+Existing!AT23)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT23-SuperPeak!AT23))","v":178.6153846153845},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AU23-(AboveHWM!AU23+Tier1!AU23+Existing!AU23)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU23-SuperPeak!AU23))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AV23-(AboveHWM!AV23+Tier1!AV23+Existing!AV23)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV23-SuperPeak!AV23))","v":388.62980769230774},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AW23-(AboveHWM!AW23+Tier1!AW23+Existing!AW23)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW23-SuperPeak!AW23))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AX23-(AboveHWM!AX23+Tier1!AX23+Existing!AX23)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX23-SuperPeak!AX23))","v":21.297499999999857},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AY23-(AboveHWM!AY23+Tier1!AY23+Existing!AY23)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY23-SuperPeak!AY23))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!AZ23-(AboveHWM!AZ23+Tier1!AZ23+Existing!AZ23)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AZ23-SuperPeak!AZ23))","v":117.02884615384612},{"$f":"IF(OR(BA$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BA23-(AboveHWM!BA23+Tier1!BA23+Existing!BA23)/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BA23-SuperPeak!BA23))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BB23-(AboveHWM!BB23+Tier1!BB23+Existing!BB23)/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BB23-SuperPeak!BB23))","v":223.33499999999995},{"$f":"IF(OR(BC$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BC23-(AboveHWM!BC23+Tier1!BC23+Existing!BC23)/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BC23-SuperPeak!BC23))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BD23-(AboveHWM!BD23+Tier1!BD23+Existing!BD23)/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BD23-SuperPeak!BD23))","v":288.92788461538464},{"$f":"IF(OR(BE$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BE23-(AboveHWM!BE23+Tier1!BE23+Existing!BE23)/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BE23-SuperPeak!BE23))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BF23-(AboveHWM!BF23+Tier1!BF23+Existing!BF23)/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BF23-SuperPeak!BF23))","v":328.5999999999998},{"$f":"IF(OR(BG$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BG23-(AboveHWM!BG23+Tier1!BG23+Existing!BG23)/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BG23-SuperPeak!BG23))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BH23-(AboveHWM!BH23+Tier1!BH23+Existing!BH23)/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BH23-SuperPeak!BH23))","v":277.02250000000026},{"$f":"IF(OR(BI$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BI23-(AboveHWM!BI23+Tier1!BI23+Existing!BI23)/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BI23-SuperPeak!BI23))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BJ23-(AboveHWM!BJ23+Tier1!BJ23+Existing!BJ23)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BJ23-SuperPeak!BJ23))","v":465.64351851851814},{"$f":"IF(OR(BK$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BK23-(AboveHWM!BK23+Tier1!BK23+Existing!BK23)/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BK23-SuperPeak!BK23))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BL23-(AboveHWM!BL23+Tier1!BL23+Existing!BL23)/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BL23-SuperPeak!BL23))","v":381.30250000000012},{"$f":"IF(OR(BM$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BM23-(AboveHWM!BM23+Tier1!BM23+Existing!BM23)/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BM23-SuperPeak!BM23))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BN23-(AboveHWM!BN23+Tier1!BN23+Existing!BN23)/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BN23-SuperPeak!BN23))","v":0},{"$f":"IF(OR(BO$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BO23-(AboveHWM!BO23+Tier1!BO23+Existing!BO23)/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BO23-SuperPeak!BO23))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BP23-(AboveHWM!BP23+Tier1!BP23+Existing!BP23)/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BP23-SuperPeak!BP23))","v":109.1249999999998},{"$f":"IF(OR(BQ$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BQ23-(AboveHWM!BQ23+Tier1!BQ23+Existing!BQ23)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BQ23-SuperPeak!BQ23))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BR23-(AboveHWM!BR23+Tier1!BR23+Existing!BR23)/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BR23-SuperPeak!BR23))","v":168.99999999999991},{"$f":"IF(OR(BS$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BS23-(AboveHWM!BS23+Tier1!BS23+Existing!BS23)/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BS23-SuperPeak!BS23))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BT23-(AboveHWM!BT23+Tier1!BT23+Existing!BT23)/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BT23-SuperPeak!BT23))","v":397.1574074074075},{"$f":"IF(OR(BU$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BU23-(AboveHWM!BU23+Tier1!BU23+Existing!BU23)/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BU23-SuperPeak!BU23))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BV23-(AboveHWM!BV23+Tier1!BV23+Existing!BV23)/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BV23-SuperPeak!BV23))","v":21.297499999999857},{"$f":"IF(OR(BW$3=\"LLH\",VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D23*1000*MAX(0,CSP!BW23-(AboveHWM!BW23+Tier1!BW23+Existing!BW23)/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BW23-SuperPeak!BW23))","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!D30-(AboveHWM!D30+Tier1!D30+Existing!D30)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D30-SuperPeak!D30))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!E30-(AboveHWM!E30+Tier1!E30+Existing!E30)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E30-SuperPeak!E30))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!F30-(AboveHWM!F30+Tier1!F30+Existing!F30)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F30-SuperPeak!F30))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!G30-(AboveHWM!G30+Tier1!G30+Existing!G30)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G30-SuperPeak!G30))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!H30-(AboveHWM!H30+Tier1!H30+Existing!H30)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H30-SuperPeak!H30))","v":3558.2692307692309},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!I30-(AboveHWM!I30+Tier1!I30+Existing!I30)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I30-SuperPeak!I30))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!J30-(AboveHWM!J30+Tier1!J30+Existing!J30)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J30-SuperPeak!J30))","v":442.68269230769073},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!K30-(AboveHWM!K30+Tier1!K30+Existing!K30)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K30-SuperPeak!K30))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!L30-(AboveHWM!L30+Tier1!L30+Existing!L30)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L30-SuperPeak!L30))","v":320.71354166666578},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!M30-(AboveHWM!M30+Tier1!M30+Existing!M30)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M30-SuperPeak!M30))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!N30-(AboveHWM!N30+Tier1!N30+Existing!N30)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N30-SuperPeak!N30))","v":2042.461538461537},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!O30-(AboveHWM!O30+Tier1!O30+Existing!O30)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O30-SuperPeak!O30))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!P30-(AboveHWM!P30+Tier1!P30+Existing!P30)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P30-SuperPeak!P30))","v":681.73076923076883},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!Q30-(AboveHWM!Q30+Tier1!Q30+Existing!Q30)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q30-SuperPeak!Q30))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!R30-(AboveHWM!R30+Tier1!R30+Existing!R30)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R30-SuperPeak!R30))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!S30-(AboveHWM!S30+Tier1!S30+Existing!S30)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S30-SuperPeak!S30))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!T30-(AboveHWM!T30+Tier1!T30+Existing!T30)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T30-SuperPeak!T30))","v":3015.0528846153825},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!U30-(AboveHWM!U30+Tier1!U30+Existing!U30)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U30-SuperPeak!U30))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!V30-(AboveHWM!V30+Tier1!V30+Existing!V30)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V30-SuperPeak!V30))","v":1296.8413461538448},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!W30-(AboveHWM!W30+Tier1!W30+Existing!W30)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W30-SuperPeak!W30))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!X30-(AboveHWM!X30+Tier1!X30+Existing!X30)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X30-SuperPeak!X30))","v":1739.2403846153854},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!Y30-(AboveHWM!Y30+Tier1!Y30+Existing!Y30)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y30-SuperPeak!Y30))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!Z30-(AboveHWM!Z30+Tier1!Z30+Existing!Z30)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z30-SuperPeak!Z30))","v":1078.0325},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AA30-(AboveHWM!AA30+Tier1!AA30+Existing!AA30)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA30-SuperPeak!AA30))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AB30-(AboveHWM!AB30+Tier1!AB30+Existing!AB30)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB30-SuperPeak!AB30))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AC30-(AboveHWM!AC30+Tier1!AC30+Existing!AC30)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC30-SuperPeak!AC30))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AD30-(AboveHWM!AD30+Tier1!AD30+Existing!AD30)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD30-SuperPeak!AD30))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AE30-(AboveHWM!AE30+Tier1!AE30+Existing!AE30)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE30-SuperPeak!AE30))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AF30-(AboveHWM!AF30+Tier1!AF30+Existing!AF30)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF30-SuperPeak!AF30))","v":3558.2692307692309},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AG30-(AboveHWM!AG30+Tier1!AG30+Existing!AG30)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG30-SuperPeak!AG30))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AH30-(AboveHWM!AH30+Tier1!AH30+Existing!AH30)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH30-SuperPeak!AH30))","v":540.17999999999859},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AI30-(AboveHWM!AI30+Tier1!AI30+Existing!AI30)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI30-SuperPeak!AI30))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AJ30-(AboveHWM!AJ30+Tier1!AJ30+Existing!AJ30)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ30-SuperPeak!AJ30))","v":320.71354166666578},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AK30-(AboveHWM!AK30+Tier1!AK30+Existing!AK30)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK30-SuperPeak!AK30))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AL30-(AboveHWM!AL30+Tier1!AL30+Existing!AL30)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL30-SuperPeak!AL30))","v":1972.6365740740741},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AM30-(AboveHWM!AM30+Tier1!AM30+Existing!AM30)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM30-SuperPeak!AM30))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AN30-(AboveHWM!AN30+Tier1!AN30+Existing!AN30)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN30-SuperPeak!AN30))","v":681.73076923076883},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AO30-(AboveHWM!AO30+Tier1!AO30+Existing!AO30)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO30-SuperPeak!AO30))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AP30-(AboveHWM!AP30+Tier1!AP30+Existing!AP30)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP30-SuperPeak!AP30))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AQ30-(AboveHWM!AQ30+Tier1!AQ30+Existing!AQ30)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ30-SuperPeak!AQ30))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AR30-(AboveHWM!AR30+Tier1!AR30+Existing!AR30)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR30-SuperPeak!AR30))","v":3015.0528846153825},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AS30-(AboveHWM!AS30+Tier1!AS30+Existing!AS30)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS30-SuperPeak!AS30))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AT30-(AboveHWM!AT30+Tier1!AT30+Existing!AT30)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT30-SuperPeak!AT30))","v":1296.8413461538448},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AU30-(AboveHWM!AU30+Tier1!AU30+Existing!AU30)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU30-SuperPeak!AU30))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AV30-(AboveHWM!AV30+Tier1!AV30+Existing!AV30)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV30-SuperPeak!AV30))","v":1739.2403846153854},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AW30-(AboveHWM!AW30+Tier1!AW30+Existing!AW30)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW30-SuperPeak!AW30))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AX30-(AboveHWM!AX30+Tier1!AX30+Existing!AX30)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX30-SuperPeak!AX30))","v":1078.0325},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AY30-(AboveHWM!AY30+Tier1!AY30+Existing!AY30)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY30-SuperPeak!AY30))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!AZ30-(AboveHWM!AZ30+Tier1!AZ30+Existing!AZ30)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AZ30-SuperPeak!AZ30))","v":0},{"$f":"IF(OR(BA$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BA30-(AboveHWM!BA30+Tier1!BA30+Existing!BA30)/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BA30-SuperPeak!BA30))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BB30-(AboveHWM!BB30+Tier1!BB30+Existing!BB30)/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BB30-SuperPeak!BB30))","v":0},{"$f":"IF(OR(BC$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BC30-(AboveHWM!BC30+Tier1!BC30+Existing!BC30)/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BC30-SuperPeak!BC30))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BD30-(AboveHWM!BD30+Tier1!BD30+Existing!BD30)/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BD30-SuperPeak!BD30))","v":3558.2692307692309},{"$f":"IF(OR(BE$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BE30-(AboveHWM!BE30+Tier1!BE30+Existing!BE30)/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BE30-SuperPeak!BE30))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BF30-(AboveHWM!BF30+Tier1!BF30+Existing!BF30)/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BF30-SuperPeak!BF30))","v":540.17999999999859},{"$f":"IF(OR(BG$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BG30-(AboveHWM!BG30+Tier1!BG30+Existing!BG30)/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BG30-SuperPeak!BG30))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BH30-(AboveHWM!BH30+Tier1!BH30+Existing!BH30)/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BH30-SuperPeak!BH30))","v":372.77000000000004},{"$f":"IF(OR(BI$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BI30-(AboveHWM!BI30+Tier1!BI30+Existing!BI30)/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BI30-SuperPeak!BI30))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BJ30-(AboveHWM!BJ30+Tier1!BJ30+Existing!BJ30)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BJ30-SuperPeak!BJ30))","v":1972.6365740740741},{"$f":"IF(OR(BK$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BK30-(AboveHWM!BK30+Tier1!BK30+Existing!BK30)/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BK30-SuperPeak!BK30))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BL30-(AboveHWM!BL30+Tier1!BL30+Existing!BL30)/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BL30-SuperPeak!BL30))","v":736.57749999999828},{"$f":"IF(OR(BM$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BM30-(AboveHWM!BM30+Tier1!BM30+Existing!BM30)/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BM30-SuperPeak!BM30))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BN30-(AboveHWM!BN30+Tier1!BN30+Existing!BN30)/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BN30-SuperPeak!BN30))","v":0},{"$f":"IF(OR(BO$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BO30-(AboveHWM!BO30+Tier1!BO30+Existing!BO30)/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BO30-SuperPeak!BO30))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BP30-(AboveHWM!BP30+Tier1!BP30+Existing!BP30)/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BP30-SuperPeak!BP30))","v":3015.0528846153825},{"$f":"IF(OR(BQ$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BQ30-(AboveHWM!BQ30+Tier1!BQ30+Existing!BQ30)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BQ30-SuperPeak!BQ30))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BR30-(AboveHWM!BR30+Tier1!BR30+Existing!BR30)/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BR30-SuperPeak!BR30))","v":1331.8850000000007},{"$f":"IF(OR(BS$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BS30-(AboveHWM!BS30+Tier1!BS30+Existing!BS30)/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BS30-SuperPeak!BS30))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BT30-(AboveHWM!BT30+Tier1!BT30+Existing!BT30)/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BT30-SuperPeak!BT30))","v":1702.0740740740746},{"$f":"IF(OR(BU$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BU30-(AboveHWM!BU30+Tier1!BU30+Existing!BU30)/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BU30-SuperPeak!BU30))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BV30-(AboveHWM!BV30+Tier1!BV30+Existing!BV30)/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BV30-SuperPeak!BV30))","v":1078.0325},{"$f":"IF(OR(BW$3=\"LLH\",VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D30*1000*MAX(0,CSP!BW30-(AboveHWM!BW30+Tier1!BW30+Existing!BW30)/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BW30-SuperPeak!BW30))","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!D45-(AboveHWM!D45+Tier1!D45+Existing!D45)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D45-SuperPeak!D45))","v":1220.9143518518517},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!E45-(AboveHWM!E45+Tier1!E45+Existing!E45)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E45-SuperPeak!E45))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!F45-(AboveHWM!F45+Tier1!F45+Existing!F45)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F45-SuperPeak!F45))","v":302.18489583333309},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!G45-(AboveHWM!G45+Tier1!G45+Existing!G45)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G45-SuperPeak!G45))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!H45-(AboveHWM!H45+Tier1!H45+Existing!H45)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H45-SuperPeak!H45))","v":518.53846153846189},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!I45-(AboveHWM!I45+Tier1!I45+Existing!I45)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I45-SuperPeak!I45))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!J45-(AboveHWM!J45+Tier1!J45+Existing!J45)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J45-SuperPeak!J45))","v":1104.2740384615383},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!K45-(AboveHWM!K45+Tier1!K45+Existing!K45)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K45-SuperPeak!K45))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!L45-(AboveHWM!L45+Tier1!L45+Existing!L45)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L45-SuperPeak!L45))","v":470.47395833333348},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!M45-(AboveHWM!M45+Tier1!M45+Existing!M45)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M45-SuperPeak!M45))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!N45-(AboveHWM!N45+Tier1!N45+Existing!N45)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N45-SuperPeak!N45))","v":618.56009615384573},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!O45-(AboveHWM!O45+Tier1!O45+Existing!O45)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O45-SuperPeak!O45))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!P45-(AboveHWM!P45+Tier1!P45+Existing!P45)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P45-SuperPeak!P45))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!Q45-(AboveHWM!Q45+Tier1!Q45+Existing!Q45)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q45-SuperPeak!Q45))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!R45-(AboveHWM!R45+Tier1!R45+Existing!R45)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R45-SuperPeak!R45))","v":108.54000000000019},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!S45-(AboveHWM!S45+Tier1!S45+Existing!S45)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S45-SuperPeak!S45))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!T45-(AboveHWM!T45+Tier1!T45+Existing!T45)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T45-SuperPeak!T45))","v":542.30528846153845},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!U45-(AboveHWM!U45+Tier1!U45+Existing!U45)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U45-SuperPeak!U45))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!V45-(AboveHWM!V45+Tier1!V45+Existing!V45)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V45-SuperPeak!V45))","v":603.9711538461537},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!W45-(AboveHWM!W45+Tier1!W45+Existing!W45)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W45-SuperPeak!W45))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!X45-(AboveHWM!X45+Tier1!X45+Existing!X45)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X45-SuperPeak!X45))","v":1013.0793269230769},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!Y45-(AboveHWM!Y45+Tier1!Y45+Existing!Y45)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y45-SuperPeak!Y45))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!Z45-(AboveHWM!Z45+Tier1!Z45+Existing!Z45)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z45-SuperPeak!Z45))","v":898.49},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AA45-(AboveHWM!AA45+Tier1!AA45+Existing!AA45)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA45-SuperPeak!AA45))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AB45-(AboveHWM!AB45+Tier1!AB45+Existing!AB45)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB45-SuperPeak!AB45))","v":1221.025462962963},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AC45-(AboveHWM!AC45+Tier1!AC45+Existing!AC45)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC45-SuperPeak!AC45))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AD45-(AboveHWM!AD45+Tier1!AD45+Existing!AD45)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD45-SuperPeak!AD45))","v":302.26302083333343},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AE45-(AboveHWM!AE45+Tier1!AE45+Existing!AE45)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE45-SuperPeak!AE45))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AF45-(AboveHWM!AF45+Tier1!AF45+Existing!AF45)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF45-SuperPeak!AF45))","v":519.25721153846166},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AG45-(AboveHWM!AG45+Tier1!AG45+Existing!AG45)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG45-SuperPeak!AG45))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AH45-(AboveHWM!AH45+Tier1!AH45+Existing!AH45)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH45-SuperPeak!AH45))","v":1127.1049999999996},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AI45-(AboveHWM!AI45+Tier1!AI45+Existing!AI45)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI45-SuperPeak!AI45))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AJ45-(AboveHWM!AJ45+Tier1!AJ45+Existing!AJ45)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ45-SuperPeak!AJ45))","v":470.46875},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AK45-(AboveHWM!AK45+Tier1!AK45+Existing!AK45)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK45-SuperPeak!AK45))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AL45-(AboveHWM!AL45+Tier1!AL45+Existing!AL45)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL45-SuperPeak!AL45))","v":599.60648148148141},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AM45-(AboveHWM!AM45+Tier1!AM45+Existing!AM45)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM45-SuperPeak!AM45))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AN45-(AboveHWM!AN45+Tier1!AN45+Existing!AN45)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN45-SuperPeak!AN45))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AO45-(AboveHWM!AO45+Tier1!AO45+Existing!AO45)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO45-SuperPeak!AO45))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AP45-(AboveHWM!AP45+Tier1!AP45+Existing!AP45)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP45-SuperPeak!AP45))","v":108.89500000000052},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AQ45-(AboveHWM!AQ45+Tier1!AQ45+Existing!AQ45)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ45-SuperPeak!AQ45))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AR45-(AboveHWM!AR45+Tier1!AR45+Existing!AR45)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR45-SuperPeak!AR45))","v":541.66826923076928},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AS45-(AboveHWM!AS45+Tier1!AS45+Existing!AS45)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS45-SuperPeak!AS45))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AT45-(AboveHWM!AT45+Tier1!AT45+Existing!AT45)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT45-SuperPeak!AT45))","v":604.13221153846189},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AU45-(AboveHWM!AU45+Tier1!AU45+Existing!AU45)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU45-SuperPeak!AU45))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AV45-(AboveHWM!AV45+Tier1!AV45+Existing!AV45)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV45-SuperPeak!AV45))","v":1013.7548076923077},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AW45-(AboveHWM!AW45+Tier1!AW45+Existing!AW45)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW45-SuperPeak!AW45))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AX45-(AboveHWM!AX45+Tier1!AX45+Existing!AX45)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX45-SuperPeak!AX45))","v":898.43500000000029},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AY45-(AboveHWM!AY45+Tier1!AY45+Existing!AY45)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY45-SuperPeak!AY45))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!AZ45-(AboveHWM!AZ45+Tier1!AZ45+Existing!AZ45)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AZ45-SuperPeak!AZ45))","v":1232.4567307692309},{"$f":"IF(OR(BA$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BA45-(AboveHWM!BA45+Tier1!BA45+Existing!BA45)/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BA45-SuperPeak!BA45))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BB45-(AboveHWM!BB45+Tier1!BB45+Existing!BB45)/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BB45-SuperPeak!BB45))","v":281.89750000000015},{"$f":"IF(OR(BC$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BC45-(AboveHWM!BC45+Tier1!BC45+Existing!BC45)/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BC45-SuperPeak!BC45))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BD45-(AboveHWM!BD45+Tier1!BD45+Existing!BD45)/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BD45-SuperPeak!BD45))","v":518.89663461538476},{"$f":"IF(OR(BE$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BE45-(AboveHWM!BE45+Tier1!BE45+Existing!BE45)/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BE45-SuperPeak!BE45))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BF45-(AboveHWM!BF45+Tier1!BF45+Existing!BF45)/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BF45-SuperPeak!BF45))","v":1126.825},{"$f":"IF(OR(BG$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BG45-(AboveHWM!BG45+Tier1!BG45+Existing!BG45)/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BG45-SuperPeak!BG45))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BH45-(AboveHWM!BH45+Tier1!BH45+Existing!BH45)/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BH45-SuperPeak!BH45))","v":476.57000000000039},{"$f":"IF(OR(BI$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BI45-(AboveHWM!BI45+Tier1!BI45+Existing!BI45)/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BI45-SuperPeak!BI45))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BJ45-(AboveHWM!BJ45+Tier1!BJ45+Existing!BJ45)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BJ45-SuperPeak!BJ45))","v":599.80324074074076},{"$f":"IF(OR(BK$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BK45-(AboveHWM!BK45+Tier1!BK45+Existing!BK45)/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BK45-SuperPeak!BK45))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BL45-(AboveHWM!BL45+Tier1!BL45+Existing!BL45)/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BL45-SuperPeak!BL45))","v":0},{"$f":"IF(OR(BM$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BM45-(AboveHWM!BM45+Tier1!BM45+Existing!BM45)/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BM45-SuperPeak!BM45))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BN45-(AboveHWM!BN45+Tier1!BN45+Existing!BN45)/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BN45-SuperPeak!BN45))","v":93.185096153846402},{"$f":"IF(OR(BO$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BO45-(AboveHWM!BO45+Tier1!BO45+Existing!BO45)/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BO45-SuperPeak!BO45))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BP45-(AboveHWM!BP45+Tier1!BP45+Existing!BP45)/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BP45-SuperPeak!BP45))","v":542.44951923076906},{"$f":"IF(OR(BQ$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BQ45-(AboveHWM!BQ45+Tier1!BQ45+Existing!BQ45)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BQ45-SuperPeak!BQ45))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BR45-(AboveHWM!BR45+Tier1!BR45+Existing!BR45)/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BR45-SuperPeak!BR45))","v":625.96249999999964},{"$f":"IF(OR(BS$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BS45-(AboveHWM!BS45+Tier1!BS45+Existing!BS45)/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BS45-SuperPeak!BS45))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BT45-(AboveHWM!BT45+Tier1!BT45+Existing!BT45)/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BT45-SuperPeak!BT45))","v":994.82870370370335},{"$f":"IF(OR(BU$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BU45-(AboveHWM!BU45+Tier1!BU45+Existing!BU45)/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BU45-SuperPeak!BU45))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BV45-(AboveHWM!BV45+Tier1!BV45+Existing!BV45)/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BV45-SuperPeak!BV45))","v":898.51250000000005},{"$f":"IF(OR(BW$3=\"LLH\",VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D45*1000*MAX(0,CSP!BW45-(AboveHWM!BW45+Tier1!BW45+Existing!BW45)/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BW45-SuperPeak!BW45))","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!D77-(AboveHWM!D77+Tier1!D77+Existing!D77)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D77-SuperPeak!D77))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!E77-(AboveHWM!E77+Tier1!E77+Existing!E77)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E77-SuperPeak!E77))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!F77-(AboveHWM!F77+Tier1!F77+Existing!F77)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F77-SuperPeak!F77))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!G77-(AboveHWM!G77+Tier1!G77+Existing!G77)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G77-SuperPeak!G77))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!H77-(AboveHWM!H77+Tier1!H77+Existing!H77)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H77-SuperPeak!H77))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!I77-(AboveHWM!I77+Tier1!I77+Existing!I77)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I77-SuperPeak!I77))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!J77-(AboveHWM!J77+Tier1!J77+Existing!J77)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J77-SuperPeak!J77))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!K77-(AboveHWM!K77+Tier1!K77+Existing!K77)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K77-SuperPeak!K77))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!L77-(AboveHWM!L77+Tier1!L77+Existing!L77)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L77-SuperPeak!L77))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!M77-(AboveHWM!M77+Tier1!M77+Existing!M77)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M77-SuperPeak!M77))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!N77-(AboveHWM!N77+Tier1!N77+Existing!N77)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N77-SuperPeak!N77))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!O77-(AboveHWM!O77+Tier1!O77+Existing!O77)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O77-SuperPeak!O77))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!P77-(AboveHWM!P77+Tier1!P77+Existing!P77)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P77-SuperPeak!P77))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!Q77-(AboveHWM!Q77+Tier1!Q77+Existing!Q77)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q77-SuperPeak!Q77))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!R77-(AboveHWM!R77+Tier1!R77+Existing!R77)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R77-SuperPeak!R77))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!S77-(AboveHWM!S77+Tier1!S77+Existing!S77)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S77-SuperPeak!S77))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!T77-(AboveHWM!T77+Tier1!T77+Existing!T77)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T77-SuperPeak!T77))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!U77-(AboveHWM!U77+Tier1!U77+Existing!U77)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U77-SuperPeak!U77))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!V77-(AboveHWM!V77+Tier1!V77+Existing!V77)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V77-SuperPeak!V77))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!W77-(AboveHWM!W77+Tier1!W77+Existing!W77)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W77-SuperPeak!W77))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!X77-(AboveHWM!X77+Tier1!X77+Existing!X77)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X77-SuperPeak!X77))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!Y77-(AboveHWM!Y77+Tier1!Y77+Existing!Y77)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y77-SuperPeak!Y77))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!Z77-(AboveHWM!Z77+Tier1!Z77+Existing!Z77)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z77-SuperPeak!Z77))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AA77-(AboveHWM!AA77+Tier1!AA77+Existing!AA77)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA77-SuperPeak!AA77))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AB77-(AboveHWM!AB77+Tier1!AB77+Existing!AB77)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB77-SuperPeak!AB77))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AC77-(AboveHWM!AC77+Tier1!AC77+Existing!AC77)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC77-SuperPeak!AC77))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AD77-(AboveHWM!AD77+Tier1!AD77+Existing!AD77)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD77-SuperPeak!AD77))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AE77-(AboveHWM!AE77+Tier1!AE77+Existing!AE77)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE77-SuperPeak!AE77))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AF77-(AboveHWM!AF77+Tier1!AF77+Existing!AF77)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF77-SuperPeak!AF77))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AG77-(AboveHWM!AG77+Tier1!AG77+Existing!AG77)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG77-SuperPeak!AG77))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AH77-(AboveHWM!AH77+Tier1!AH77+Existing!AH77)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH77-SuperPeak!AH77))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AI77-(AboveHWM!AI77+Tier1!AI77+Existing!AI77)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI77-SuperPeak!AI77))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AJ77-(AboveHWM!AJ77+Tier1!AJ77+Existing!AJ77)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ77-SuperPeak!AJ77))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AK77-(AboveHWM!AK77+Tier1!AK77+Existing!AK77)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK77-SuperPeak!AK77))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AL77-(AboveHWM!AL77+Tier1!AL77+Existing!AL77)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL77-SuperPeak!AL77))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AM77-(AboveHWM!AM77+Tier1!AM77+Existing!AM77)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM77-SuperPeak!AM77))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AN77-(AboveHWM!AN77+Tier1!AN77+Existing!AN77)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN77-SuperPeak!AN77))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AO77-(AboveHWM!AO77+Tier1!AO77+Existing!AO77)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO77-SuperPeak!AO77))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AP77-(AboveHWM!AP77+Tier1!AP77+Existing!AP77)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP77-SuperPeak!AP77))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AQ77-(AboveHWM!AQ77+Tier1!AQ77+Existing!AQ77)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ77-SuperPeak!AQ77))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AR77-(AboveHWM!AR77+Tier1!AR77+Existing!AR77)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR77-SuperPeak!AR77))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AS77-(AboveHWM!AS77+Tier1!AS77+Existing!AS77)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS77-SuperPeak!AS77))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AT77-(AboveHWM!AT77+Tier1!AT77+Existing!AT77)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT77-SuperPeak!AT77))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AU77-(AboveHWM!AU77+Tier1!AU77+Existing!AU77)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU77-SuperPeak!AU77))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AV77-(AboveHWM!AV77+Tier1!AV77+Existing!AV77)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV77-SuperPeak!AV77))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AW77-(AboveHWM!AW77+Tier1!AW77+Existing!AW77)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW77-SuperPeak!AW77))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AX77-(AboveHWM!AX77+Tier1!AX77+Existing!AX77)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX77-SuperPeak!AX77))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AY77-(AboveHWM!AY77+Tier1!AY77+Existing!AY77)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY77-SuperPeak!AY77))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!AZ77-(AboveHWM!AZ77+Tier1!AZ77+Existing!AZ77)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AZ77-SuperPeak!AZ77))","v":0},{"$f":"IF(OR(BA$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BA77-(AboveHWM!BA77+Tier1!BA77+Existing!BA77)/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BA77-SuperPeak!BA77))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BB77-(AboveHWM!BB77+Tier1!BB77+Existing!BB77)/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BB77-SuperPeak!BB77))","v":0},{"$f":"IF(OR(BC$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BC77-(AboveHWM!BC77+Tier1!BC77+Existing!BC77)/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BC77-SuperPeak!BC77))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BD77-(AboveHWM!BD77+Tier1!BD77+Existing!BD77)/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BD77-SuperPeak!BD77))","v":0},{"$f":"IF(OR(BE$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BE77-(AboveHWM!BE77+Tier1!BE77+Existing!BE77)/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BE77-SuperPeak!BE77))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BF77-(AboveHWM!BF77+Tier1!BF77+Existing!BF77)/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BF77-SuperPeak!BF77))","v":0},{"$f":"IF(OR(BG$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BG77-(AboveHWM!BG77+Tier1!BG77+Existing!BG77)/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BG77-SuperPeak!BG77))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BH77-(AboveHWM!BH77+Tier1!BH77+Existing!BH77)/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BH77-SuperPeak!BH77))","v":0},{"$f":"IF(OR(BI$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BI77-(AboveHWM!BI77+Tier1!BI77+Existing!BI77)/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BI77-SuperPeak!BI77))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BJ77-(AboveHWM!BJ77+Tier1!BJ77+Existing!BJ77)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BJ77-SuperPeak!BJ77))","v":0},{"$f":"IF(OR(BK$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BK77-(AboveHWM!BK77+Tier1!BK77+Existing!BK77)/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BK77-SuperPeak!BK77))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BL77-(AboveHWM!BL77+Tier1!BL77+Existing!BL77)/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BL77-SuperPeak!BL77))","v":0},{"$f":"IF(OR(BM$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BM77-(AboveHWM!BM77+Tier1!BM77+Existing!BM77)/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BM77-SuperPeak!BM77))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BN77-(AboveHWM!BN77+Tier1!BN77+Existing!BN77)/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BN77-SuperPeak!BN77))","v":0},{"$f":"IF(OR(BO$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BO77-(AboveHWM!BO77+Tier1!BO77+Existing!BO77)/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BO77-SuperPeak!BO77))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BP77-(AboveHWM!BP77+Tier1!BP77+Existing!BP77)/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BP77-SuperPeak!BP77))","v":0},{"$f":"IF(OR(BQ$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BQ77-(AboveHWM!BQ77+Tier1!BQ77+Existing!BQ77)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BQ77-SuperPeak!BQ77))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BR77-(AboveHWM!BR77+Tier1!BR77+Existing!BR77)/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BR77-SuperPeak!BR77))","v":0},{"$f":"IF(OR(BS$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BS77-(AboveHWM!BS77+Tier1!BS77+Existing!BS77)/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BS77-SuperPeak!BS77))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BT77-(AboveHWM!BT77+Tier1!BT77+Existing!BT77)/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BT77-SuperPeak!BT77))","v":0},{"$f":"IF(OR(BU$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BU77-(AboveHWM!BU77+Tier1!BU77+Existing!BU77)/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BU77-SuperPeak!BU77))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BV77-(AboveHWM!BV77+Tier1!BV77+Existing!BV77)/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BV77-SuperPeak!BV77))","v":0},{"$f":"IF(OR(BW$3=\"LLH\",VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D77*1000*MAX(0,CSP!BW77-(AboveHWM!BW77+Tier1!BW77+Existing!BW77)/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BW77-SuperPeak!BW77))","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!D88-(AboveHWM!D88+Tier1!D88+Existing!D88)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D88-SuperPeak!D88))","v":2964.1689814814822},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!E88-(AboveHWM!E88+Tier1!E88+Existing!E88)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E88-SuperPeak!E88))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!F88-(AboveHWM!F88+Tier1!F88+Existing!F88)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F88-SuperPeak!F88))","v":946.01822916666742},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!G88-(AboveHWM!G88+Tier1!G88+Existing!G88)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G88-SuperPeak!G88))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!H88-(AboveHWM!H88+Tier1!H88+Existing!H88)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H88-SuperPeak!H88))","v":2633.6538461538462},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!I88-(AboveHWM!I88+Tier1!I88+Existing!I88)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I88-SuperPeak!I88))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!J88-(AboveHWM!J88+Tier1!J88+Existing!J88)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J88-SuperPeak!J88))","v":2293.086538461539},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!K88-(AboveHWM!K88+Tier1!K88+Existing!K88)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K88-SuperPeak!K88))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!L88-(AboveHWM!L88+Tier1!L88+Existing!L88)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L88-SuperPeak!L88))","v":1959.2239583333342},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!M88-(AboveHWM!M88+Tier1!M88+Existing!M88)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M88-SuperPeak!M88))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!N88-(AboveHWM!N88+Tier1!N88+Existing!N88)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N88-SuperPeak!N88))","v":2318.2331730769229},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!O88-(AboveHWM!O88+Tier1!O88+Existing!O88)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O88-SuperPeak!O88))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!P88-(AboveHWM!P88+Tier1!P88+Existing!P88)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P88-SuperPeak!P88))","v":1093.6225961538462},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!Q88-(AboveHWM!Q88+Tier1!Q88+Existing!Q88)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q88-SuperPeak!Q88))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!R88-(AboveHWM!R88+Tier1!R88+Existing!R88)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R88-SuperPeak!R88))","v":1416.2424999999992},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!S88-(AboveHWM!S88+Tier1!S88+Existing!S88)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S88-SuperPeak!S88))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!T88-(AboveHWM!T88+Tier1!T88+Existing!T88)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T88-SuperPeak!T88))","v":3316.8269230769233},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!U88-(AboveHWM!U88+Tier1!U88+Existing!U88)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U88-SuperPeak!U88))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!V88-(AboveHWM!V88+Tier1!V88+Existing!V88)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V88-SuperPeak!V88))","v":2389.7884615384601},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!W88-(AboveHWM!W88+Tier1!W88+Existing!W88)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W88-SuperPeak!W88))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!X88-(AboveHWM!X88+Tier1!X88+Existing!X88)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X88-SuperPeak!X88))","v":2741.6225961538471},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!Y88-(AboveHWM!Y88+Tier1!Y88+Existing!Y88)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y88-SuperPeak!Y88))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!Z88-(AboveHWM!Z88+Tier1!Z88+Existing!Z88)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z88-SuperPeak!Z88))","v":4024.3374999999996},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AA88-(AboveHWM!AA88+Tier1!AA88+Existing!AA88)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA88-SuperPeak!AA88))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AB88-(AboveHWM!AB88+Tier1!AB88+Existing!AB88)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB88-SuperPeak!AB88))","v":3059.1226851851857},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AC88-(AboveHWM!AC88+Tier1!AC88+Existing!AC88)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC88-SuperPeak!AC88))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AD88-(AboveHWM!AD88+Tier1!AD88+Existing!AD88)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD88-SuperPeak!AD88))","v":1040.3645833333321},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AE88-(AboveHWM!AE88+Tier1!AE88+Existing!AE88)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE88-SuperPeak!AE88))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AF88-(AboveHWM!AF88+Tier1!AF88+Existing!AF88)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF88-SuperPeak!AF88))","v":2729.7644230769233},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AG88-(AboveHWM!AG88+Tier1!AG88+Existing!AG88)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG88-SuperPeak!AG88))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AH88-(AboveHWM!AH88+Tier1!AH88+Existing!AH88)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH88-SuperPeak!AH88))","v":2072.7075},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AI88-(AboveHWM!AI88+Tier1!AI88+Existing!AI88)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI88-SuperPeak!AI88))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AJ88-(AboveHWM!AJ88+Tier1!AJ88+Existing!AJ88)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ88-SuperPeak!AJ88))","v":2054.541666666667},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AK88-(AboveHWM!AK88+Tier1!AK88+Existing!AK88)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK88-SuperPeak!AK88))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AL88-(AboveHWM!AL88+Tier1!AL88+Existing!AL88)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL88-SuperPeak!AL88))","v":2638.3217592592596},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AM88-(AboveHWM!AM88+Tier1!AM88+Existing!AM88)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM88-SuperPeak!AM88))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AN88-(AboveHWM!AN88+Tier1!AN88+Existing!AN88)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN88-SuperPeak!AN88))","v":1188.2908653846157},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AO88-(AboveHWM!AO88+Tier1!AO88+Existing!AO88)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO88-SuperPeak!AO88))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AP88-(AboveHWM!AP88+Tier1!AP88+Existing!AP88)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP88-SuperPeak!AP88))","v":1508.5949999999998},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AQ88-(AboveHWM!AQ88+Tier1!AQ88+Existing!AQ88)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ88-SuperPeak!AQ88))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AR88-(AboveHWM!AR88+Tier1!AR88+Existing!AR88)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR88-SuperPeak!AR88))","v":3411.7812499999995},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AS88-(AboveHWM!AS88+Tier1!AS88+Existing!AS88)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS88-SuperPeak!AS88))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AT88-(AboveHWM!AT88+Tier1!AT88+Existing!AT88)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT88-SuperPeak!AT88))","v":2484.0841346153848},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AU88-(AboveHWM!AU88+Tier1!AU88+Existing!AU88)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU88-SuperPeak!AU88))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AV88-(AboveHWM!AV88+Tier1!AV88+Existing!AV88)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV88-SuperPeak!AV88))","v":2834.4663461538439},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AW88-(AboveHWM!AW88+Tier1!AW88+Existing!AW88)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW88-SuperPeak!AW88))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AX88-(AboveHWM!AX88+Tier1!AX88+Existing!AX88)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX88-SuperPeak!AX88))","v":4119.4299999999994},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AY88-(AboveHWM!AY88+Tier1!AY88+Existing!AY88)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY88-SuperPeak!AY88))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!AZ88-(AboveHWM!AZ88+Tier1!AZ88+Existing!AZ88)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AZ88-SuperPeak!AZ88))","v":2857.5048076923076},{"$f":"IF(OR(BA$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BA88-(AboveHWM!BA88+Tier1!BA88+Existing!BA88)/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BA88-SuperPeak!BA88))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BB88-(AboveHWM!BB88+Tier1!BB88+Existing!BB88)/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BB88-SuperPeak!BB88))","v":1404.6025000000002},{"$f":"IF(OR(BC$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BC88-(AboveHWM!BC88+Tier1!BC88+Existing!BC88)/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BC88-SuperPeak!BC88))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BD88-(AboveHWM!BD88+Tier1!BD88+Existing!BD88)/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BD88-SuperPeak!BD88))","v":2824.8725961538453},{"$f":"IF(OR(BE$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BE88-(AboveHWM!BE88+Tier1!BE88+Existing!BE88)/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BE88-SuperPeak!BE88))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BF88-(AboveHWM!BF88+Tier1!BF88+Existing!BF88)/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BF88-SuperPeak!BF88))","v":2167.2075},{"$f":"IF(OR(BG$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BG88-(AboveHWM!BG88+Tier1!BG88+Existing!BG88)/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BG88-SuperPeak!BG88))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BH88-(AboveHWM!BH88+Tier1!BH88+Existing!BH88)/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BH88-SuperPeak!BH88))","v":2120.5950000000007},{"$f":"IF(OR(BI$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BI88-(AboveHWM!BI88+Tier1!BI88+Existing!BI88)/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BI88-SuperPeak!BI88))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BJ88-(AboveHWM!BJ88+Tier1!BJ88+Existing!BJ88)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BJ88-SuperPeak!BJ88))","v":2734.8240740740753},{"$f":"IF(OR(BK$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BK88-(AboveHWM!BK88+Tier1!BK88+Existing!BK88)/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BK88-SuperPeak!BK88))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BL88-(AboveHWM!BL88+Tier1!BL88+Existing!BL88)/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BL88-SuperPeak!BL88))","v":1017.4374999999989},{"$f":"IF(OR(BM$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BM88-(AboveHWM!BM88+Tier1!BM88+Existing!BM88)/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BM88-SuperPeak!BM88))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BN88-(AboveHWM!BN88+Tier1!BN88+Existing!BN88)/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BN88-SuperPeak!BN88))","v":1933.21875},{"$f":"IF(OR(BO$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BO88-(AboveHWM!BO88+Tier1!BO88+Existing!BO88)/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BO88-SuperPeak!BO88))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BP88-(AboveHWM!BP88+Tier1!BP88+Existing!BP88)/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BP88-SuperPeak!BP88))","v":3506.7355769230762},{"$f":"IF(OR(BQ$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BQ88-(AboveHWM!BQ88+Tier1!BQ88+Existing!BQ88)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BQ88-SuperPeak!BQ88))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BR88-(AboveHWM!BR88+Tier1!BR88+Existing!BR88)/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BR88-SuperPeak!BR88))","v":2079.3175000000019},{"$f":"IF(OR(BS$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BS88-(AboveHWM!BS88+Tier1!BS88+Existing!BS88)/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BS88-SuperPeak!BS88))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BT88-(AboveHWM!BT88+Tier1!BT88+Existing!BT88)/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BT88-SuperPeak!BT88))","v":3407.8495370370356},{"$f":"IF(OR(BU$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BU88-(AboveHWM!BU88+Tier1!BU88+Existing!BU88)/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BU88-SuperPeak!BU88))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BV88-(AboveHWM!BV88+Tier1!BV88+Existing!BV88)/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BV88-SuperPeak!BV88))","v":4214.5224999999991},{"$f":"IF(OR(BW$3=\"LLH\",VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D88*1000*MAX(0,CSP!BW88-(AboveHWM!BW88+Tier1!BW88+Existing!BW88)/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BW88-SuperPeak!BW88))","v":0}]
[null,10333,"Ravalli County Elec Coop",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!D102-(AboveHWM!D102+Tier1!D102+Existing!D102)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D102-SuperPeak!D102))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!E102-(AboveHWM!E102+Tier1!E102+Existing!E102)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E102-SuperPeak!E102))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!F102-(AboveHWM!F102+Tier1!F102+Existing!F102)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F102-SuperPeak!F102))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!G102-(AboveHWM!G102+Tier1!G102+Existing!G102)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G102-SuperPeak!G102))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!H102-(AboveHWM!H102+Tier1!H102+Existing!H102)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H102-SuperPeak!H102))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!I102-(AboveHWM!I102+Tier1!I102+Existing!I102)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I102-SuperPeak!I102))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!J102-(AboveHWM!J102+Tier1!J102+Existing!J102)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J102-SuperPeak!J102))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!K102-(AboveHWM!K102+Tier1!K102+Existing!K102)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K102-SuperPeak!K102))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!L102-(AboveHWM!L102+Tier1!L102+Existing!L102)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L102-SuperPeak!L102))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!M102-(AboveHWM!M102+Tier1!M102+Existing!M102)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M102-SuperPeak!M102))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!N102-(AboveHWM!N102+Tier1!N102+Existing!N102)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N102-SuperPeak!N102))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!O102-(AboveHWM!O102+Tier1!O102+Existing!O102)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O102-SuperPeak!O102))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!P102-(AboveHWM!P102+Tier1!P102+Existing!P102)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P102-SuperPeak!P102))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!Q102-(AboveHWM!Q102+Tier1!Q102+Existing!Q102)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q102-SuperPeak!Q102))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!R102-(AboveHWM!R102+Tier1!R102+Existing!R102)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R102-SuperPeak!R102))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!S102-(AboveHWM!S102+Tier1!S102+Existing!S102)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S102-SuperPeak!S102))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!T102-(AboveHWM!T102+Tier1!T102+Existing!T102)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T102-SuperPeak!T102))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!U102-(AboveHWM!U102+Tier1!U102+Existing!U102)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U102-SuperPeak!U102))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!V102-(AboveHWM!V102+Tier1!V102+Existing!V102)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V102-SuperPeak!V102))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!W102-(AboveHWM!W102+Tier1!W102+Existing!W102)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W102-SuperPeak!W102))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!X102-(AboveHWM!X102+Tier1!X102+Existing!X102)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X102-SuperPeak!X102))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!Y102-(AboveHWM!Y102+Tier1!Y102+Existing!Y102)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y102-SuperPeak!Y102))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!Z102-(AboveHWM!Z102+Tier1!Z102+Existing!Z102)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z102-SuperPeak!Z102))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AA102-(AboveHWM!AA102+Tier1!AA102+Existing!AA102)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA102-SuperPeak!AA102))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AB102-(AboveHWM!AB102+Tier1!AB102+Existing!AB102)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB102-SuperPeak!AB102))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AC102-(AboveHWM!AC102+Tier1!AC102+Existing!AC102)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC102-SuperPeak!AC102))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AD102-(AboveHWM!AD102+Tier1!AD102+Existing!AD102)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD102-SuperPeak!AD102))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AE102-(AboveHWM!AE102+Tier1!AE102+Existing!AE102)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE102-SuperPeak!AE102))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AF102-(AboveHWM!AF102+Tier1!AF102+Existing!AF102)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF102-SuperPeak!AF102))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AG102-(AboveHWM!AG102+Tier1!AG102+Existing!AG102)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG102-SuperPeak!AG102))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AH102-(AboveHWM!AH102+Tier1!AH102+Existing!AH102)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH102-SuperPeak!AH102))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AI102-(AboveHWM!AI102+Tier1!AI102+Existing!AI102)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI102-SuperPeak!AI102))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AJ102-(AboveHWM!AJ102+Tier1!AJ102+Existing!AJ102)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ102-SuperPeak!AJ102))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AK102-(AboveHWM!AK102+Tier1!AK102+Existing!AK102)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK102-SuperPeak!AK102))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AL102-(AboveHWM!AL102+Tier1!AL102+Existing!AL102)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL102-SuperPeak!AL102))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AM102-(AboveHWM!AM102+Tier1!AM102+Existing!AM102)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM102-SuperPeak!AM102))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AN102-(AboveHWM!AN102+Tier1!AN102+Existing!AN102)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN102-SuperPeak!AN102))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AO102-(AboveHWM!AO102+Tier1!AO102+Existing!AO102)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO102-SuperPeak!AO102))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AP102-(AboveHWM!AP102+Tier1!AP102+Existing!AP102)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP102-SuperPeak!AP102))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AQ102-(AboveHWM!AQ102+Tier1!AQ102+Existing!AQ102)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ102-SuperPeak!AQ102))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AR102-(AboveHWM!AR102+Tier1!AR102+Existing!AR102)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR102-SuperPeak!AR102))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AS102-(AboveHWM!AS102+Tier1!AS102+Existing!AS102)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS102-SuperPeak!AS102))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AT102-(AboveHWM!AT102+Tier1!AT102+Existing!AT102)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT102-SuperPeak!AT102))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AU102-(AboveHWM!AU102+Tier1!AU102+Existing!AU102)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU102-SuperPeak!AU102))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AV102-(AboveHWM!AV102+Tier1!AV102+Existing!AV102)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV102-SuperPeak!AV102))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AW102-(AboveHWM!AW102+Tier1!AW102+Existing!AW102)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW102-SuperPeak!AW102))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AX102-(AboveHWM!AX102+Tier1!AX102+Existing!AX102)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX102-SuperPeak!AX102))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AY102-(AboveHWM!AY102+Tier1!AY102+Existing!AY102)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY102-SuperPeak!AY102))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!AZ102-(AboveHWM!AZ102+Tier1!AZ102+Existing!AZ102)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AZ102-SuperPeak!AZ102))","v":0},{"$f":"IF(OR(BA$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BA102-(AboveHWM!BA102+Tier1!BA102+Existing!BA102)/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BA102-SuperPeak!BA102))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BB102-(AboveHWM!BB102+Tier1!BB102+Existing!BB102)/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BB102-SuperPeak!BB102))","v":0},{"$f":"IF(OR(BC$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BC102-(AboveHWM!BC102+Tier1!BC102+Existing!BC102)/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BC102-SuperPeak!BC102))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BD102-(AboveHWM!BD102+Tier1!BD102+Existing!BD102)/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BD102-SuperPeak!BD102))","v":0},{"$f":"IF(OR(BE$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BE102-(AboveHWM!BE102+Tier1!BE102+Existing!BE102)/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BE102-SuperPeak!BE102))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BF102-(AboveHWM!BF102+Tier1!BF102+Existing!BF102)/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BF102-SuperPeak!BF102))","v":0},{"$f":"IF(OR(BG$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BG102-(AboveHWM!BG102+Tier1!BG102+Existing!BG102)/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BG102-SuperPeak!BG102))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BH102-(AboveHWM!BH102+Tier1!BH102+Existing!BH102)/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BH102-SuperPeak!BH102))","v":0},{"$f":"IF(OR(BI$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BI102-(AboveHWM!BI102+Tier1!BI102+Existing!BI102)/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BI102-SuperPeak!BI102))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BJ102-(AboveHWM!BJ102+Tier1!BJ102+Existing!BJ102)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BJ102-SuperPeak!BJ102))","v":0},{"$f":"IF(OR(BK$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BK102-(AboveHWM!BK102+Tier1!BK102+Existing!BK102)/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BK102-SuperPeak!BK102))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BL102-(AboveHWM!BL102+Tier1!BL102+Existing!BL102)/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BL102-SuperPeak!BL102))","v":0},{"$f":"IF(OR(BM$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BM102-(AboveHWM!BM102+Tier1!BM102+Existing!BM102)/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BM102-SuperPeak!BM102))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BN102-(AboveHWM!BN102+Tier1!BN102+Existing!BN102)/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BN102-SuperPeak!BN102))","v":0},{"$f":"IF(OR(BO$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BO102-(AboveHWM!BO102+Tier1!BO102+Existing!BO102)/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BO102-SuperPeak!BO102))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BP102-(AboveHWM!BP102+Tier1!BP102+Existing!BP102)/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BP102-SuperPeak!BP102))","v":0},{"$f":"IF(OR(BQ$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BQ102-(AboveHWM!BQ102+Tier1!BQ102+Existing!BQ102)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BQ102-SuperPeak!BQ102))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BR102-(AboveHWM!BR102+Tier1!BR102+Existing!BR102)/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BR102-SuperPeak!BR102))","v":0},{"$f":"IF(OR(BS$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BS102-(AboveHWM!BS102+Tier1!BS102+Existing!BS102)/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BS102-SuperPeak!BS102))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BT102-(AboveHWM!BT102+Tier1!BT102+Existing!BT102)/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BT102-SuperPeak!BT102))","v":0},{"$f":"IF(OR(BU$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BU102-(AboveHWM!BU102+Tier1!BU102+Existing!BU102)/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BU102-SuperPeak!BU102))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BV102-(AboveHWM!BV102+Tier1!BV102+Existing!BV102)/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BV102-SuperPeak!BV102))","v":0},{"$f":"IF(OR(BW$3=\"LLH\",VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D102*1000*MAX(0,CSP!BW102-(AboveHWM!BW102+Tier1!BW102+Existing!BW102)/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BW102-SuperPeak!BW102))","v":0}]
[null,10502,"Yakama Power",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!D131-(AboveHWM!D131+Tier1!D131+Existing!D131)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D131-SuperPeak!D131))","v":3651.1064814814827},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!E131-(AboveHWM!E131+Tier1!E131+Existing!E131)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E131-SuperPeak!E131))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!F131-(AboveHWM!F131+Tier1!F131+Existing!F131)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F131-SuperPeak!F131))","v":2791.7838541666665},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!G131-(AboveHWM!G131+Tier1!G131+Existing!G131)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G131-SuperPeak!G131))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!H131-(AboveHWM!H131+Tier1!H131+Existing!H131)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H131-SuperPeak!H131))","v":1481.271634615382},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!I131-(AboveHWM!I131+Tier1!I131+Existing!I131)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I131-SuperPeak!I131))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!J131-(AboveHWM!J131+Tier1!J131+Existing!J131)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J131-SuperPeak!J131))","v":2342.5937500000018},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!K131-(AboveHWM!K131+Tier1!K131+Existing!K131)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K131-SuperPeak!K131))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!L131-(AboveHWM!L131+Tier1!L131+Existing!L131)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L131-SuperPeak!L131))","v":1589.690104166667},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!M131-(AboveHWM!M131+Tier1!M131+Existing!M131)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M131-SuperPeak!M131))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!N131-(AboveHWM!N131+Tier1!N131+Existing!N131)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N131-SuperPeak!N131))","v":1485.6129807692323},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!O131-(AboveHWM!O131+Tier1!O131+Existing!O131)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O131-SuperPeak!O131))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!P131-(AboveHWM!P131+Tier1!P131+Existing!P131)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P131-SuperPeak!P131))","v":3895.3293269230762},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!Q131-(AboveHWM!Q131+Tier1!Q131+Existing!Q131)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q131-SuperPeak!Q131))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!R131-(AboveHWM!R131+Tier1!R131+Existing!R131)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R131-SuperPeak!R131))","v":2664.5674999999987},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!S131-(AboveHWM!S131+Tier1!S131+Existing!S131)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S131-SuperPeak!S131))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!T131-(AboveHWM!T131+Tier1!T131+Existing!T131)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T131-SuperPeak!T131))","v":4048.1658653846166},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!U131-(AboveHWM!U131+Tier1!U131+Existing!U131)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U131-SuperPeak!U131))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!V131-(AboveHWM!V131+Tier1!V131+Existing!V131)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V131-SuperPeak!V131))","v":2712.6586538461543},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!W131-(AboveHWM!W131+Tier1!W131+Existing!W131)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W131-SuperPeak!W131))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!X131-(AboveHWM!X131+Tier1!X131+Existing!X131)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X131-SuperPeak!X131))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!Y131-(AboveHWM!Y131+Tier1!Y131+Existing!Y131)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y131-SuperPeak!Y131))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!Z131-(AboveHWM!Z131+Tier1!Z131+Existing!Z131)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z131-SuperPeak!Z131))","v":5320.6450000000004},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AA131-(AboveHWM!AA131+Tier1!AA131+Existing!AA131)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA131-SuperPeak!AA131))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AB131-(AboveHWM!AB131+Tier1!AB131+Existing!AB131)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB131-SuperPeak!AB131))","v":3679.2662037037048},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AC131-(AboveHWM!AC131+Tier1!AC131+Existing!AC131)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC131-SuperPeak!AC131))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AD131-(AboveHWM!AD131+Tier1!AD131+Existing!AD131)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD131-SuperPeak!AD131))","v":2797.096354166667},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AE131-(AboveHWM!AE131+Tier1!AE131+Existing!AE131)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE131-SuperPeak!AE131))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AF131-(AboveHWM!AF131+Tier1!AF131+Existing!AF131)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF131-SuperPeak!AF131))","v":1483.7644230769217},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AG131-(AboveHWM!AG131+Tier1!AG131+Existing!AG131)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG131-SuperPeak!AG131))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AH131-(AboveHWM!AH131+Tier1!AH131+Existing!AH131)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH131-SuperPeak!AH131))","v":1770.0900000000011},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AI131-(AboveHWM!AI131+Tier1!AI131+Existing!AI131)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI131-SuperPeak!AI131))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AJ131-(AboveHWM!AJ131+Tier1!AJ131+Existing!AJ131)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ131-SuperPeak!AJ131))","v":1613.1875},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AK131-(AboveHWM!AK131+Tier1!AK131+Existing!AK131)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK131-SuperPeak!AK131))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AL131-(AboveHWM!AL131+Tier1!AL131+Existing!AL131)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL131-SuperPeak!AL131))","v":1986.8912037037042},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AM131-(AboveHWM!AM131+Tier1!AM131+Existing!AM131)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM131-SuperPeak!AM131))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AN131-(AboveHWM!AN131+Tier1!AN131+Existing!AN131)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN131-SuperPeak!AN131))","v":3902.1490384615367},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AO131-(AboveHWM!AO131+Tier1!AO131+Existing!AO131)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO131-SuperPeak!AO131))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AP131-(AboveHWM!AP131+Tier1!AP131+Existing!AP131)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP131-SuperPeak!AP131))","v":2666.1625000000004},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AQ131-(AboveHWM!AQ131+Tier1!AQ131+Existing!AQ131)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ131-SuperPeak!AQ131))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AR131-(AboveHWM!AR131+Tier1!AR131+Existing!AR131)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR131-SuperPeak!AR131))","v":4081.7716346153838},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AS131-(AboveHWM!AS131+Tier1!AS131+Existing!AS131)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS131-SuperPeak!AS131))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AT131-(AboveHWM!AT131+Tier1!AT131+Existing!AT131)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT131-SuperPeak!AT131))","v":2741.3677884615372},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AU131-(AboveHWM!AU131+Tier1!AU131+Existing!AU131)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU131-SuperPeak!AU131))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AV131-(AboveHWM!AV131+Tier1!AV131+Existing!AV131)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV131-SuperPeak!AV131))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AW131-(AboveHWM!AW131+Tier1!AW131+Existing!AW131)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW131-SuperPeak!AW131))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AX131-(AboveHWM!AX131+Tier1!AX131+Existing!AX131)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX131-SuperPeak!AX131))","v":5325.6799999999967},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AY131-(AboveHWM!AY131+Tier1!AY131+Existing!AY131)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY131-SuperPeak!AY131))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!AZ131-(AboveHWM!AZ131+Tier1!AZ131+Existing!AZ131)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AZ131-SuperPeak!AZ131))","v":3097.3485576923085},{"$f":"IF(OR(BA$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BA131-(AboveHWM!BA131+Tier1!BA131+Existing!BA131)/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BA131-SuperPeak!BA131))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BB131-(AboveHWM!BB131+Tier1!BB131+Existing!BB131)/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BB131-SuperPeak!BB131))","v":3369.3975000000009},{"$f":"IF(OR(BC$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BC131-(AboveHWM!BC131+Tier1!BC131+Existing!BC131)/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BC131-SuperPeak!BC131))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BD131-(AboveHWM!BD131+Tier1!BD131+Existing!BD131)/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BD131-SuperPeak!BD131))","v":1505.17548076923},{"$f":"IF(OR(BE$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BE131-(AboveHWM!BE131+Tier1!BE131+Existing!BE131)/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BE131-SuperPeak!BE131))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BF131-(AboveHWM!BF131+Tier1!BF131+Existing!BF131)/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BF131-SuperPeak!BF131))","v":1793.675},{"$f":"IF(OR(BG$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BG131-(AboveHWM!BG131+Tier1!BG131+Existing!BG131)/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BG131-SuperPeak!BG131))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BH131-(AboveHWM!BH131+Tier1!BH131+Existing!BH131)/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BH131-SuperPeak!BH131))","v":1722.754999999999},{"$f":"IF(OR(BI$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BI131-(AboveHWM!BI131+Tier1!BI131+Existing!BI131)/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BI131-SuperPeak!BI131))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BJ131-(AboveHWM!BJ131+Tier1!BJ131+Existing!BJ131)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BJ131-SuperPeak!BJ131))","v":1992.7893518518504},{"$f":"IF(OR(BK$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BK131-(AboveHWM!BK131+Tier1!BK131+Existing!BK131)/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BK131-SuperPeak!BK131))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BL131-(AboveHWM!BL131+Tier1!BL131+Existing!BL131)/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BL131-SuperPeak!BL131))","v":3290.5199999999982},{"$f":"IF(OR(BM$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BM131-(AboveHWM!BM131+Tier1!BM131+Existing!BM131)/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BM131-SuperPeak!BM131))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BN131-(AboveHWM!BN131+Tier1!BN131+Existing!BN131)/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BN131-SuperPeak!BN131))","v":3556.8317307692273},{"$f":"IF(OR(BO$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BO131-(AboveHWM!BO131+Tier1!BO131+Existing!BO131)/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BO131-SuperPeak!BO131))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BP131-(AboveHWM!BP131+Tier1!BP131+Existing!BP131)/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BP131-SuperPeak!BP131))","v":4083.211538461539},{"$f":"IF(OR(BQ$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BQ131-(AboveHWM!BQ131+Tier1!BQ131+Existing!BQ131)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BQ131-SuperPeak!BQ131))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BR131-(AboveHWM!BR131+Tier1!BR131+Existing!BR131)/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BR131-SuperPeak!BR131))","v":1435.8424999999988},{"$f":"IF(OR(BS$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BS131-(AboveHWM!BS131+Tier1!BS131+Existing!BS131)/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BS131-SuperPeak!BS131))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BT131-(AboveHWM!BT131+Tier1!BT131+Existing!BT131)/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BT131-SuperPeak!BT131))","v":712.99074074073678},{"$f":"IF(OR(BU$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BU131-(AboveHWM!BU131+Tier1!BU131+Existing!BU131)/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BU131-SuperPeak!BU131))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BV131-(AboveHWM!BV131+Tier1!BV131+Existing!BV131)/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BV131-SuperPeak!BV131))","v":5360.5849999999982},{"$f":"IF(OR(BW$3=\"LLH\",VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D131*1000*MAX(0,CSP!BW131-(AboveHWM!BW131+Tier1!BW131+Existing!BW131)/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BW131-SuperPeak!BW131))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!D137-(AboveHWM!D137+Tier1!D137+Existing!D137)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D137-SuperPeak!D137))","v":157133.68287037022},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!E137-(AboveHWM!E137+Tier1!E137+Existing!E137)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E137-SuperPeak!E137))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!F137-(AboveHWM!F137+Tier1!F137+Existing!F137)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F137-SuperPeak!F137))","v":113108.29166666696},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!G137-(AboveHWM!G137+Tier1!G137+Existing!G137)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G137-SuperPeak!G137))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!H137-(AboveHWM!H137+Tier1!H137+Existing!H137)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H137-SuperPeak!H137))","v":280879.1634615385},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!I137-(AboveHWM!I137+Tier1!I137+Existing!I137)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I137-SuperPeak!I137))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!J137-(AboveHWM!J137+Tier1!J137+Existing!J137)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J137-SuperPeak!J137))","v":339503.12259615387},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!K137-(AboveHWM!K137+Tier1!K137+Existing!K137)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K137-SuperPeak!K137))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!L137-(AboveHWM!L137+Tier1!L137+Existing!L137)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L137-SuperPeak!L137))","v":236944.69010416674},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!M137-(AboveHWM!M137+Tier1!M137+Existing!M137)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M137-SuperPeak!M137))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!N137-(AboveHWM!N137+Tier1!N137+Existing!N137)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N137-SuperPeak!N137))","v":199622.24278846162},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!O137-(AboveHWM!O137+Tier1!O137+Existing!O137)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O137-SuperPeak!O137))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!P137-(AboveHWM!P137+Tier1!P137+Existing!P137)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P137-SuperPeak!P137))","v":207879.20913461529},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!Q137-(AboveHWM!Q137+Tier1!Q137+Existing!Q137)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q137-SuperPeak!Q137))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!R137-(AboveHWM!R137+Tier1!R137+Existing!R137)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R137-SuperPeak!R137))","v":110388.23500000003},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!S137-(AboveHWM!S137+Tier1!S137+Existing!S137)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S137-SuperPeak!S137))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!T137-(AboveHWM!T137+Tier1!T137+Existing!T137)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T137-SuperPeak!T137))","v":200153.84615384604},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!U137-(AboveHWM!U137+Tier1!U137+Existing!U137)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U137-SuperPeak!U137))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!V137-(AboveHWM!V137+Tier1!V137+Existing!V137)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V137-SuperPeak!V137))","v":229997.74759615381},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!W137-(AboveHWM!W137+Tier1!W137+Existing!W137)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W137-SuperPeak!W137))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!X137-(AboveHWM!X137+Tier1!X137+Existing!X137)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X137-SuperPeak!X137))","v":237350.41105769231},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!Y137-(AboveHWM!Y137+Tier1!Y137+Existing!Y137)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y137-SuperPeak!Y137))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!Z137-(AboveHWM!Z137+Tier1!Z137+Existing!Z137)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z137-SuperPeak!Z137))","v":142615.75000000006},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AA137-(AboveHWM!AA137+Tier1!AA137+Existing!AA137)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA137-SuperPeak!AA137))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AB137-(AboveHWM!AB137+Tier1!AB137+Existing!AB137)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB137-SuperPeak!AB137))","v":168100.17129629629},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AC137-(AboveHWM!AC137+Tier1!AC137+Existing!AC137)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC137-SuperPeak!AC137))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AD137-(AboveHWM!AD137+Tier1!AD137+Existing!AD137)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD137-SuperPeak!AD137))","v":122942.48697916663},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AE137-(AboveHWM!AE137+Tier1!AE137+Existing!AE137)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE137-SuperPeak!AE137))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AF137-(AboveHWM!AF137+Tier1!AF137+Existing!AF137)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF137-SuperPeak!AF137))","v":290883.62740384619},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AG137-(AboveHWM!AG137+Tier1!AG137+Existing!AG137)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG137-SuperPeak!AG137))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AH137-(AboveHWM!AH137+Tier1!AH137+Existing!AH137)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH137-SuperPeak!AH137))","v":335649.43750000006},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AI137-(AboveHWM!AI137+Tier1!AI137+Existing!AI137)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI137-SuperPeak!AI137))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AJ137-(AboveHWM!AJ137+Tier1!AJ137+Existing!AJ137)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ137-SuperPeak!AJ137))","v":245630.10677083343},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AK137-(AboveHWM!AK137+Tier1!AK137+Existing!AK137)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK137-SuperPeak!AK137))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AL137-(AboveHWM!AL137+Tier1!AL137+Existing!AL137)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL137-SuperPeak!AL137))","v":218341.93518518494},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AM137-(AboveHWM!AM137+Tier1!AM137+Existing!AM137)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM137-SuperPeak!AM137))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AN137-(AboveHWM!AN137+Tier1!AN137+Existing!AN137)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN137-SuperPeak!AN137))","v":218079.30528846144},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AO137-(AboveHWM!AO137+Tier1!AO137+Existing!AO137)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO137-SuperPeak!AO137))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AP137-(AboveHWM!AP137+Tier1!AP137+Existing!AP137)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP137-SuperPeak!AP137))","v":115094.12499999997},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AQ137-(AboveHWM!AQ137+Tier1!AQ137+Existing!AQ137)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ137-SuperPeak!AQ137))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AR137-(AboveHWM!AR137+Tier1!AR137+Existing!AR137)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR137-SuperPeak!AR137))","v":206537.07932692312},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AS137-(AboveHWM!AS137+Tier1!AS137+Existing!AS137)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS137-SuperPeak!AS137))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AT137-(AboveHWM!AT137+Tier1!AT137+Existing!AT137)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT137-SuperPeak!AT137))","v":235894.38942307688},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AU137-(AboveHWM!AU137+Tier1!AU137+Existing!AU137)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU137-SuperPeak!AU137))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AV137-(AboveHWM!AV137+Tier1!AV137+Existing!AV137)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV137-SuperPeak!AV137))","v":243032.48317307702},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AW137-(AboveHWM!AW137+Tier1!AW137+Existing!AW137)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW137-SuperPeak!AW137))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AX137-(AboveHWM!AX137+Tier1!AX137+Existing!AX137)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX137-SuperPeak!AX137))","v":147997.18749999988},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AY137-(AboveHWM!AY137+Tier1!AY137+Existing!AY137)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY137-SuperPeak!AY137))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AZ137-(AboveHWM!AZ137+Tier1!AZ137+Existing!AZ137)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AZ137-SuperPeak!AZ137))","v":167444.06009615379},{"$f":"IF(OR(BA$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BA137-(AboveHWM!BA137+Tier1!BA137+Existing!BA137)/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BA137-SuperPeak!BA137))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BB137-(AboveHWM!BB137+Tier1!BB137+Existing!BB137)/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BB137-SuperPeak!BB137))","v":144544.25000000009},{"$f":"IF(OR(BC$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BC137-(AboveHWM!BC137+Tier1!BC137+Existing!BC137)/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BC137-SuperPeak!BC137))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BD137-(AboveHWM!BD137+Tier1!BD137+Existing!BD137)/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BD137-SuperPeak!BD137))","v":300584.36057692335},{"$f":"IF(OR(BE$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BE137-(AboveHWM!BE137+Tier1!BE137+Existing!BE137)/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BE137-SuperPeak!BE137))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BF137-(AboveHWM!BF137+Tier1!BF137+Existing!BF137)/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BF137-SuperPeak!BF137))","v":345386.76500000001},{"$f":"IF(OR(BG$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BG137-(AboveHWM!BG137+Tier1!BG137+Existing!BG137)/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BG137-SuperPeak!BG137))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BH137-(AboveHWM!BH137+Tier1!BH137+Existing!BH137)/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BH137-SuperPeak!BH137))","v":264801.81250000012},{"$f":"IF(OR(BI$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BI137-(AboveHWM!BI137+Tier1!BI137+Existing!BI137)/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BI137-SuperPeak!BI137))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BJ137-(AboveHWM!BJ137+Tier1!BJ137+Existing!BJ137)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BJ137-SuperPeak!BJ137))","v":227022.60416666654},{"$f":"IF(OR(BK$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BK137-(AboveHWM!BK137+Tier1!BK137+Existing!BK137)/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BK137-SuperPeak!BK137))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BL137-(AboveHWM!BL137+Tier1!BL137+Existing!BL137)/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BL137-SuperPeak!BL137))","v":216409.18749999991},{"$f":"IF(OR(BM$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BM137-(AboveHWM!BM137+Tier1!BM137+Existing!BM137)/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BM137-SuperPeak!BM137))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BN137-(AboveHWM!BN137+Tier1!BN137+Existing!BN137)/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BN137-SuperPeak!BN137))","v":131466.7283653846},{"$f":"IF(OR(BO$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BO137-(AboveHWM!BO137+Tier1!BO137+Existing!BO137)/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BO137-SuperPeak!BO137))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BP137-(AboveHWM!BP137+Tier1!BP137+Existing!BP137)/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BP137-SuperPeak!BP137))","v":211280.00961538451},{"$f":"IF(OR(BQ$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BQ137-(AboveHWM!BQ137+Tier1!BQ137+Existing!BQ137)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BQ137-SuperPeak!BQ137))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BR137-(AboveHWM!BR137+Tier1!BR137+Existing!BR137)/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BR137-SuperPeak!BR137))","v":226549.99999999988},{"$f":"IF(OR(BS$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BS137-(AboveHWM!BS137+Tier1!BS137+Existing!BS137)/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BS137-SuperPeak!BS137))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BT137-(AboveHWM!BT137+Tier1!BT137+Existing!BT137)/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BT137-SuperPeak!BT137))","v":261237.20370370371},{"$f":"IF(OR(BU$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BU137-(AboveHWM!BU137+Tier1!BU137+Existing!BU137)/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BU137-SuperPeak!BU137))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BV137-(AboveHWM!BV137+Tier1!BV137+Existing!BV137)/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BV137-SuperPeak!BV137))","v":151840.71750000009},{"$f":"IF(OR(BW$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!BW137-(AboveHWM!BW137+Tier1!BW137+Existing!BW137)/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!BW137-SuperPeak!BW137))","v":0}]

{"sheet":"DemandPRDM","index":40,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Tier 1 Demand Charge Billing Determinant (KW)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01",{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},"2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"IF(OR(D$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!D4/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D4:$BY4)/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!D4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,D$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,D$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,D$2,Existing!$D4:$BW4))/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1182.9663978494623},{"$f":"IF(OR(E$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!E4/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D4:$BY4)/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!E4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,E$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,E$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,E$2,Existing!$D4:$BW4))/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(F$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!F4/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D4:$BY4)/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!F4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,F$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,F$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,F$2,Existing!$D4:$BW4))/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":913.21636615811383},{"$f":"IF(OR(G$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!G4/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D4:$BY4)/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!G4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,G$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,G$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,G$2,Existing!$D4:$BW4))/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(H$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!H4/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D4:$BY4)/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!H4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,H$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,H$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,H$2,Existing!$D4:$BW4))/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":975.09543010752702},{"$f":"IF(OR(I$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!I4/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D4:$BY4)/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!I4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,I$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,I$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,I$2,Existing!$D4:$BW4))/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(J$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!J4/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D4:$BY4)/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!J4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,J$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,J$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,J$2,Existing!$D4:$BW4))/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1032.0672043010752},{"$f":"IF(OR(K$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!K4/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D4:$BY4)/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!K4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,K$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,K$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,K$2,Existing!$D4:$BW4))/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(L$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!L4/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D4:$BY4)/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!L4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,L$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,L$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,L$2,Existing!$D4:$BW4))/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1067.6681547619048},{"$f":"IF(OR(M$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!M4/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D4:$BY4)/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!M4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,M$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,M$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,M$2,Existing!$D4:$BW4))/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(N$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!N4/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D4:$BY4)/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!N4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,N$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,N$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,N$2,Existing!$D4:$BW4))/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":987.15208613728134},{"$f":"IF(OR(O$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!O4/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D4:$BY4)/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!O4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,O$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,O$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,O$2,Existing!$D4:$BW4))/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(P$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!P4/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D4:$BY4)/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!P4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,P$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,P$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,P$2,Existing!$D4:$BW4))/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1180.2527777777777},{"$f":"IF(OR(Q$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Q4/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D4:$BY4)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Q4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Q$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Q$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,Q$2,Existing!$D4:$BW4))/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(R$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!R4/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D4:$BY4)/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!R4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,R$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,R$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,R$2,Existing!$D4:$BW4))/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1305.6653225806451},{"$f":"IF(OR(S$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!S4/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D4:$BY4)/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!S4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,S$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,S$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,S$2,Existing!$D4:$BW4))/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(T$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!T4/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D4:$BY4)/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!T4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,T$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,T$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,T$2,Existing!$D4:$BW4))/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1663.2611111111112},{"$f":"IF(OR(U$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!U4/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D4:$BY4)/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!U4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,U$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,U$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,U$2,Existing!$D4:$BW4))/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(V$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!V4/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D4:$BY4)/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!V4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,V$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,V$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,V$2,Existing!$D4:$BW4))/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1560.4543010752684},{"$f":"IF(OR(W$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!W4/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D4:$BY4)/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!W4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,W$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,W$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,W$2,Existing!$D4:$BW4))/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(X$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!X4/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D4:$BY4)/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!X4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,X$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,X$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,X$2,Existing!$D4:$BW4))/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1672.4153225806449},{"$f":"IF(OR(Y$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Y4/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D4:$BY4)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Y4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Y$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Y$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,Y$2,Existing!$D4:$BW4))/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Z4/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D4:$BY4)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Z4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Z$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Z$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,Z$2,Existing!$D4:$BW4))/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1428.4361111111111},{"$f":"IF(OR(AA$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AA4/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D4:$BY4)/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AA4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AA$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AA$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AA$2,Existing!$D4:$BW4))/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AB4/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D4:$BY4)/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AB4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AB$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AB$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AB$2,Existing!$D4:$BW4))/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1182.9663978494623},{"$f":"IF(OR(AC$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AC4/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D4:$BY4)/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AC4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AC$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AC$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AC$2,Existing!$D4:$BW4))/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AD4/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D4:$BY4)/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AD4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AD$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AD$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AD$2,Existing!$D4:$BW4))/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":913.21636615811383},{"$f":"IF(OR(AE$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AE4/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D4:$BY4)/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AE4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AE$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AE$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AE$2,Existing!$D4:$BW4))/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AF4/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D4:$BY4)/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AF4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AF$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AF$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AF$2,Existing!$D4:$BW4))/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":975.09543010752702},{"$f":"IF(OR(AG$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AG4/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D4:$BY4)/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AG4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AG$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AG$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AG$2,Existing!$D4:$BW4))/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AH4/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D4:$BY4)/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AH4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AH$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AH$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AH$2,Existing!$D4:$BW4))/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1032.0672043010752},{"$f":"IF(OR(AI$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AI4/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D4:$BY4)/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AI4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AI$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AI$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AI$2,Existing!$D4:$BW4))/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AJ4/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D4:$BY4)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AJ4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AJ$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AJ$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AJ$2,Existing!$D4:$BW4))/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1067.6681547619048},{"$f":"IF(OR(AK$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AK4/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D4:$BY4)/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AK4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AK$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AK$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AK$2,Existing!$D4:$BW4))/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AL4/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D4:$BY4)/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AL4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AL$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AL$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AL$2,Existing!$D4:$BW4))/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":987.15208613728134},{"$f":"IF(OR(AM$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AM4/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D4:$BY4)/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AM4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AM$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AM$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AM$2,Existing!$D4:$BW4))/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AN4/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D4:$BY4)/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AN4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AN$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AN$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AN$2,Existing!$D4:$BW4))/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1180.2527777777777},{"$f":"IF(OR(AO$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AO4/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D4:$BY4)/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AO4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AO$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AO$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AO$2,Existing!$D4:$BW4))/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AP4/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D4:$BY4)/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AP4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AP$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AP$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AP$2,Existing!$D4:$BW4))/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1305.6653225806451},{"$f":"IF(OR(AQ$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AQ4/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D4:$BY4)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AQ4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AQ$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AQ$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AQ$2,Existing!$D4:$BW4))/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AR4/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D4:$BY4)/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AR4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AR$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AR$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AR$2,Existing!$D4:$BW4))/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1663.2611111111112},{"$f":"IF(OR(AS$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AS4/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D4:$BY4)/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AS4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AS$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AS$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AS$2,Existing!$D4:$BW4))/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AT4/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D4:$BY4)/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AT4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AT$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AT$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AT$2,Existing!$D4:$BW4))/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1560.4543010752684},{"$f":"IF(OR(AU$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AU4/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D4:$BY4)/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AU4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AU$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AU$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AU$2,Existing!$D4:$BW4))/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AV4/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D4:$BY4)/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AV4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AV$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AV$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AV$2,Existing!$D4:$BW4))/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1672.4153225806449},{"$f":"IF(OR(AW$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AW4/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D4:$BY4)/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AW4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AW$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AW$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AW$2,Existing!$D4:$BW4))/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AX4/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D4:$BY4)/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AX4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AX$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AX$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AX$2,Existing!$D4:$BW4))/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1428.4361111111111},{"$f":"IF(OR(AY$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AY4/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D4:$BY4)/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AY4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AY$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AY$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AY$2,Existing!$D4:$BW4))/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AZ4/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D4:$BY4)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AZ4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AZ$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AZ$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,AZ$2,Existing!$D4:$BW4))/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1182.9663978494623},{"$f":"IF(OR(BA$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BA4/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D4:$BY4)/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BA4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BA$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BA$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BA$2,Existing!$D4:$BW4))/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BB4/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D4:$BY4)/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BB4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BB$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BB$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BB$2,Existing!$D4:$BW4))/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":913.21636615811383},{"$f":"IF(OR(BC$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BC4/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D4:$BY4)/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BC4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BC$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BC$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BC$2,Existing!$D4:$BW4))/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BD4/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D4:$BY4)/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BD4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BD$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BD$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BD$2,Existing!$D4:$BW4))/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":975.09543010752702},{"$f":"IF(OR(BE$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BE4/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D4:$BY4)/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BE4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BE$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BE$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BE$2,Existing!$D4:$BW4))/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BF4/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D4:$BY4)/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BF4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BF$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BF$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BF$2,Existing!$D4:$BW4))/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1032.0672043010752},{"$f":"IF(OR(BG$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BG4/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D4:$BY4)/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BG4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BG$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BG$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BG$2,Existing!$D4:$BW4))/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BH4/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D4:$BY4)/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BH4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BH$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BH$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BH$2,Existing!$D4:$BW4))/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1068.1997126436781},{"$f":"IF(OR(BI$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BI4/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D4:$BY4)/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BI4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BI$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BI$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BI$2,Existing!$D4:$BW4))/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BJ4/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D4:$BY4)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BJ4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BJ$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BJ$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BJ$2,Existing!$D4:$BW4))/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":987.15208613728134},{"$f":"IF(OR(BK$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BK4/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D4:$BY4)/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BK4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BK$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BK$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BK$2,Existing!$D4:$BW4))/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BL4/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D4:$BY4)/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BL4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BL$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BL$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BL$2,Existing!$D4:$BW4))/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1180.2527777777777},{"$f":"IF(OR(BM$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BM4/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D4:$BY4)/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BM4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BM$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BM$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BM$2,Existing!$D4:$BW4))/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BN4/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D4:$BY4)/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BN4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BN$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BN$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BN$2,Existing!$D4:$BW4))/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1305.6653225806451},{"$f":"IF(OR(BO$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BO4/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D4:$BY4)/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BO4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BO$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BO$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BO$2,Existing!$D4:$BW4))/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BP4/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D4:$BY4)/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BP4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BP$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BP$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BP$2,Existing!$D4:$BW4))/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1663.2611111111112},{"$f":"IF(OR(BQ$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BQ4/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D4:$BY4)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BQ4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BQ$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BQ$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BQ$2,Existing!$D4:$BW4))/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BR4/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D4:$BY4)/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BR4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BR$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BR$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BR$2,Existing!$D4:$BW4))/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1560.4543010752684},{"$f":"IF(OR(BS$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BS4/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D4:$BY4)/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BS4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BS$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BS$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BS$2,Existing!$D4:$BW4))/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BT4/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D4:$BY4)/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BT4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BT$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BT$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BT$2,Existing!$D4:$BW4))/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1672.4153225806449},{"$f":"IF(OR(BU$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BU4/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D4:$BY4)/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BU4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BU$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BU$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BU$2,Existing!$D4:$BW4))/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BV4/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D4:$BY4)/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BV4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BV$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BV$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BV$2,Existing!$D4:$BW4))/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1428.4361111111111},{"$f":"IF(OR(BW$3=\"LLH\",$B4=10298),0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BW4/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D4:$BY4)/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BW4-(IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BW$2,AboveHWM_PNGC!$D4:$BW4),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BW$2,RemainingAboveHWM!$D4:$BW4))+SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D4:$BY4)+SUMIF(Existing!$D$2:$BW$2,BW$2,Existing!$D4:$BW4))/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(OR(D$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!D5/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D5:$BY5)/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!D5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,D$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,D$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,D$2,Existing!$D5:$BW5))/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":74533.157258064501},{"$f":"IF(OR(E$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!E5/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D5:$BY5)/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!E5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,E$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,E$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,E$2,Existing!$D5:$BW5))/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(F$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!F5/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D5:$BY5)/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!F5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,F$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,F$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,F$2,Existing!$D5:$BW5))/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":88044.33980582525},{"$f":"IF(OR(G$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!G5/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D5:$BY5)/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!G5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,G$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,G$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,G$2,Existing!$D5:$BW5))/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(H$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!H5/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D5:$BY5)/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!H5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,H$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,H$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,H$2,Existing!$D5:$BW5))/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":103073.43010752689},{"$f":"IF(OR(I$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!I5/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D5:$BY5)/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!I5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,I$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,I$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,I$2,Existing!$D5:$BW5))/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(J$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!J5/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D5:$BY5)/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!J5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,J$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,J$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,J$2,Existing!$D5:$BW5))/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":115852.49059139779},{"$f":"IF(OR(K$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!K5/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D5:$BY5)/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!K5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,K$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,K$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,K$2,Existing!$D5:$BW5))/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(L$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!L5/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D5:$BY5)/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!L5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,L$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,L$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,L$2,Existing!$D5:$BW5))/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":88036.680059523831},{"$f":"IF(OR(M$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!M5/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D5:$BY5)/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!M5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,M$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,M$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,M$2,Existing!$D5:$BW5))/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(N$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!N5/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D5:$BY5)/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!N5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,N$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,N$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,N$2,Existing!$D5:$BW5))/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":86709.045760430658},{"$f":"IF(OR(O$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!O5/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D5:$BY5)/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!O5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,O$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,O$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,O$2,Existing!$D5:$BW5))/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(P$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!P5/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D5:$BY5)/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!P5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,P$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,P$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,P$2,Existing!$D5:$BW5))/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":91859.186111111092},{"$f":"IF(OR(Q$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Q5/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D5:$BY5)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Q5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Q$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Q$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,Q$2,Existing!$D5:$BW5))/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(R$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!R5/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D5:$BY5)/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!R5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,R$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,R$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,R$2,Existing!$D5:$BW5))/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":95479.325268817178},{"$f":"IF(OR(S$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!S5/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D5:$BY5)/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!S5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,S$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,S$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,S$2,Existing!$D5:$BW5))/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(T$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!T5/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D5:$BY5)/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!T5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,T$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,T$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,T$2,Existing!$D5:$BW5))/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":151479.25416666668},{"$f":"IF(OR(U$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!U5/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D5:$BY5)/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!U5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,U$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,U$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,U$2,Existing!$D5:$BW5))/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(V$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!V5/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D5:$BY5)/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!V5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,V$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,V$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,V$2,Existing!$D5:$BW5))/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":129047.65725806453},{"$f":"IF(OR(W$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!W5/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D5:$BY5)/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!W5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,W$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,W$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,W$2,Existing!$D5:$BW5))/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(X$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!X5/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D5:$BY5)/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!X5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,X$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,X$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,X$2,Existing!$D5:$BW5))/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":136756.29166666669},{"$f":"IF(OR(Y$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Y5/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D5:$BY5)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Y5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Y$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Y$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,Y$2,Existing!$D5:$BW5))/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Z5/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D5:$BY5)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Z5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Z$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Z$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,Z$2,Existing!$D5:$BW5))/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":83997.695833333331},{"$f":"IF(OR(AA$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AA5/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D5:$BY5)/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AA5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AA$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AA$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AA$2,Existing!$D5:$BW5))/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AB5/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D5:$BY5)/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AB5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AB$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AB$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AB$2,Existing!$D5:$BW5))/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":74186.435483870984},{"$f":"IF(OR(AC$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AC5/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D5:$BY5)/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AC5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AC$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AC$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AC$2,Existing!$D5:$BW5))/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AD5/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D5:$BY5)/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AD5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AD$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AD$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AD$2,Existing!$D5:$BW5))/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":87888.353675450766},{"$f":"IF(OR(AE$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AE5/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D5:$BY5)/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AE5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AE$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AE$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AE$2,Existing!$D5:$BW5))/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AF5/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D5:$BY5)/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AF5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AF$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AF$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AF$2,Existing!$D5:$BW5))/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":103791.91532258062},{"$f":"IF(OR(AG$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AG5/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D5:$BY5)/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AG5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AG$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AG$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AG$2,Existing!$D5:$BW5))/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AH5/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D5:$BY5)/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AH5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AH$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AH$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AH$2,Existing!$D5:$BW5))/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":116456.37903225808},{"$f":"IF(OR(AI$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AI5/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D5:$BY5)/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AI5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AI$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AI$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AI$2,Existing!$D5:$BW5))/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AJ5/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D5:$BY5)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AJ5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AJ$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AJ$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AJ$2,Existing!$D5:$BW5))/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":87972.860119047618},{"$f":"IF(OR(AK$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AK5/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D5:$BY5)/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AK5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AK$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AK$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AK$2,Existing!$D5:$BW5))/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AL5/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D5:$BY5)/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AL5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AL$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AL$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AL$2,Existing!$D5:$BW5))/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":86486.545087483188},{"$f":"IF(OR(AM$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AM5/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D5:$BY5)/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AM5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AM$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AM$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AM$2,Existing!$D5:$BW5))/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AN5/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D5:$BY5)/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AN5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AN$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AN$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AN$2,Existing!$D5:$BW5))/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":91539.258333333288},{"$f":"IF(OR(AO$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AO5/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D5:$BY5)/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AO5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AO$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AO$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AO$2,Existing!$D5:$BW5))/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AP5/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D5:$BY5)/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AP5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AP$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AP$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AP$2,Existing!$D5:$BW5))/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":95248.037634408611},{"$f":"IF(OR(AQ$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AQ5/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D5:$BY5)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AQ5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AQ$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AQ$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AQ$2,Existing!$D5:$BW5))/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AR5/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D5:$BY5)/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AR5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AR$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AR$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AR$2,Existing!$D5:$BW5))/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":151510.42638888891},{"$f":"IF(OR(AS$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AS5/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D5:$BY5)/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AS5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AS$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AS$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AS$2,Existing!$D5:$BW5))/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AT5/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D5:$BY5)/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AT5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AT$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AT$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AT$2,Existing!$D5:$BW5))/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":129054.53494623657},{"$f":"IF(OR(AU$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AU5/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D5:$BY5)/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AU5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AU$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AU$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AU$2,Existing!$D5:$BW5))/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AV5/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D5:$BY5)/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AV5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AV$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AV$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AV$2,Existing!$D5:$BW5))/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":136772.77956989242},{"$f":"IF(OR(AW$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AW5/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D5:$BY5)/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AW5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AW$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AW$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AW$2,Existing!$D5:$BW5))/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AX5/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D5:$BY5)/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AX5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AX$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AX$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AX$2,Existing!$D5:$BW5))/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":83718.441666666709},{"$f":"IF(OR(AY$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AY5/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D5:$BY5)/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AY5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AY$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AY$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AY$2,Existing!$D5:$BW5))/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AZ5/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D5:$BY5)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AZ5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AZ$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AZ$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,AZ$2,Existing!$D5:$BW5))/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":73829.301075268799},{"$f":"IF(OR(BA$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BA5/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D5:$BY5)/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BA5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BA$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BA$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BA$2,Existing!$D5:$BW5))/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BB5/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D5:$BY5)/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BB5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BB$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BB$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BB$2,Existing!$D5:$BW5))/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":87738.907073508977},{"$f":"IF(OR(BC$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BC5/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D5:$BY5)/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BC5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BC$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BC$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BC$2,Existing!$D5:$BW5))/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BD5/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D5:$BY5)/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BD5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BD$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BD$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BD$2,Existing!$D5:$BW5))/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":104538.75672043009},{"$f":"IF(OR(BE$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BE5/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D5:$BY5)/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BE5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BE$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BE$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BE$2,Existing!$D5:$BW5))/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BF5/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D5:$BY5)/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BF5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BF$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BF$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BF$2,Existing!$D5:$BW5))/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":117765.32123655915},{"$f":"IF(OR(BG$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BG5/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D5:$BY5)/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BG5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BG$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BG$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BG$2,Existing!$D5:$BW5))/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BH5/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D5:$BY5)/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BH5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BH$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BH$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BH$2,Existing!$D5:$BW5))/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":89886.018678160923},{"$f":"IF(OR(BI$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BI5/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D5:$BY5)/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BI5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BI$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BI$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BI$2,Existing!$D5:$BW5))/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BJ5/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D5:$BY5)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BJ5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BJ$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BJ$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BJ$2,Existing!$D5:$BW5))/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":87030.546433378186},{"$f":"IF(OR(BK$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BK5/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D5:$BY5)/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BK5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BK$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BK$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BK$2,Existing!$D5:$BW5))/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BL5/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D5:$BY5)/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BL5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BL$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BL$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BL$2,Existing!$D5:$BW5))/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":91995.190277777801},{"$f":"IF(OR(BM$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BM5/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D5:$BY5)/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BM5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BM$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BM$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BM$2,Existing!$D5:$BW5))/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BN5/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D5:$BY5)/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BN5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BN$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BN$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BN$2,Existing!$D5:$BW5))/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":95758.237903225847},{"$f":"IF(OR(BO$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BO5/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D5:$BY5)/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BO5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BO$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BO$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BO$2,Existing!$D5:$BW5))/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BP5/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D5:$BY5)/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BP5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BP$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BP$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BP$2,Existing!$D5:$BW5))/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":152247.30972222227},{"$f":"IF(OR(BQ$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BQ5/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D5:$BY5)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BQ5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BQ$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BQ$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BQ$2,Existing!$D5:$BW5))/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BR5/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D5:$BY5)/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BR5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BR$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BR$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BR$2,Existing!$D5:$BW5))/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":129684.83333333336},{"$f":"IF(OR(BS$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BS5/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D5:$BY5)/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BS5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BS$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BS$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BS$2,Existing!$D5:$BW5))/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BT5/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D5:$BY5)/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BT5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BT$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BT$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BT$2,Existing!$D5:$BW5))/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":137444.52688172049},{"$f":"IF(OR(BU$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BU5/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D5:$BY5)/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BU5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BU$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BU$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BU$2,Existing!$D5:$BW5))/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BV5/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D5:$BY5)/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BV5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BV$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BV$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BV$2,Existing!$D5:$BW5))/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":84202.555555555591},{"$f":"IF(OR(BW$3=\"LLH\",$B5=10298),0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BW5/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D5:$BY5)/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BW5-(IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BW$2,AboveHWM_PNGC!$D5:$BW5),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BW$2,RemainingAboveHWM!$D5:$BW5))+SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D5:$BY5)+SUMIF(Existing!$D$2:$BW$2,BW$2,Existing!$D5:$BW5))/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(OR(D$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!D6/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D6:$BY6)/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!D6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,D$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,D$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,D$2,Existing!$D6:$BW6))/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":22389.158602150532},{"$f":"IF(OR(E$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!E6/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D6:$BY6)/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!E6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,E$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,E$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,E$2,Existing!$D6:$BW6))/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(F$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!F6/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D6:$BY6)/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!F6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,F$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,F$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,F$2,Existing!$D6:$BW6))/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":21749.814147018042},{"$f":"IF(OR(G$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!G6/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D6:$BY6)/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!G6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,G$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,G$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,G$2,Existing!$D6:$BW6))/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(H$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!H6/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D6:$BY6)/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!H6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,H$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,H$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,H$2,Existing!$D6:$BW6))/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":37513.198924731201},{"$f":"IF(OR(I$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!I6/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D6:$BY6)/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!I6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,I$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,I$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,I$2,Existing!$D6:$BW6))/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(J$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!J6/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D6:$BY6)/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!J6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,J$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,J$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,J$2,Existing!$D6:$BW6))/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":42390.630376344088},{"$f":"IF(OR(K$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!K6/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D6:$BY6)/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!K6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,K$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,K$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,K$2,Existing!$D6:$BW6))/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(L$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!L6/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D6:$BY6)/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!L6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,L$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,L$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,L$2,Existing!$D6:$BW6))/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":32213.081845238092},{"$f":"IF(OR(M$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!M6/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D6:$BY6)/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!M6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,M$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,M$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,M$2,Existing!$D6:$BW6))/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(N$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!N6/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D6:$BY6)/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!N6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,N$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,N$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,N$2,Existing!$D6:$BW6))/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":32791.843876177663},{"$f":"IF(OR(O$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!O6/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D6:$BY6)/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!O6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,O$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,O$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,O$2,Existing!$D6:$BW6))/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(P$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!P6/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D6:$BY6)/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!P6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,P$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,P$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,P$2,Existing!$D6:$BW6))/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":23097.101388888888},{"$f":"IF(OR(Q$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Q6/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D6:$BY6)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Q6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Q$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Q$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,Q$2,Existing!$D6:$BW6))/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(R$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!R6/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D6:$BY6)/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!R6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,R$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,R$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,R$2,Existing!$D6:$BW6))/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":27344.658602150532},{"$f":"IF(OR(S$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!S6/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D6:$BY6)/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!S6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,S$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,S$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,S$2,Existing!$D6:$BW6))/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(T$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!T6/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D6:$BY6)/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!T6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,T$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,T$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,T$2,Existing!$D6:$BW6))/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":35242.072222222218},{"$f":"IF(OR(U$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!U6/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D6:$BY6)/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!U6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,U$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,U$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,U$2,Existing!$D6:$BW6))/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(V$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!V6/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D6:$BY6)/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!V6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,V$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,V$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,V$2,Existing!$D6:$BW6))/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":32677.11155913979},{"$f":"IF(OR(W$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!W6/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D6:$BY6)/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!W6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,W$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,W$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,W$2,Existing!$D6:$BW6))/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(X$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!X6/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D6:$BY6)/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!X6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,X$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,X$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,X$2,Existing!$D6:$BW6))/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":35429.176075268813},{"$f":"IF(OR(Y$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Y6/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D6:$BY6)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Y6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Y$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Y$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,Y$2,Existing!$D6:$BW6))/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Z6/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D6:$BY6)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Z6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Z$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Z$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,Z$2,Existing!$D6:$BW6))/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":31223.709722222211},{"$f":"IF(OR(AA$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AA6/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D6:$BY6)/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AA6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AA$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AA$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AA$2,Existing!$D6:$BW6))/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AB6/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D6:$BY6)/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AB6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AB$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AB$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AB$2,Existing!$D6:$BW6))/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":22246.009408602149},{"$f":"IF(OR(AC$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AC6/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D6:$BY6)/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AC6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AC$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AC$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AC$2,Existing!$D6:$BW6))/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AD6/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D6:$BY6)/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AD6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AD$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AD$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AD$2,Existing!$D6:$BW6))/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":21684.57004160888},{"$f":"IF(OR(AE$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AE6/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D6:$BY6)/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AE6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AE$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AE$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AE$2,Existing!$D6:$BW6))/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AF6/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D6:$BY6)/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AF6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AF$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AF$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AF$2,Existing!$D6:$BW6))/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":37982.26209677419},{"$f":"IF(OR(AG$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AG6/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D6:$BY6)/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AG6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AG$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AG$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AG$2,Existing!$D6:$BW6))/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AH6/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D6:$BY6)/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AH6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AH$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AH$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AH$2,Existing!$D6:$BW6))/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":42940.100806451628},{"$f":"IF(OR(AI$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AI6/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D6:$BY6)/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AI6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AI$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AI$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AI$2,Existing!$D6:$BW6))/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AJ6/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D6:$BY6)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AJ6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AJ$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AJ$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AJ$2,Existing!$D6:$BW6))/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":32394.34523809524},{"$f":"IF(OR(AK$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AK6/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D6:$BY6)/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AK6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AK$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AK$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AK$2,Existing!$D6:$BW6))/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AL6/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D6:$BY6)/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AL6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AL$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AL$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AL$2,Existing!$D6:$BW6))/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":32885.024226110378},{"$f":"IF(OR(AM$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AM6/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D6:$BY6)/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AM6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AM$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AM$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AM$2,Existing!$D6:$BW6))/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AN6/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D6:$BY6)/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AN6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AN$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AN$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AN$2,Existing!$D6:$BW6))/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":23049.530555555564},{"$f":"IF(OR(AO$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AO6/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D6:$BY6)/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AO6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AO$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AO$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AO$2,Existing!$D6:$BW6))/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AP6/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D6:$BY6)/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AP6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AP$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AP$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AP$2,Existing!$D6:$BW6))/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":27317.313172042999},{"$f":"IF(OR(AQ$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AQ6/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D6:$BY6)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AQ6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AQ$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AQ$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AQ$2,Existing!$D6:$BW6))/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AR6/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D6:$BY6)/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AR6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AR$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AR$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AR$2,Existing!$D6:$BW6))/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":35270.573611111118},{"$f":"IF(OR(AS$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AS6/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D6:$BY6)/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AS6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AS$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AS$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AS$2,Existing!$D6:$BW6))/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AT6/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D6:$BY6)/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AT6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AT$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AT$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AT$2,Existing!$D6:$BW6))/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":32711.306451612898},{"$f":"IF(OR(AU$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AU6/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D6:$BY6)/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AU6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AU$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AU$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AU$2,Existing!$D6:$BW6))/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AV6/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D6:$BY6)/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AV6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AV$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AV$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AV$2,Existing!$D6:$BW6))/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":35545.775537634399},{"$f":"IF(OR(AW$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AW6/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D6:$BY6)/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AW6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AW$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AW$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AW$2,Existing!$D6:$BW6))/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AX6/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D6:$BY6)/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AX6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AX$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AX$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AX$2,Existing!$D6:$BW6))/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":31370.429166666654},{"$f":"IF(OR(AY$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AY6/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D6:$BY6)/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AY6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AY$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AY$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AY$2,Existing!$D6:$BW6))/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AZ6/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D6:$BY6)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AZ6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AZ$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AZ$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,AZ$2,Existing!$D6:$BW6))/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":22378.788978494627},{"$f":"IF(OR(BA$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BA6/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D6:$BY6)/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BA6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BA$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BA$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BA$2,Existing!$D6:$BW6))/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BB6/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D6:$BY6)/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BB6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BB$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BB$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BB$2,Existing!$D6:$BW6))/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":21953.205270457685},{"$f":"IF(OR(BC$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BC6/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D6:$BY6)/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BC6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BC$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BC$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BC$2,Existing!$D6:$BW6))/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BD6/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D6:$BY6)/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BD6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BD$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BD$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BD$2,Existing!$D6:$BW6))/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":38834.927419354841},{"$f":"IF(OR(BE$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BE6/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D6:$BY6)/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BE6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BE$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BE$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BE$2,Existing!$D6:$BW6))/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BF6/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D6:$BY6)/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BF6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BF$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BF$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BF$2,Existing!$D6:$BW6))/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":43404.401881720434},{"$f":"IF(OR(BG$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BG6/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D6:$BY6)/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BG6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BG$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BG$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BG$2,Existing!$D6:$BW6))/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BH6/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D6:$BY6)/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BH6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BH$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BH$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BH$2,Existing!$D6:$BW6))/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":32318.272988505752},{"$f":"IF(OR(BI$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BI6/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D6:$BY6)/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BI6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BI$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BI$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BI$2,Existing!$D6:$BW6))/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BJ6/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D6:$BY6)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BJ6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BJ$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BJ$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BJ$2,Existing!$D6:$BW6))/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":33041.744279946171},{"$f":"IF(OR(BK$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BK6/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D6:$BY6)/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BK6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BK$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BK$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BK$2,Existing!$D6:$BW6))/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BL6/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D6:$BY6)/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BL6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BL$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BL$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BL$2,Existing!$D6:$BW6))/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":23132.144444444435},{"$f":"IF(OR(BM$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BM6/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D6:$BY6)/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BM6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BM$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BM$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BM$2,Existing!$D6:$BW6))/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BN6/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D6:$BY6)/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BN6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BN$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BN$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BN$2,Existing!$D6:$BW6))/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":27479.186827956994},{"$f":"IF(OR(BO$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BO6/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D6:$BY6)/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BO6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BO$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BO$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BO$2,Existing!$D6:$BW6))/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BP6/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D6:$BY6)/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BP6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BP$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BP$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BP$2,Existing!$D6:$BW6))/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":35546.866666666661},{"$f":"IF(OR(BQ$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BQ6/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D6:$BY6)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BQ6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BQ$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BQ$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BQ$2,Existing!$D6:$BW6))/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BR6/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D6:$BY6)/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BR6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BR$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BR$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BR$2,Existing!$D6:$BW6))/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":32896.224462365579},{"$f":"IF(OR(BS$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BS6/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D6:$BY6)/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BS6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BS$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BS$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BS$2,Existing!$D6:$BW6))/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BT6/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D6:$BY6)/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BT6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BT$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BT$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BT$2,Existing!$D6:$BW6))/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":35724.409946236563},{"$f":"IF(OR(BU$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BU6/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D6:$BY6)/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BU6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BU$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BU$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BU$2,Existing!$D6:$BW6))/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BV6/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D6:$BY6)/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BV6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BV$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BV$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BV$2,Existing!$D6:$BW6))/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":31500.329166666674},{"$f":"IF(OR(BW$3=\"LLH\",$B6=10298),0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BW6/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D6:$BY6)/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BW6-(IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BW$2,AboveHWM_PNGC!$D6:$BW6),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BW$2,RemainingAboveHWM!$D6:$BW6))+SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D6:$BY6)+SUMIF(Existing!$D$2:$BW$2,BW$2,Existing!$D6:$BW6))/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(OR(D$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!D7/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D7:$BY7)/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!D7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,D$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,D$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,D$2,Existing!$D7:$BW7))/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":21950.73655913979},{"$f":"IF(OR(E$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!E7/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D7:$BY7)/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!E7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,E$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,E$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,E$2,Existing!$D7:$BW7))/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(F$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!F7/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D7:$BY7)/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!F7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,F$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,F$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,F$2,Existing!$D7:$BW7))/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":13561.377253814137},{"$f":"IF(OR(G$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!G7/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D7:$BY7)/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!G7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,G$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,G$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,G$2,Existing!$D7:$BW7))/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(H$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!H7/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D7:$BY7)/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!H7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,H$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,H$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,H$2,Existing!$D7:$BW7))/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":19113.033602150543},{"$f":"IF(OR(I$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!I7/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D7:$BY7)/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!I7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,I$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,I$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,I$2,Existing!$D7:$BW7))/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(J$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!J7/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D7:$BY7)/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!J7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,J$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,J$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,J$2,Existing!$D7:$BW7))/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":24957.586021505376},{"$f":"IF(OR(K$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!K7/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D7:$BY7)/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!K7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,K$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,K$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,K$2,Existing!$D7:$BW7))/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(L$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!L7/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D7:$BY7)/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!L7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,L$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,L$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,L$2,Existing!$D7:$BW7))/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":19739.395833333325},{"$f":"IF(OR(M$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!M7/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D7:$BY7)/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!M7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,M$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,M$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,M$2,Existing!$D7:$BW7))/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(N$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!N7/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D7:$BY7)/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!N7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,N$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,N$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,N$2,Existing!$D7:$BW7))/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":16703.414535666227},{"$f":"IF(OR(O$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!O7/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D7:$BY7)/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!O7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,O$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,O$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,O$2,Existing!$D7:$BW7))/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(P$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!P7/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D7:$BY7)/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!P7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,P$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,P$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,P$2,Existing!$D7:$BW7))/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":24333.895833333343},{"$f":"IF(OR(Q$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Q7/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D7:$BY7)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Q7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Q$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Q$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,Q$2,Existing!$D7:$BW7))/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(R$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!R7/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D7:$BY7)/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!R7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,R$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,R$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,R$2,Existing!$D7:$BW7))/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":30319.259408602134},{"$f":"IF(OR(S$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!S7/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D7:$BY7)/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!S7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,S$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,S$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,S$2,Existing!$D7:$BW7))/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(T$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!T7/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D7:$BY7)/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!T7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,T$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,T$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,T$2,Existing!$D7:$BW7))/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":25566.851388888907},{"$f":"IF(OR(U$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!U7/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D7:$BY7)/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!U7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,U$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,U$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,U$2,Existing!$D7:$BW7))/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(V$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!V7/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D7:$BY7)/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!V7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,V$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,V$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,V$2,Existing!$D7:$BW7))/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":28238.545698924754},{"$f":"IF(OR(W$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!W7/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D7:$BY7)/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!W7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,W$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,W$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,W$2,Existing!$D7:$BW7))/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(X$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!X7/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D7:$BY7)/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!X7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,X$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,X$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,X$2,Existing!$D7:$BW7))/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":39808.838709677431},{"$f":"IF(OR(Y$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Y7/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D7:$BY7)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Y7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Y$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Y$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,Y$2,Existing!$D7:$BW7))/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Z7/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D7:$BY7)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Z7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Z$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Z$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,Z$2,Existing!$D7:$BW7))/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":24045.787500000017},{"$f":"IF(OR(AA$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AA7/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D7:$BY7)/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AA7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AA$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AA$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AA$2,Existing!$D7:$BW7))/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AB7/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D7:$BY7)/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AB7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AB$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AB$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AB$2,Existing!$D7:$BW7))/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":22351.211021505365},{"$f":"IF(OR(AC$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AC7/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D7:$BY7)/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AC7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AC$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AC$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AC$2,Existing!$D7:$BW7))/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AD7/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D7:$BY7)/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AD7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AD$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AD$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AD$2,Existing!$D7:$BW7))/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":13808.95145631068},{"$f":"IF(OR(AE$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AE7/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D7:$BY7)/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AE7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AE$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AE$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AE$2,Existing!$D7:$BW7))/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AF7/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D7:$BY7)/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AF7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AF$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AF$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AF$2,Existing!$D7:$BW7))/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":19461.670698924729},{"$f":"IF(OR(AG$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AG7/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D7:$BY7)/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AG7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AG$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AG$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AG$2,Existing!$D7:$BW7))/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AH7/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D7:$BY7)/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AH7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AH$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AH$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AH$2,Existing!$D7:$BW7))/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":25413.385752688177},{"$f":"IF(OR(AI$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AI7/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D7:$BY7)/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AI7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AI$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AI$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AI$2,Existing!$D7:$BW7))/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AJ7/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D7:$BY7)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AJ7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AJ$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AJ$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AJ$2,Existing!$D7:$BW7))/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":20100.069940476187},{"$f":"IF(OR(AK$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AK7/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D7:$BY7)/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AK7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AK$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AK$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AK$2,Existing!$D7:$BW7))/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AL7/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D7:$BY7)/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AL7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AL$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AL$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AL$2,Existing!$D7:$BW7))/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":17007.936742934049},{"$f":"IF(OR(AM$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AM7/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D7:$BY7)/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AM7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AM$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AM$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AM$2,Existing!$D7:$BW7))/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AN7/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D7:$BY7)/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AN7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AN$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AN$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AN$2,Existing!$D7:$BW7))/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":24778.608333333337},{"$f":"IF(OR(AO$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AO7/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D7:$BY7)/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AO7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AO$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AO$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AO$2,Existing!$D7:$BW7))/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AP7/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D7:$BY7)/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AP7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AP$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AP$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AP$2,Existing!$D7:$BW7))/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":30873.29838709678},{"$f":"IF(OR(AQ$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AQ7/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D7:$BY7)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AQ7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AQ$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AQ$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AQ$2,Existing!$D7:$BW7))/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AR7/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D7:$BY7)/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AR7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AR$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AR$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AR$2,Existing!$D7:$BW7))/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":26034.075000000015},{"$f":"IF(OR(AS$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AS7/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D7:$BY7)/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AS7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AS$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AS$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AS$2,Existing!$D7:$BW7))/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AT7/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D7:$BY7)/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AT7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AT$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AT$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AT$2,Existing!$D7:$BW7))/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":28754.65591397848},{"$f":"IF(OR(AU$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AU7/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D7:$BY7)/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AU7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AU$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AU$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AU$2,Existing!$D7:$BW7))/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AV7/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D7:$BY7)/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AV7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AV$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AV$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AV$2,Existing!$D7:$BW7))/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":40536.89650537636},{"$f":"IF(OR(AW$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AW7/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D7:$BY7)/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AW7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AW$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AW$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AW$2,Existing!$D7:$BW7))/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AX7/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D7:$BY7)/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AX7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AX$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AX$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AX$2,Existing!$D7:$BW7))/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":24485.272222222207},{"$f":"IF(OR(AY$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AY7/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D7:$BY7)/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AY7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AY$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AY$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AY$2,Existing!$D7:$BW7))/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AZ7/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D7:$BY7)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AZ7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AZ$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AZ$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,AZ$2,Existing!$D7:$BW7))/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":22604.749999999996},{"$f":"IF(OR(BA$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BA7/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D7:$BY7)/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BA7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BA$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BA$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BA$2,Existing!$D7:$BW7))/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BB7/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D7:$BY7)/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BB7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BB$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BB$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BB$2,Existing!$D7:$BW7))/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":13997.230235783632},{"$f":"IF(OR(BC$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BC7/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D7:$BY7)/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BC7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BC$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BC$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BC$2,Existing!$D7:$BW7))/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BD7/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D7:$BY7)/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BD7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BD$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BD$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BD$2,Existing!$D7:$BW7))/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":19723.037634408593},{"$f":"IF(OR(BE$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BE7/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D7:$BY7)/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BE7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BE$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BE$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BE$2,Existing!$D7:$BW7))/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BF7/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D7:$BY7)/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BF7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BF$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BF$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BF$2,Existing!$D7:$BW7))/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":25766.470430107533},{"$f":"IF(OR(BG$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BG7/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D7:$BY7)/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BG7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BG$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BG$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BG$2,Existing!$D7:$BW7))/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BH7/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D7:$BY7)/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BH7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BH$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BH$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BH$2,Existing!$D7:$BW7))/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":20958.518678160923},{"$f":"IF(OR(BI$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BI7/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D7:$BY7)/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BI7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BI$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BI$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BI$2,Existing!$D7:$BW7))/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BJ7/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D7:$BY7)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BJ7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BJ$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BJ$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BJ$2,Existing!$D7:$BW7))/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":17265.557200538362},{"$f":"IF(OR(BK$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BK7/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D7:$BY7)/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BK7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BK$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BK$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BK$2,Existing!$D7:$BW7))/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BL7/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D7:$BY7)/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BL7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BL$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BL$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BL$2,Existing!$D7:$BW7))/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":25062.56527777778},{"$f":"IF(OR(BM$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BM7/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D7:$BY7)/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BM7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BM$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BM$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BM$2,Existing!$D7:$BW7))/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BN7/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D7:$BY7)/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BN7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BN$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BN$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BN$2,Existing!$D7:$BW7))/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":31115.90994623657},{"$f":"IF(OR(BO$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BO7/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D7:$BY7)/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BO7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BO$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BO$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BO$2,Existing!$D7:$BW7))/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BP7/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D7:$BY7)/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BP7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BP$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BP$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BP$2,Existing!$D7:$BW7))/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":26103.326388888887},{"$f":"IF(OR(BQ$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BQ7/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D7:$BY7)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BQ7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BQ$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BQ$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BQ$2,Existing!$D7:$BW7))/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BR7/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D7:$BY7)/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BR7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BR$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BR$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BR$2,Existing!$D7:$BW7))/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":28851.927419354837},{"$f":"IF(OR(BS$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BS7/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D7:$BY7)/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BS7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BS$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BS$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BS$2,Existing!$D7:$BW7))/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BT7/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D7:$BY7)/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BT7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BT$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BT$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BT$2,Existing!$D7:$BW7))/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":40908.034946236556},{"$f":"IF(OR(BU$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BU7/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D7:$BY7)/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BU7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BU$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BU$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BU$2,Existing!$D7:$BW7))/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BV7/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D7:$BY7)/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BV7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BV$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BV$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BV$2,Existing!$D7:$BW7))/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":24707.587500000001},{"$f":"IF(OR(BW$3=\"LLH\",$B7=10298),0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BW7/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D7:$BY7)/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BW7-(IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BW$2,AboveHWM_PNGC!$D7:$BW7),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BW$2,RemainingAboveHWM!$D7:$BW7))+SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D7:$BY7)+SUMIF(Existing!$D$2:$BW$2,BW$2,Existing!$D7:$BW7))/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0}]
[null,10071,"Drain, City of",{"$f":"IF(OR(D$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!D23/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D23:$BY23)/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!D23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,D$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,D$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,D$2,Existing!$D23:$BW23))/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1157.7379032258066},{"$f":"IF(OR(E$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!E23/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D23:$BY23)/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!E23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,E$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,E$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,E$2,Existing!$D23:$BW23))/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(F$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!F23/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D23:$BY23)/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!F23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,F$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,F$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,F$2,Existing!$D23:$BW23))/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1277.249653259362},{"$f":"IF(OR(G$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!G23/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D23:$BY23)/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!G23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,G$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,G$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,G$2,Existing!$D23:$BW23))/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(H$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!H23/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D23:$BY23)/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!H23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,H$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,H$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,H$2,Existing!$D23:$BW23))/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1184.8629032258063},{"$f":"IF(OR(I$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!I23/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D23:$BY23)/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!I23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,I$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,I$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,I$2,Existing!$D23:$BW23))/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(J$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!J23/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D23:$BY23)/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!J23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,J$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,J$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,J$2,Existing!$D23:$BW23))/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1257.5604838709676},{"$f":"IF(OR(K$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!K23/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D23:$BY23)/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!K23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,K$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,K$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,K$2,Existing!$D23:$BW23))/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(L$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!L23/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D23:$BY23)/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!L23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,L$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,L$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,L$2,Existing!$D23:$BW23))/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1340.8288690476193},{"$f":"IF(OR(M$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!M23/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D23:$BY23)/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!M23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,M$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,M$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,M$2,Existing!$D23:$BW23))/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(N$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!N23/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D23:$BY23)/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!N23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,N$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,N$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,N$2,Existing!$D23:$BW23))/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1305.4481830417224},{"$f":"IF(OR(O$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!O23/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D23:$BY23)/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!O23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,O$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,O$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,O$2,Existing!$D23:$BW23))/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(P$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!P23/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D23:$BY23)/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!P23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,P$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,P$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,P$2,Existing!$D23:$BW23))/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1238.0472222222222},{"$f":"IF(OR(Q$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Q23/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D23:$BY23)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Q23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Q$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Q$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,Q$2,Existing!$D23:$BW23))/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(R$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!R23/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D23:$BY23)/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!R23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,R$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,R$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,R$2,Existing!$D23:$BW23))/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":824.60752688172056},{"$f":"IF(OR(S$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!S23/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D23:$BY23)/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!S23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,S$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,S$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,S$2,Existing!$D23:$BW23))/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(T$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!T23/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D23:$BY23)/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!T23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,T$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,T$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,T$2,Existing!$D23:$BW23))/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":678.11111111111109},{"$f":"IF(OR(U$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!U23/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D23:$BY23)/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!U23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,U$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,U$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,U$2,Existing!$D23:$BW23))/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(V$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!V23/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D23:$BY23)/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!V23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,V$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,V$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,V$2,Existing!$D23:$BW23))/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":789.36155913978484},{"$f":"IF(OR(W$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!W23/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D23:$BY23)/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!W23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,W$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,W$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,W$2,Existing!$D23:$BW23))/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(X$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!X23/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D23:$BY23)/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!X23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,X$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,X$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,X$2,Existing!$D23:$BW23))/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":885.96370967741927},{"$f":"IF(OR(Y$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Y23/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D23:$BY23)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Y23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Y$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Y$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,Y$2,Existing!$D23:$BW23))/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Z23/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D23:$BY23)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Z23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Z$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Z$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,Z$2,Existing!$D23:$BW23))/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":726.99444444444453},{"$f":"IF(OR(AA$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AA23/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D23:$BY23)/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AA23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AA$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AA$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AA$2,Existing!$D23:$BW23))/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AB23/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D23:$BY23)/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AB23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AB$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AB$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AB$2,Existing!$D23:$BW23))/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1150.0766129032259},{"$f":"IF(OR(AC$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AC23/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D23:$BY23)/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AC23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AC$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AC$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AC$2,Existing!$D23:$BW23))/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AD23/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D23:$BY23)/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AD23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AD$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AD$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AD$2,Existing!$D23:$BW23))/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1269.3439667128985},{"$f":"IF(OR(AE$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AE23/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D23:$BY23)/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AE23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AE$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AE$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AE$2,Existing!$D23:$BW23))/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AF23/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D23:$BY23)/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AF23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AF$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AF$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AF$2,Existing!$D23:$BW23))/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1184.8629032258063},{"$f":"IF(OR(AG$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AG23/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D23:$BY23)/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AG23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AG$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AG$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AG$2,Existing!$D23:$BW23))/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AH23/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D23:$BY23)/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AH23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AH$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AH$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AH$2,Existing!$D23:$BW23))/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1257.5604838709676},{"$f":"IF(OR(AI$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AI23/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D23:$BY23)/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AI23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AI$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AI$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AI$2,Existing!$D23:$BW23))/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AJ23/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D23:$BY23)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AJ23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AJ$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AJ$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AJ$2,Existing!$D23:$BW23))/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1340.8288690476193},{"$f":"IF(OR(AK$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AK23/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D23:$BY23)/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AK23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AK$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AK$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AK$2,Existing!$D23:$BW23))/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AL23/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D23:$BY23)/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AL23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AL$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AL$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AL$2,Existing!$D23:$BW23))/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1305.4481830417224},{"$f":"IF(OR(AM$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AM23/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D23:$BY23)/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AM23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AM$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AM$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AM$2,Existing!$D23:$BW23))/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AN23/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D23:$BY23)/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AN23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AN$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AN$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AN$2,Existing!$D23:$BW23))/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1238.0472222222222},{"$f":"IF(OR(AO$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AO23/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D23:$BY23)/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AO23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AO$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AO$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AO$2,Existing!$D23:$BW23))/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AP23/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D23:$BY23)/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AP23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AP$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AP$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AP$2,Existing!$D23:$BW23))/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":824.60752688172056},{"$f":"IF(OR(AQ$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AQ23/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D23:$BY23)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AQ23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AQ$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AQ$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AQ$2,Existing!$D23:$BW23))/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AR23/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D23:$BY23)/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AR23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AR$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AR$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AR$2,Existing!$D23:$BW23))/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":678.11111111111109},{"$f":"IF(OR(AS$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AS23/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D23:$BY23)/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AS23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AS$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AS$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AS$2,Existing!$D23:$BW23))/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AT23/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D23:$BY23)/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AT23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AT$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AT$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AT$2,Existing!$D23:$BW23))/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":789.36155913978484},{"$f":"IF(OR(AU$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AU23/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D23:$BY23)/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AU23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AU$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AU$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AU$2,Existing!$D23:$BW23))/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AV23/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D23:$BY23)/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AV23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AV$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AV$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AV$2,Existing!$D23:$BW23))/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":885.96370967741927},{"$f":"IF(OR(AW$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AW23/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D23:$BY23)/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AW23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AW$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AW$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AW$2,Existing!$D23:$BW23))/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AX23/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D23:$BY23)/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AX23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AX$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AX$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AX$2,Existing!$D23:$BW23))/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":726.99444444444453},{"$f":"IF(OR(AY$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AY23/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D23:$BY23)/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AY23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AY$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AY$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AY$2,Existing!$D23:$BW23))/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AZ23/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D23:$BY23)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AZ23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AZ$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AZ$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,AZ$2,Existing!$D23:$BW23))/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1150.0752688172045},{"$f":"IF(OR(BA$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BA23/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D23:$BY23)/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BA23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BA$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BA$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BA$2,Existing!$D23:$BW23))/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BB23/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D23:$BY23)/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BB23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BB$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BB$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BB$2,Existing!$D23:$BW23))/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1269.3453536754507},{"$f":"IF(OR(BC$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BC23/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D23:$BY23)/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BC23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BC$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BC$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BC$2,Existing!$D23:$BW23))/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BD23/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D23:$BY23)/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BD23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BD$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BD$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BD$2,Existing!$D23:$BW23))/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1184.8629032258063},{"$f":"IF(OR(BE$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BE23/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D23:$BY23)/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BE23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BE$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BE$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BE$2,Existing!$D23:$BW23))/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BF23/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D23:$BY23)/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BF23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BF$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BF$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BF$2,Existing!$D23:$BW23))/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1257.5604838709676},{"$f":"IF(OR(BG$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BG23/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D23:$BY23)/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BG23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BG$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BG$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BG$2,Existing!$D23:$BW23))/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BH23/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D23:$BY23)/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BH23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BH$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BH$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BH$2,Existing!$D23:$BW23))/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1353.1939655172418},{"$f":"IF(OR(BI$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BI23/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D23:$BY23)/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BI23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BI$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BI$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BI$2,Existing!$D23:$BW23))/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BJ23/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D23:$BY23)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BJ23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BJ$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BJ$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BJ$2,Existing!$D23:$BW23))/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1305.4481830417224},{"$f":"IF(OR(BK$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BK23/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D23:$BY23)/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BK23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BK$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BK$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BK$2,Existing!$D23:$BW23))/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BL23/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D23:$BY23)/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BL23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BL$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BL$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BL$2,Existing!$D23:$BW23))/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1238.0472222222222},{"$f":"IF(OR(BM$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BM23/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D23:$BY23)/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BM23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BM$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BM$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BM$2,Existing!$D23:$BW23))/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BN23/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D23:$BY23)/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BN23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BN$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BN$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BN$2,Existing!$D23:$BW23))/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":824.60887096774172},{"$f":"IF(OR(BO$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BO23/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D23:$BY23)/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BO23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BO$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BO$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BO$2,Existing!$D23:$BW23))/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BP23/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D23:$BY23)/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BP23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BP$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BP$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BP$2,Existing!$D23:$BW23))/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":678.11111111111109},{"$f":"IF(OR(BQ$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BQ23/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D23:$BY23)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BQ23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BQ$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BQ$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BQ$2,Existing!$D23:$BW23))/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BR23/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D23:$BY23)/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BR23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BR$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BR$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BR$2,Existing!$D23:$BW23))/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":789.36155913978507},{"$f":"IF(OR(BS$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BS23/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D23:$BY23)/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BS23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BS$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BS$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BS$2,Existing!$D23:$BW23))/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BT23/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D23:$BY23)/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BT23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BT$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BT$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BT$2,Existing!$D23:$BW23))/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":885.96370967741927},{"$f":"IF(OR(BU$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BU23/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D23:$BY23)/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BU23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BU$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BU$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BU$2,Existing!$D23:$BW23))/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BV23/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D23:$BY23)/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BV23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BV$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BV$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BV$2,Existing!$D23:$BW23))/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":726.99444444444453},{"$f":"IF(OR(BW$3=\"LLH\",$B23=10298),0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BW23/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D23:$BY23)/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BW23-(IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BW$2,AboveHWM_PNGC!$D23:$BW23),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BW$2,RemainingAboveHWM!$D23:$BW23))+SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D23:$BY23)+SUMIF(Existing!$D$2:$BW$2,BW$2,Existing!$D23:$BW23))/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"IF(OR(D$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!D30/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D30:$BY30)/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!D30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,D$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,D$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,D$2,Existing!$D30:$BW30))/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5331.3400537634407},{"$f":"IF(OR(E$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!E30/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D30:$BY30)/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!E30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,E$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,E$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,E$2,Existing!$D30:$BW30))/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(F$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!F30/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D30:$BY30)/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!F30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,F$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,F$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,F$2,Existing!$D30:$BW30))/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5816.355062413315},{"$f":"IF(OR(G$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!G30/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D30:$BY30)/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!G30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,G$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,G$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,G$2,Existing!$D30:$BW30))/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(H$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!H30/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D30:$BY30)/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!H30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,H$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,H$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,H$2,Existing!$D30:$BW30))/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":8157.4314516129043},{"$f":"IF(OR(I$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!I30/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D30:$BY30)/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!I30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,I$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,I$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,I$2,Existing!$D30:$BW30))/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(J$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!J30/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D30:$BY30)/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!J30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,J$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,J$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,J$2,Existing!$D30:$BW30))/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6954.5026881720451},{"$f":"IF(OR(K$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!K30/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D30:$BY30)/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!K30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,K$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,K$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,K$2,Existing!$D30:$BW30))/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(L$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!L30/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D30:$BY30)/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!L30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,L$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,L$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,L$2,Existing!$D30:$BW30))/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":7173.2008928571422},{"$f":"IF(OR(M$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!M30/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D30:$BY30)/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!M30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,M$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,M$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,M$2,Existing!$D30:$BW30))/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(N$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!N30/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D30:$BY30)/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!N30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,N$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,N$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,N$2,Existing!$D30:$BW30))/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":7170.5181695827723},{"$f":"IF(OR(O$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!O30/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D30:$BY30)/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!O30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,O$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,O$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,O$2,Existing!$D30:$BW30))/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(P$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!P30/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D30:$BY30)/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!P30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,P$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,P$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,P$2,Existing!$D30:$BW30))/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6715.5791666666664},{"$f":"IF(OR(Q$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Q30/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D30:$BY30)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Q30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Q$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Q$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,Q$2,Existing!$D30:$BW30))/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(R$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!R30/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D30:$BY30)/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!R30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,R$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,R$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,R$2,Existing!$D30:$BW30))/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":3445.3413978494627},{"$f":"IF(OR(S$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!S30/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D30:$BY30)/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!S30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,S$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,S$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,S$2,Existing!$D30:$BW30))/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(T$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!T30/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D30:$BY30)/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!T30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,T$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,T$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,T$2,Existing!$D30:$BW30))/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":7947.2958333333318},{"$f":"IF(OR(U$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!U30/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D30:$BY30)/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!U30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,U$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,U$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,U$2,Existing!$D30:$BW30))/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(V$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!V30/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D30:$BY30)/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!V30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,V$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,V$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,V$2,Existing!$D30:$BW30))/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5937.1303763440847},{"$f":"IF(OR(W$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!W30/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D30:$BY30)/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!W30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,W$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,W$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,W$2,Existing!$D30:$BW30))/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(X$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!X30/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D30:$BY30)/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!X30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,X$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,X$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,X$2,Existing!$D30:$BW30))/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6798.3467741935492},{"$f":"IF(OR(Y$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Y30/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D30:$BY30)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Y30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Y$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Y$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,Y$2,Existing!$D30:$BW30))/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Z30/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D30:$BY30)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Z30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Z$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Z$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,Z$2,Existing!$D30:$BW30))/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4547.9472222222221},{"$f":"IF(OR(AA$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AA30/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D30:$BY30)/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AA30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AA$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AA$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AA$2,Existing!$D30:$BW30))/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AB30/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D30:$BY30)/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AB30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AB$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AB$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AB$2,Existing!$D30:$BW30))/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5331.3400537634407},{"$f":"IF(OR(AC$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AC30/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D30:$BY30)/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AC30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AC$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AC$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AC$2,Existing!$D30:$BW30))/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AD30/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D30:$BY30)/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AD30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AD$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AD$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AD$2,Existing!$D30:$BW30))/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5816.355062413315},{"$f":"IF(OR(AE$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AE30/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D30:$BY30)/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AE30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AE$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AE$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AE$2,Existing!$D30:$BW30))/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AF30/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D30:$BY30)/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AF30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AF$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AF$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AF$2,Existing!$D30:$BW30))/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":8157.4314516129043},{"$f":"IF(OR(AG$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AG30/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D30:$BY30)/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AG30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AG$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AG$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AG$2,Existing!$D30:$BW30))/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AH30/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D30:$BY30)/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AH30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AH$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AH$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AH$2,Existing!$D30:$BW30))/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6954.5026881720451},{"$f":"IF(OR(AI$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AI30/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D30:$BY30)/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AI30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AI$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AI$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AI$2,Existing!$D30:$BW30))/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AJ30/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D30:$BY30)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AJ30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AJ$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AJ$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AJ$2,Existing!$D30:$BW30))/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":7173.2008928571422},{"$f":"IF(OR(AK$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AK30/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D30:$BY30)/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AK30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AK$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AK$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AK$2,Existing!$D30:$BW30))/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AL30/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D30:$BY30)/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AL30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AL$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AL$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AL$2,Existing!$D30:$BW30))/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":7170.5181695827723},{"$f":"IF(OR(AM$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AM30/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D30:$BY30)/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AM30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AM$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AM$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AM$2,Existing!$D30:$BW30))/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AN30/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D30:$BY30)/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AN30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AN$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AN$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AN$2,Existing!$D30:$BW30))/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6715.5791666666664},{"$f":"IF(OR(AO$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AO30/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D30:$BY30)/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AO30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AO$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AO$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AO$2,Existing!$D30:$BW30))/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AP30/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D30:$BY30)/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AP30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AP$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AP$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AP$2,Existing!$D30:$BW30))/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":3445.3413978494627},{"$f":"IF(OR(AQ$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AQ30/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D30:$BY30)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AQ30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AQ$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AQ$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AQ$2,Existing!$D30:$BW30))/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AR30/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D30:$BY30)/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AR30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AR$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AR$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AR$2,Existing!$D30:$BW30))/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":7947.2958333333318},{"$f":"IF(OR(AS$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AS30/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D30:$BY30)/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AS30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AS$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AS$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AS$2,Existing!$D30:$BW30))/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AT30/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D30:$BY30)/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AT30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AT$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AT$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AT$2,Existing!$D30:$BW30))/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5937.1303763440847},{"$f":"IF(OR(AU$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AU30/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D30:$BY30)/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AU30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AU$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AU$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AU$2,Existing!$D30:$BW30))/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AV30/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D30:$BY30)/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AV30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AV$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AV$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AV$2,Existing!$D30:$BW30))/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6798.3467741935492},{"$f":"IF(OR(AW$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AW30/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D30:$BY30)/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AW30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AW$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AW$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AW$2,Existing!$D30:$BW30))/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AX30/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D30:$BY30)/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AX30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AX$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AX$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AX$2,Existing!$D30:$BW30))/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4547.9472222222221},{"$f":"IF(OR(AY$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AY30/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D30:$BY30)/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AY30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AY$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AY$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AY$2,Existing!$D30:$BW30))/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AZ30/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D30:$BY30)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AZ30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AZ$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AZ$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,AZ$2,Existing!$D30:$BW30))/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5331.3387096774195},{"$f":"IF(OR(BA$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BA30/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D30:$BY30)/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BA30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BA$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BA$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BA$2,Existing!$D30:$BW30))/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BB30/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D30:$BY30)/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BB30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BB$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BB$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BB$2,Existing!$D30:$BW30))/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5816.3564493758686},{"$f":"IF(OR(BC$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BC30/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D30:$BY30)/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BC30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BC$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BC$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BC$2,Existing!$D30:$BW30))/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BD30/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D30:$BY30)/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BD30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BD$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BD$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BD$2,Existing!$D30:$BW30))/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":8157.4314516129043},{"$f":"IF(OR(BE$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BE30/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D30:$BY30)/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BE30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BE$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BE$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BE$2,Existing!$D30:$BW30))/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BF30/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D30:$BY30)/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BF30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BF$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BF$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BF$2,Existing!$D30:$BW30))/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6954.5026881720451},{"$f":"IF(OR(BG$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BG30/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D30:$BY30)/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BG30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BG$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BG$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BG$2,Existing!$D30:$BW30))/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BH30/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D30:$BY30)/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BH30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BH$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BH$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BH$2,Existing!$D30:$BW30))/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":7231.8060344827591},{"$f":"IF(OR(BI$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BI30/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D30:$BY30)/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BI30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BI$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BI$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BI$2,Existing!$D30:$BW30))/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BJ30/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D30:$BY30)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BJ30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BJ$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BJ$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BJ$2,Existing!$D30:$BW30))/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":7170.5181695827723},{"$f":"IF(OR(BK$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BK30/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D30:$BY30)/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BK30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BK$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BK$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BK$2,Existing!$D30:$BW30))/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BL30/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D30:$BY30)/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BL30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BL$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BL$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BL$2,Existing!$D30:$BW30))/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6715.5777777777757},{"$f":"IF(OR(BM$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BM30/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D30:$BY30)/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BM30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BM$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BM$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BM$2,Existing!$D30:$BW30))/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BN30/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D30:$BY30)/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BN30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BN$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BN$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BN$2,Existing!$D30:$BW30))/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":3445.3413978494627},{"$f":"IF(OR(BO$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BO30/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D30:$BY30)/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BO30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BO$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BO$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BO$2,Existing!$D30:$BW30))/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BP30/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D30:$BY30)/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BP30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BP$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BP$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BP$2,Existing!$D30:$BW30))/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":7947.2958333333318},{"$f":"IF(OR(BQ$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BQ30/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D30:$BY30)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BQ30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BQ$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BQ$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BQ$2,Existing!$D30:$BW30))/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BR30/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D30:$BY30)/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BR30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BR$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BR$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BR$2,Existing!$D30:$BW30))/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5937.1290322580635},{"$f":"IF(OR(BS$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BS30/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D30:$BY30)/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BS30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BS$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BS$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BS$2,Existing!$D30:$BW30))/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BT30/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D30:$BY30)/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BT30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BT$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BT$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BT$2,Existing!$D30:$BW30))/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6798.3467741935492},{"$f":"IF(OR(BU$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BU30/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D30:$BY30)/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BU30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BU$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BU$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BU$2,Existing!$D30:$BW30))/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BV30/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D30:$BY30)/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BV30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BV$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BV$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BV$2,Existing!$D30:$BW30))/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4547.9472222222221},{"$f":"IF(OR(BW$3=\"LLH\",$B30=10298),0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BW30/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D30:$BY30)/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BW30-(IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BW$2,AboveHWM_PNGC!$D30:$BW30),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BW$2,RemainingAboveHWM!$D30:$BW30))+SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D30:$BY30)+SUMIF(Existing!$D$2:$BW$2,BW$2,Existing!$D30:$BW30))/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"IF(OR(D$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!D45/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D45:$BY45)/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!D45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,D$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,D$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,D$2,Existing!$D45:$BW45))/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":2326.2365591397847},{"$f":"IF(OR(E$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!E45/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D45:$BY45)/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!E45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,E$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,E$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,E$2,Existing!$D45:$BW45))/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(F$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!F45/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D45:$BY45)/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!F45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,F$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,F$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,F$2,Existing!$D45:$BW45))/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1808.6490984743416},{"$f":"IF(OR(G$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!G45/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D45:$BY45)/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!G45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,G$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,G$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,G$2,Existing!$D45:$BW45))/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(H$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!H45/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D45:$BY45)/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!H45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,H$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,H$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,H$2,Existing!$D45:$BW45))/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1815.75},{"$f":"IF(OR(I$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!I45/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D45:$BY45)/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!I45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,I$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,I$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,I$2,Existing!$D45:$BW45))/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(J$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!J45/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D45:$BY45)/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!J45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,J$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,J$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,J$2,Existing!$D45:$BW45))/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":2287.7728494623652},{"$f":"IF(OR(K$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!K45/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D45:$BY45)/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!K45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,K$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,K$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,K$2,Existing!$D45:$BW45))/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(L$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!L45/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D45:$BY45)/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!L45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,L$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,L$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,L$2,Existing!$D45:$BW45))/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":2065.0982142857142},{"$f":"IF(OR(M$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!M45/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D45:$BY45)/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!M45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,M$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,M$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,M$2,Existing!$D45:$BW45))/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(N$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!N45/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D45:$BY45)/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!N45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,N$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,N$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,N$2,Existing!$D45:$BW45))/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1698.123822341857},{"$f":"IF(OR(O$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!O45/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D45:$BY45)/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!O45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,O$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,O$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,O$2,Existing!$D45:$BW45))/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(P$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!P45/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D45:$BY45)/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!P45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,P$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,P$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,P$2,Existing!$D45:$BW45))/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1452.6541666666665},{"$f":"IF(OR(Q$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Q45/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D45:$BY45)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Q45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Q$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Q$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,Q$2,Existing!$D45:$BW45))/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(R$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!R45/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D45:$BY45)/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!R45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,R$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,R$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,R$2,Existing!$D45:$BW45))/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1130.9529569892472},{"$f":"IF(OR(S$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!S45/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D45:$BY45)/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!S45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,S$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,S$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,S$2,Existing!$D45:$BW45))/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(T$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!T45/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D45:$BY45)/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!T45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,T$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,T$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,T$2,Existing!$D45:$BW45))/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1740.9263888888886},{"$f":"IF(OR(U$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!U45/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D45:$BY45)/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!U45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,U$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,U$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,U$2,Existing!$D45:$BW45))/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(V$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!V45/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D45:$BY45)/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!V45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,V$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,V$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,V$2,Existing!$D45:$BW45))/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1343.891129032258},{"$f":"IF(OR(W$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!W45/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D45:$BY45)/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!W45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,W$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,W$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,W$2,Existing!$D45:$BW45))/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(X$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!X45/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D45:$BY45)/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!X45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,X$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,X$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,X$2,Existing!$D45:$BW45))/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1713.4569892473119},{"$f":"IF(OR(Y$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Y45/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D45:$BY45)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Y45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Y$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Y$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,Y$2,Existing!$D45:$BW45))/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Z45/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D45:$BY45)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Z45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Z$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Z$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,Z$2,Existing!$D45:$BW45))/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1468.325},{"$f":"IF(OR(AA$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AA45/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D45:$BY45)/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AA45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AA$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AA$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AA$2,Existing!$D45:$BW45))/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AB45/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D45:$BY45)/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AB45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AB$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AB$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AB$2,Existing!$D45:$BW45))/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":2326.3413978494623},{"$f":"IF(OR(AC$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AC45/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D45:$BY45)/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AC45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AC$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AC$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AC$2,Existing!$D45:$BW45))/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AD45/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D45:$BY45)/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AD45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AD$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AD$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AD$2,Existing!$D45:$BW45))/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1808.72399445215},{"$f":"IF(OR(AE$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AE45/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D45:$BY45)/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AE45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AE$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AE$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AE$2,Existing!$D45:$BW45))/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AF45/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D45:$BY45)/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AF45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AF$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AF$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AF$2,Existing!$D45:$BW45))/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1816.4516129032259},{"$f":"IF(OR(AG$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AG45/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D45:$BY45)/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AG45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AG$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AG$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AG$2,Existing!$D45:$BW45))/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AH45/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D45:$BY45)/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AH45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AH$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AH$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AH$2,Existing!$D45:$BW45))/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":2287.2849462365593},{"$f":"IF(OR(AI$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AI45/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D45:$BY45)/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AI45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AI$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AI$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AI$2,Existing!$D45:$BW45))/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AJ45/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D45:$BY45)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AJ45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AJ$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AJ$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AJ$2,Existing!$D45:$BW45))/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":2065.0922619047624},{"$f":"IF(OR(AK$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AK45/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D45:$BY45)/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AK45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AK$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AK$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AK$2,Existing!$D45:$BW45))/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AL45/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D45:$BY45)/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AL45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AL$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AL$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AL$2,Existing!$D45:$BW45))/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1698.273216689098},{"$f":"IF(OR(AM$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AM45/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D45:$BY45)/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AM45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AM$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AM$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AM$2,Existing!$D45:$BW45))/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AN45/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D45:$BY45)/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AN45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AN$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AN$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AN$2,Existing!$D45:$BW45))/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1452.2555555555555},{"$f":"IF(OR(AO$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AO45/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D45:$BY45)/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AO45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AO$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AO$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AO$2,Existing!$D45:$BW45))/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AP45/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D45:$BY45)/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AP45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AP$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AP$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AP$2,Existing!$D45:$BW45))/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1131.2930107526884},{"$f":"IF(OR(AQ$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AQ45/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D45:$BY45)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AQ45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AQ$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AQ$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AQ$2,Existing!$D45:$BW45))/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AR45/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D45:$BY45)/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AR45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AR$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AR$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AR$2,Existing!$D45:$BW45))/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1740.3236111111107},{"$f":"IF(OR(AS$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AS45/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D45:$BY45)/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AS45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AS$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AS$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AS$2,Existing!$D45:$BW45))/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AT45/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D45:$BY45)/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AT45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AT$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AT$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AT$2,Existing!$D45:$BW45))/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1344.0430107526886},{"$f":"IF(OR(AU$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AU45/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D45:$BY45)/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AU45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AU$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AU$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AU$2,Existing!$D45:$BW45))/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AV45/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D45:$BY45)/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AV45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AV$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AV$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AV$2,Existing!$D45:$BW45))/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1714.0967741935485},{"$f":"IF(OR(AW$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AW45/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D45:$BY45)/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AW45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AW$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AW$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AW$2,Existing!$D45:$BW45))/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AX45/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D45:$BY45)/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AX45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AX$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AX$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AX$2,Existing!$D45:$BW45))/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1468.2722222222221},{"$f":"IF(OR(AY$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AY45/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D45:$BY45)/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AY45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AY$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AY$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AY$2,Existing!$D45:$BW45))/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AZ45/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D45:$BY45)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AZ45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AZ$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AZ$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,AZ$2,Existing!$D45:$BW45))/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":2326.0053763440865},{"$f":"IF(OR(BA$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BA45/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D45:$BY45)/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BA45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BA$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BA$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BA$2,Existing!$D45:$BW45))/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BB45/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D45:$BY45)/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BB45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BB$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BB$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BB$2,Existing!$D45:$BW45))/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1808.4993065187241},{"$f":"IF(OR(BC$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BC45/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D45:$BY45)/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BC45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BC$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BC$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BC$2,Existing!$D45:$BW45))/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BD45/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D45:$BY45)/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BD45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BD$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BD$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BD$2,Existing!$D45:$BW45))/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1816.0994623655915},{"$f":"IF(OR(BE$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BE45/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D45:$BY45)/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BE45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BE$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BE$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BE$2,Existing!$D45:$BW45))/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BF45/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D45:$BY45)/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BF45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BF$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BF$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BF$2,Existing!$D45:$BW45))/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":2287.0094086021504},{"$f":"IF(OR(BG$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BG45/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D45:$BY45)/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BG45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BG$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BG$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BG$2,Existing!$D45:$BW45))/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BH45/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D45:$BY45)/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BH45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BH$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BH$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BH$2,Existing!$D45:$BW45))/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":2074.3649425287358},{"$f":"IF(OR(BI$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BI45/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D45:$BY45)/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BI45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BI$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BI$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BI$2,Existing!$D45:$BW45))/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BJ45/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D45:$BY45)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BJ45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BJ$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BJ$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BJ$2,Existing!$D45:$BW45))/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1698.4670255720052},{"$f":"IF(OR(BK$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BK45/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D45:$BY45)/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BK45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BK$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BK$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BK$2,Existing!$D45:$BW45))/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BL45/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D45:$BY45)/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BL45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BL$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BL$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BL$2,Existing!$D45:$BW45))/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1452.3930555555555},{"$f":"IF(OR(BM$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BM45/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D45:$BY45)/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BM45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BM$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BM$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BM$2,Existing!$D45:$BW45))/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BN45/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D45:$BY45)/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BN45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BN$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BN$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BN$2,Existing!$D45:$BW45))/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1130.9516129032261},{"$f":"IF(OR(BO$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BO45/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D45:$BY45)/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BO45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BO$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BO$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BO$2,Existing!$D45:$BW45))/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BP45/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D45:$BY45)/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BP45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BP$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BP$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BP$2,Existing!$D45:$BW45))/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1741.0625},{"$f":"IF(OR(BQ$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BQ45/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D45:$BY45)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BQ45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BQ$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BQ$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BQ$2,Existing!$D45:$BW45))/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BR45/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D45:$BY45)/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BR45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BR$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BR$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BR$2,Existing!$D45:$BW45))/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1344.0833333333337},{"$f":"IF(OR(BS$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BS45/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D45:$BY45)/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BS45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BS$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BS$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BS$2,Existing!$D45:$BW45))/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BT45/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D45:$BY45)/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BT45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BT$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BT$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BT$2,Existing!$D45:$BW45))/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1713.8454301075265},{"$f":"IF(OR(BU$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BU45/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D45:$BY45)/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BU45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BU$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BU$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BU$2,Existing!$D45:$BW45))/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BV45/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D45:$BY45)/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BV45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BV$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BV$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BV$2,Existing!$D45:$BW45))/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":1468.3472222222224},{"$f":"IF(OR(BW$3=\"LLH\",$B45=10298),0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BW45/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D45:$BY45)/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BW45-(IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BW$2,AboveHWM_PNGC!$D45:$BW45),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BW$2,RemainingAboveHWM!$D45:$BW45))+SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D45:$BY45)+SUMIF(Existing!$D$2:$BW$2,BW$2,Existing!$D45:$BW45))/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"IF(OR(D$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!D77/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D77:$BY77)/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!D77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,D$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,D$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,D$2,Existing!$D77:$BW77))/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":20260.717741935485},{"$f":"IF(OR(E$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!E77/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D77:$BY77)/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!E77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,E$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,E$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,E$2,Existing!$D77:$BW77))/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(F$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!F77/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D77:$BY77)/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!F77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,F$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,F$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,F$2,Existing!$D77:$BW77))/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":24637.844660194169},{"$f":"IF(OR(G$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!G77/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D77:$BY77)/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!G77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,G$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,G$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,G$2,Existing!$D77:$BW77))/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(H$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!H77/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D77:$BY77)/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!H77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,H$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,H$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,H$2,Existing!$D77:$BW77))/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":23321.54704301076},{"$f":"IF(OR(I$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!I77/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D77:$BY77)/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!I77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,I$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,I$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,I$2,Existing!$D77:$BW77))/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(J$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!J77/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D77:$BY77)/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!J77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,J$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,J$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,J$2,Existing!$D77:$BW77))/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":26788.888440860206},{"$f":"IF(OR(K$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!K77/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D77:$BY77)/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!K77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,K$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,K$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,K$2,Existing!$D77:$BW77))/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(L$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!L77/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D77:$BY77)/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!L77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,L$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,L$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,L$2,Existing!$D77:$BW77))/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":25765.778273809516},{"$f":"IF(OR(M$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!M77/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D77:$BY77)/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!M77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,M$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,M$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,M$2,Existing!$D77:$BW77))/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(N$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!N77/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D77:$BY77)/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!N77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,N$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,N$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,N$2,Existing!$D77:$BW77))/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":25888.816958277253},{"$f":"IF(OR(O$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!O77/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D77:$BY77)/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!O77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,O$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,O$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,O$2,Existing!$D77:$BW77))/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(P$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!P77/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D77:$BY77)/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!P77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,P$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,P$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,P$2,Existing!$D77:$BW77))/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":23790.35833333333},{"$f":"IF(OR(Q$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Q77/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D77:$BY77)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Q77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Q$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Q$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,Q$2,Existing!$D77:$BW77))/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(R$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!R77/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D77:$BY77)/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!R77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,R$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,R$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,R$2,Existing!$D77:$BW77))/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":15007.069892473115},{"$f":"IF(OR(S$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!S77/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D77:$BY77)/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!S77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,S$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,S$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,S$2,Existing!$D77:$BW77))/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(T$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!T77/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D77:$BY77)/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!T77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,T$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,T$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,T$2,Existing!$D77:$BW77))/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":14133.112499999996},{"$f":"IF(OR(U$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!U77/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D77:$BY77)/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!U77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,U$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,U$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,U$2,Existing!$D77:$BW77))/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(V$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!V77/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D77:$BY77)/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!V77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,V$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,V$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,V$2,Existing!$D77:$BW77))/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":15208.368279569893},{"$f":"IF(OR(W$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!W77/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D77:$BY77)/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!W77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,W$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,W$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,W$2,Existing!$D77:$BW77))/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(X$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!X77/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D77:$BY77)/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!X77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,X$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,X$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,X$2,Existing!$D77:$BW77))/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":15675.831989247306},{"$f":"IF(OR(Y$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Y77/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D77:$BY77)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Y77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Y$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Y$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,Y$2,Existing!$D77:$BW77))/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Z77/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D77:$BY77)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Z77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Z$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Z$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,Z$2,Existing!$D77:$BW77))/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":11656.569444444443},{"$f":"IF(OR(AA$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AA77/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D77:$BY77)/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AA77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AA$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AA$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AA$2,Existing!$D77:$BW77))/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AB77/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D77:$BY77)/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AB77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AB$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AB$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AB$2,Existing!$D77:$BW77))/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":20260.717741935485},{"$f":"IF(OR(AC$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AC77/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D77:$BY77)/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AC77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AC$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AC$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AC$2,Existing!$D77:$BW77))/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AD77/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D77:$BY77)/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AD77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AD$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AD$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AD$2,Existing!$D77:$BW77))/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":24637.844660194169},{"$f":"IF(OR(AE$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AE77/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D77:$BY77)/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AE77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AE$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AE$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AE$2,Existing!$D77:$BW77))/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AF77/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D77:$BY77)/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AF77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AF$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AF$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AF$2,Existing!$D77:$BW77))/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":23321.54704301076},{"$f":"IF(OR(AG$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AG77/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D77:$BY77)/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AG77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AG$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AG$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AG$2,Existing!$D77:$BW77))/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AH77/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D77:$BY77)/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AH77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AH$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AH$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AH$2,Existing!$D77:$BW77))/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":26788.889784946234},{"$f":"IF(OR(AI$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AI77/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D77:$BY77)/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AI77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AI$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AI$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AI$2,Existing!$D77:$BW77))/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AJ77/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D77:$BY77)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AJ77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AJ$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AJ$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AJ$2,Existing!$D77:$BW77))/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":25765.778273809516},{"$f":"IF(OR(AK$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AK77/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D77:$BY77)/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AK77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AK$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AK$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AK$2,Existing!$D77:$BW77))/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AL77/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D77:$BY77)/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AL77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AL$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AL$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AL$2,Existing!$D77:$BW77))/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":25888.81561238223},{"$f":"IF(OR(AM$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AM77/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D77:$BY77)/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AM77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AM$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AM$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AM$2,Existing!$D77:$BW77))/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AN77/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D77:$BY77)/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AN77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AN$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AN$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AN$2,Existing!$D77:$BW77))/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":23790.35833333333},{"$f":"IF(OR(AO$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AO77/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D77:$BY77)/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AO77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AO$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AO$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AO$2,Existing!$D77:$BW77))/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AP77/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D77:$BY77)/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AP77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AP$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AP$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AP$2,Existing!$D77:$BW77))/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":15007.069892473115},{"$f":"IF(OR(AQ$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AQ77/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D77:$BY77)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AQ77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AQ$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AQ$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AQ$2,Existing!$D77:$BW77))/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AR77/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D77:$BY77)/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AR77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AR$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AR$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AR$2,Existing!$D77:$BW77))/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":14133.112499999996},{"$f":"IF(OR(AS$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AS77/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D77:$BY77)/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AS77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AS$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AS$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AS$2,Existing!$D77:$BW77))/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AT77/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D77:$BY77)/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AT77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AT$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AT$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AT$2,Existing!$D77:$BW77))/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":15208.368279569893},{"$f":"IF(OR(AU$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AU77/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D77:$BY77)/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AU77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AU$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AU$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AU$2,Existing!$D77:$BW77))/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AV77/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D77:$BY77)/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AV77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AV$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AV$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AV$2,Existing!$D77:$BW77))/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":15675.831989247306},{"$f":"IF(OR(AW$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AW77/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D77:$BY77)/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AW77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AW$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AW$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AW$2,Existing!$D77:$BW77))/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AX77/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D77:$BY77)/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AX77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AX$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AX$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AX$2,Existing!$D77:$BW77))/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":11656.569444444443},{"$f":"IF(OR(AY$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AY77/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D77:$BY77)/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AY77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AY$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AY$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AY$2,Existing!$D77:$BW77))/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AZ77/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D77:$BY77)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AZ77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AZ$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AZ$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,AZ$2,Existing!$D77:$BW77))/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":20254.076612903227},{"$f":"IF(OR(BA$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BA77/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D77:$BY77)/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BA77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BA$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BA$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BA$2,Existing!$D77:$BW77))/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BB77/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D77:$BY77)/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BB77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BB$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BB$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BB$2,Existing!$D77:$BW77))/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":24631.203883495145},{"$f":"IF(OR(BC$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BC77/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D77:$BY77)/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BC77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BC$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BC$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BC$2,Existing!$D77:$BW77))/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BD77/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D77:$BY77)/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BD77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BD$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BD$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BD$2,Existing!$D77:$BW77))/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":23314.947580645159},{"$f":"IF(OR(BE$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BE77/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D77:$BY77)/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BE77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BE$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BE$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BE$2,Existing!$D77:$BW77))/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BF77/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D77:$BY77)/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BF77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BF$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BF$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BF$2,Existing!$D77:$BW77))/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":26782.290322580644},{"$f":"IF(OR(BG$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BG77/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D77:$BY77)/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BG77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BG$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BG$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BG$2,Existing!$D77:$BW77))/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BH77/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D77:$BY77)/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BH77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BH$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BH$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BH$2,Existing!$D77:$BW77))/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":26080.135057471267},{"$f":"IF(OR(BI$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BI77/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D77:$BY77)/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BI77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BI$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BI$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BI$2,Existing!$D77:$BW77))/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BJ77/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D77:$BY77)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BJ77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BJ$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BJ$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BJ$2,Existing!$D77:$BW77))/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":25882.215343203228},{"$f":"IF(OR(BK$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BK77/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D77:$BY77)/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BK77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BK$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BK$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BK$2,Existing!$D77:$BW77))/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BL77/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D77:$BY77)/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BL77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BL$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BL$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BL$2,Existing!$D77:$BW77))/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":23783.758333333331},{"$f":"IF(OR(BM$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BM77/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D77:$BY77)/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BM77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BM$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BM$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BM$2,Existing!$D77:$BW77))/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BN77/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D77:$BY77)/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BN77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BN$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BN$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BN$2,Existing!$D77:$BW77))/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":15000.430107526881},{"$f":"IF(OR(BO$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BO77/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D77:$BY77)/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BO77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BO$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BO$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BO$2,Existing!$D77:$BW77))/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BP77/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D77:$BY77)/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BP77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BP$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BP$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BP$2,Existing!$D77:$BW77))/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":14126.511111111107},{"$f":"IF(OR(BQ$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BQ77/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D77:$BY77)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BQ77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BQ$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BQ$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BQ$2,Existing!$D77:$BW77))/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BR77/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D77:$BY77)/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BR77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BR$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BR$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BR$2,Existing!$D77:$BW77))/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":15201.767473118281},{"$f":"IF(OR(BS$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BS77/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D77:$BY77)/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BS77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BS$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BS$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BS$2,Existing!$D77:$BW77))/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BT77/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D77:$BY77)/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BT77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BT$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BT$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BT$2,Existing!$D77:$BW77))/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":15669.189516129034},{"$f":"IF(OR(BU$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BU77/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D77:$BY77)/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BU77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BU$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BU$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BU$2,Existing!$D77:$BW77))/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BV77/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D77:$BY77)/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BV77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BV$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BV$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BV$2,Existing!$D77:$BW77))/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":11649.969444444445},{"$f":"IF(OR(BW$3=\"LLH\",$B77=10298),0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BW77/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D77:$BY77)/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BW77-(IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BW$2,AboveHWM_PNGC!$D77:$BW77),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BW$2,RemainingAboveHWM!$D77:$BW77))+SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D77:$BY77)+SUMIF(Existing!$D$2:$BW$2,BW$2,Existing!$D77:$BW77))/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"IF(OR(D$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!D88/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D88:$BY88)/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!D88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,D$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,D$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,D$2,Existing!$D88:$BW88))/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5160.2419354838712},{"$f":"IF(OR(E$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!E88/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D88:$BY88)/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!E88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,E$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,E$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,E$2,Existing!$D88:$BW88))/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(F$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!F88/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D88:$BY88)/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!F88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,F$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,F$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,F$2,Existing!$D88:$BW88))/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":3445.9902912621365},{"$f":"IF(OR(G$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!G88/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D88:$BY88)/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!G88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,G$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,G$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,G$2,Existing!$D88:$BW88))/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(H$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!H88/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D88:$BY88)/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!H88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,H$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,H$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,H$2,Existing!$D88:$BW88))/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4144.2284946236559},{"$f":"IF(OR(I$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!I88/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D88:$BY88)/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!I88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,I$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,I$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,I$2,Existing!$D88:$BW88))/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(J$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!J88/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D88:$BY88)/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!J88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,J$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,J$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,J$2,Existing!$D88:$BW88))/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4241.5470430107525},{"$f":"IF(OR(K$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!K88/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D88:$BY88)/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!K88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,K$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,K$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,K$2,Existing!$D88:$BW88))/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(L$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!L88/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D88:$BY88)/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!L88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,L$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,L$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,L$2,Existing!$D88:$BW88))/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4107.1324404761908},{"$f":"IF(OR(M$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!M88/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D88:$BY88)/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!M88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,M$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,M$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,M$2,Existing!$D88:$BW88))/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(N$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!N88/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D88:$BY88)/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!N88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,N$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,N$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,N$2,Existing!$D88:$BW88))/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4581.2166890982498},{"$f":"IF(OR(O$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!O88/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D88:$BY88)/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!O88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,O$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,O$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,O$2,Existing!$D88:$BW88))/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(P$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!P88/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D88:$BY88)/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!P88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,P$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,P$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,P$2,Existing!$D88:$BW88))/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5089.5916666666662},{"$f":"IF(OR(Q$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Q88/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D88:$BY88)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Q88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Q$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Q$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,Q$2,Existing!$D88:$BW88))/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(R$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!R88/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D88:$BY88)/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!R88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,R$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,R$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,R$2,Existing!$D88:$BW88))/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4597.8413978494627},{"$f":"IF(OR(S$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!S88/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D88:$BY88)/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!S88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,S$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,S$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,S$2,Existing!$D88:$BW88))/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(T$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!T88/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D88:$BY88)/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!T88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,T$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,T$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,T$2,Existing!$D88:$BW88))/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4972.11388888889},{"$f":"IF(OR(U$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!U88/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D88:$BY88)/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!U88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,U$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,U$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,U$2,Existing!$D88:$BW88))/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(V$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!V88/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D88:$BY88)/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!V88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,V$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,V$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,V$2,Existing!$D88:$BW88))/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4127.5900537634416},{"$f":"IF(OR(W$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!W88/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D88:$BY88)/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!W88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,W$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,W$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,W$2,Existing!$D88:$BW88))/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(X$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!X88/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D88:$BY88)/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!X88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,X$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,X$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,X$2,Existing!$D88:$BW88))/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4571.4637096774186},{"$f":"IF(OR(Y$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Y88/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D88:$BY88)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Y88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Y$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Y$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,Y$2,Existing!$D88:$BW88))/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Z88/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D88:$BY88)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Z88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Z$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Z$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,Z$2,Existing!$D88:$BW88))/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5466.2638888888896},{"$f":"IF(OR(AA$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AA88/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D88:$BY88)/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AA88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AA$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AA$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AA$2,Existing!$D88:$BW88))/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AB88/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D88:$BY88)/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AB88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AB$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AB$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AB$2,Existing!$D88:$BW88))/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5256.9569892473119},{"$f":"IF(OR(AC$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AC88/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D88:$BY88)/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AC88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AC$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AC$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AC$2,Existing!$D88:$BW88))/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AD88/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D88:$BY88)/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AD88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AD$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AD$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AD$2,Existing!$D88:$BW88))/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":3541.7323162274606},{"$f":"IF(OR(AE$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AE88/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D88:$BY88)/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AE88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AE$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AE$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AE$2,Existing!$D88:$BW88))/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AF88/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D88:$BY88)/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AF88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AF$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AF$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AF$2,Existing!$D88:$BW88))/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4240.927419354839},{"$f":"IF(OR(AG$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AG88/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D88:$BY88)/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AG88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AG$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AG$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AG$2,Existing!$D88:$BW88))/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AH88/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D88:$BY88)/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AH88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AH$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AH$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AH$2,Existing!$D88:$BW88))/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4337.2473118279568},{"$f":"IF(OR(AI$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AI88/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D88:$BY88)/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AI88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AI$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AI$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AI$2,Existing!$D88:$BW88))/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AJ88/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D88:$BY88)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AJ88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AJ$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AJ$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AJ$2,Existing!$D88:$BW88))/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4202.830357142856},{"$f":"IF(OR(AK$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AK88/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D88:$BY88)/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AK88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AK$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AK$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AK$2,Existing!$D88:$BW88))/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AL88/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D88:$BY88)/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AL88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AL$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AL$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AL$2,Existing!$D88:$BW88))/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4676.8707940780623},{"$f":"IF(OR(AM$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AM88/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D88:$BY88)/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AM88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AM$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AM$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AM$2,Existing!$D88:$BW88))/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AN88/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D88:$BY88)/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AN88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AN$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AN$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AN$2,Existing!$D88:$BW88))/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5185.3138888888889},{"$f":"IF(OR(AO$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AO88/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D88:$BY88)/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AO88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AO$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AO$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AO$2,Existing!$D88:$BW88))/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AP88/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D88:$BY88)/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AP88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AP$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AP$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AP$2,Existing!$D88:$BW88))/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4693.5752688172042},{"$f":"IF(OR(AQ$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AQ88/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D88:$BY88)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AQ88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AQ$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AQ$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AQ$2,Existing!$D88:$BW88))/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AR88/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D88:$BY88)/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AR88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AR$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AR$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AR$2,Existing!$D88:$BW88))/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5067.8611111111104},{"$f":"IF(OR(AS$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AS88/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D88:$BY88)/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AS88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AS$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AS$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AS$2,Existing!$D88:$BW88))/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AT88/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D88:$BY88)/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AT88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AT$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AT$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AT$2,Existing!$D88:$BW88))/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4223.3440860215069},{"$f":"IF(OR(AU$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AU88/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D88:$BY88)/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AU88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AU$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AU$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AU$2,Existing!$D88:$BW88))/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AV88/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D88:$BY88)/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AV88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AV$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AV$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AV$2,Existing!$D88:$BW88))/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4667.2137096774177},{"$f":"IF(OR(AW$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AW88/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D88:$BY88)/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AW88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AW$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AW$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AW$2,Existing!$D88:$BW88))/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AX88/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D88:$BY88)/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AX88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AX$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AX$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AX$2,Existing!$D88:$BW88))/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5562.0055555555564},{"$f":"IF(OR(AY$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AY88/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D88:$BY88)/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AY88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AY$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AY$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AY$2,Existing!$D88:$BW88))/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AZ88/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D88:$BY88)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AZ88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AZ$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AZ$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,AZ$2,Existing!$D88:$BW88))/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5352.6706989247305},{"$f":"IF(OR(BA$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BA88/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D88:$BY88)/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BA88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BA$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BA$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BA$2,Existing!$D88:$BW88))/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BB88/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D88:$BY88)/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BB88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BB$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BB$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BB$2,Existing!$D88:$BW88))/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":3638.4729542302371},{"$f":"IF(OR(BC$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BC88/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D88:$BY88)/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BC88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BC$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BC$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BC$2,Existing!$D88:$BW88))/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BD88/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D88:$BY88)/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BD88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BD$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BD$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BD$2,Existing!$D88:$BW88))/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4336.625},{"$f":"IF(OR(BE$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BE88/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D88:$BY88)/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BE88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BE$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BE$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BE$2,Existing!$D88:$BW88))/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BF88/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D88:$BY88)/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BF88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BF$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BF$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BF$2,Existing!$D88:$BW88))/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4433.9502688172033},{"$f":"IF(OR(BG$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BG88/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D88:$BY88)/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BG88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BG$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BG$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BG$2,Existing!$D88:$BW88))/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BH88/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D88:$BY88)/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BH88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BH$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BH$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BH$2,Existing!$D88:$BW88))/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4228.6853448275879},{"$f":"IF(OR(BI$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BI88/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D88:$BY88)/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BI88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BI$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BI$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BI$2,Existing!$D88:$BW88))/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BJ88/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D88:$BY88)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BJ88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BJ$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BJ$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BJ$2,Existing!$D88:$BW88))/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4772.523553162855},{"$f":"IF(OR(BK$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BK88/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D88:$BY88)/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BK88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BK$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BK$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BK$2,Existing!$D88:$BW88))/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BL88/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D88:$BY88)/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BL88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BL$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BL$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BL$2,Existing!$D88:$BW88))/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5281.0374999999995},{"$f":"IF(OR(BM$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BM88/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D88:$BY88)/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BM88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BM$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BM$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BM$2,Existing!$D88:$BW88))/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BN88/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D88:$BY88)/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BN88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BN$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BN$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BN$2,Existing!$D88:$BW88))/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4789.3091397849457},{"$f":"IF(OR(BO$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BO88/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D88:$BY88)/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BO88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BO$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BO$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BO$2,Existing!$D88:$BW88))/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BP88/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D88:$BY88)/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BP88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BP$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BP$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BP$2,Existing!$D88:$BW88))/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5163.6083333333327},{"$f":"IF(OR(BQ$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BQ88/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D88:$BY88)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BQ88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BQ$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BQ$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BQ$2,Existing!$D88:$BW88))/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BR88/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D88:$BY88)/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BR88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BR$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BR$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BR$2,Existing!$D88:$BW88))/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4319.1008064516136},{"$f":"IF(OR(BS$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BS88/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D88:$BY88)/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BS88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BS$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BS$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BS$2,Existing!$D88:$BW88))/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BT88/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D88:$BY88)/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BT88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BT$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BT$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BT$2,Existing!$D88:$BW88))/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":4762.9623655913956},{"$f":"IF(OR(BU$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BU88/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D88:$BY88)/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BU88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BU$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BU$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BU$2,Existing!$D88:$BW88))/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BV88/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D88:$BY88)/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BV88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BV$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BV$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BV$2,Existing!$D88:$BW88))/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5657.7458333333334},{"$f":"IF(OR(BW$3=\"LLH\",$B88=10298),0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BW88/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D88:$BY88)/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BW88-(IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BW$2,AboveHWM_PNGC!$D88:$BW88),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BW$2,RemainingAboveHWM!$D88:$BW88))+SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D88:$BY88)+SUMIF(Existing!$D$2:$BW$2,BW$2,Existing!$D88:$BW88))/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0}]
[null,10333,"Ravalli County Elec Coop",{"$f":"IF(OR(D$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!D102/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D102:$BY102)/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!D102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,D$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,D$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,D$2,Existing!$D102:$BW102))/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":16629.02553763441},{"$f":"IF(OR(E$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!E102/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D102:$BY102)/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!E102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,E$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,E$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,E$2,Existing!$D102:$BW102))/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(F$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!F102/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D102:$BY102)/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!F102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,F$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,F$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,F$2,Existing!$D102:$BW102))/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":13385.893203883494},{"$f":"IF(OR(G$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!G102/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D102:$BY102)/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!G102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,G$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,G$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,G$2,Existing!$D102:$BW102))/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(H$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!H102/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D102:$BY102)/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!H102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,H$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,H$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,H$2,Existing!$D102:$BW102))/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":10924.248655913982},{"$f":"IF(OR(I$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!I102/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D102:$BY102)/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!I102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,I$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,I$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,I$2,Existing!$D102:$BW102))/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(J$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!J102/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D102:$BY102)/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!J102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,J$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,J$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,J$2,Existing!$D102:$BW102))/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":14393.817204301076},{"$f":"IF(OR(K$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!K102/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D102:$BY102)/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!K102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,K$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,K$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,K$2,Existing!$D102:$BW102))/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(L$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!L102/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D102:$BY102)/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!L102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,L$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,L$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,L$2,Existing!$D102:$BW102))/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":16816.507440476187},{"$f":"IF(OR(M$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!M102/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D102:$BY102)/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!M102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,M$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,M$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,M$2,Existing!$D102:$BW102))/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(N$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!N102/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D102:$BY102)/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!N102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,N$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,N$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,N$2,Existing!$D102:$BW102))/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":12556.55854643338},{"$f":"IF(OR(O$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!O102/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D102:$BY102)/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!O102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,O$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,O$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,O$2,Existing!$D102:$BW102))/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(P$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!P102/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D102:$BY102)/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!P102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,P$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,P$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,P$2,Existing!$D102:$BW102))/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":10375.837499999996},{"$f":"IF(OR(Q$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Q102/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D102:$BY102)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Q102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Q$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Q$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,Q$2,Existing!$D102:$BW102))/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(R$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!R102/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D102:$BY102)/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!R102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,R$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,R$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,R$2,Existing!$D102:$BW102))/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":8555.5685483870966},{"$f":"IF(OR(S$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!S102/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D102:$BY102)/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!S102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,S$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,S$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,S$2,Existing!$D102:$BW102))/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(T$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!T102/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D102:$BY102)/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!T102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,T$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,T$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,T$2,Existing!$D102:$BW102))/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":12377.66388888889},{"$f":"IF(OR(U$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!U102/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D102:$BY102)/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!U102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,U$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,U$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,U$2,Existing!$D102:$BW102))/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(V$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!V102/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D102:$BY102)/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!V102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,V$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,V$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,V$2,Existing!$D102:$BW102))/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":13277.364247311827},{"$f":"IF(OR(W$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!W102/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D102:$BY102)/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!W102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,W$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,W$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,W$2,Existing!$D102:$BW102))/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(X$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!X102/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D102:$BY102)/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!X102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,X$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,X$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,X$2,Existing!$D102:$BW102))/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":12521.475806451615},{"$f":"IF(OR(Y$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Y102/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D102:$BY102)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Y102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Y$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Y$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,Y$2,Existing!$D102:$BW102))/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Z102/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D102:$BY102)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Z102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Z$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Z$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,Z$2,Existing!$D102:$BW102))/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":11747.577777777778},{"$f":"IF(OR(AA$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AA102/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D102:$BY102)/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AA102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AA$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AA$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AA$2,Existing!$D102:$BW102))/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AB102/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D102:$BY102)/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AB102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AB$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AB$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AB$2,Existing!$D102:$BW102))/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":17079.865591397851},{"$f":"IF(OR(AC$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AC102/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D102:$BY102)/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AC102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AC$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AC$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AC$2,Existing!$D102:$BW102))/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AD102/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D102:$BY102)/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AD102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AD$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AD$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AD$2,Existing!$D102:$BW102))/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":13808.174757281553},{"$f":"IF(OR(AE$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AE102/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D102:$BY102)/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AE102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AE$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AE$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AE$2,Existing!$D102:$BW102))/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AF102/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D102:$BY102)/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AF102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AF$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AF$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AF$2,Existing!$D102:$BW102))/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":11317.479838709673},{"$f":"IF(OR(AG$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AG102/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D102:$BY102)/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AG102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AG$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AG$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AG$2,Existing!$D102:$BW102))/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AH102/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D102:$BY102)/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AH102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AH$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AH$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AH$2,Existing!$D102:$BW102))/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":14855.116935483864},{"$f":"IF(OR(AI$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AI102/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D102:$BY102)/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AI102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AI$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AI$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AI$2,Existing!$D102:$BW102))/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AJ102/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D102:$BY102)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AJ102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AJ$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AJ$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AJ$2,Existing!$D102:$BW102))/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":17328.660714285714},{"$f":"IF(OR(AK$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AK102/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D102:$BY102)/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AK102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AK$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AK$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AK$2,Existing!$D102:$BW102))/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AL102/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D102:$BY102)/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AL102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AL$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AL$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AL$2,Existing!$D102:$BW102))/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":12959.475100942129},{"$f":"IF(OR(AM$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AM102/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D102:$BY102)/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AM102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AM$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AM$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AM$2,Existing!$D102:$BW102))/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AN102/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D102:$BY102)/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AN102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AN$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AN$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AN$2,Existing!$D102:$BW102))/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":10715.690277777778},{"$f":"IF(OR(AO$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AO102/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D102:$BY102)/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AO102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AO$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AO$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AO$2,Existing!$D102:$BW102))/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AP102/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D102:$BY102)/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AP102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AP$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AP$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AP$2,Existing!$D102:$BW102))/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":8838.0309139784968},{"$f":"IF(OR(AQ$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AQ102/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D102:$BY102)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AQ102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AQ$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AQ$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AQ$2,Existing!$D102:$BW102))/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AR102/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D102:$BY102)/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AR102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AR$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AR$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AR$2,Existing!$D102:$BW102))/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":12739.959722222224},{"$f":"IF(OR(AS$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AS102/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D102:$BY102)/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AS102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AS$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AS$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AS$2,Existing!$D102:$BW102))/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AT102/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D102:$BY102)/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AT102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AT$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AT$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AT$2,Existing!$D102:$BW102))/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":13683.661290322583},{"$f":"IF(OR(AU$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AU102/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D102:$BY102)/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AU102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AU$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AU$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AU$2,Existing!$D102:$BW102))/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AV102/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D102:$BY102)/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AV102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AV$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AV$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AV$2,Existing!$D102:$BW102))/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":12913.245967741936},{"$f":"IF(OR(AW$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AW102/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D102:$BY102)/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AW102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AW$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AW$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AW$2,Existing!$D102:$BW102))/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AX102/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D102:$BY102)/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AX102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AX$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AX$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AX$2,Existing!$D102:$BW102))/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":12086.531944444445},{"$f":"IF(OR(AY$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AY102/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D102:$BY102)/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AY102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AY$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AY$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AY$2,Existing!$D102:$BW102))/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AZ102/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D102:$BY102)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AZ102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AZ$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AZ$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,AZ$2,Existing!$D102:$BW102))/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":17540.010752688169},{"$f":"IF(OR(BA$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BA102/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D102:$BY102)/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BA102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BA$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BA$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BA$2,Existing!$D102:$BW102))/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BB102/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D102:$BY102)/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BB102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BB$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BB$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BB$2,Existing!$D102:$BW102))/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":14240.927877947293},{"$f":"IF(OR(BC$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BC102/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D102:$BY102)/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BC102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BC$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BC$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BC$2,Existing!$D102:$BW102))/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BD102/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D102:$BY102)/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BD102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BD$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BD$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BD$2,Existing!$D102:$BW102))/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":11722.20833333333},{"$f":"IF(OR(BE$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BE102/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D102:$BY102)/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BE102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BE$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BE$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BE$2,Existing!$D102:$BW102))/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BF102/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D102:$BY102)/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BF102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BF$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BF$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BF$2,Existing!$D102:$BW102))/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":15326.989247311829},{"$f":"IF(OR(BG$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BG102/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D102:$BY102)/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BG102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BG$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BG$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BG$2,Existing!$D102:$BW102))/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BH102/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D102:$BY102)/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BH102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BH$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BH$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BH$2,Existing!$D102:$BW102))/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":18062.522988505738},{"$f":"IF(OR(BI$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BI102/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D102:$BY102)/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BI102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BI$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BI$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BI$2,Existing!$D102:$BW102))/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BJ102/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D102:$BY102)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BJ102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BJ$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BJ$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BJ$2,Existing!$D102:$BW102))/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":13372.728129205925},{"$f":"IF(OR(BK$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BK102/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D102:$BY102)/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BK102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BK$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BK$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BK$2,Existing!$D102:$BW102))/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BL102/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D102:$BY102)/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BL102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BL$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BL$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BL$2,Existing!$D102:$BW102))/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":11063.731944444442},{"$f":"IF(OR(BM$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BM102/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D102:$BY102)/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BM102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BM$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BM$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BM$2,Existing!$D102:$BW102))/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BN102/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D102:$BY102)/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BN102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BN$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BN$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BN$2,Existing!$D102:$BW102))/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":9130.7352150537608},{"$f":"IF(OR(BO$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BO102/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D102:$BY102)/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BO102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BO$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BO$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BO$2,Existing!$D102:$BW102))/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BP102/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D102:$BY102)/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BP102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BP$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BP$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BP$2,Existing!$D102:$BW102))/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":13110.723611111109},{"$f":"IF(OR(BQ$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BQ102/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D102:$BY102)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BQ102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BQ$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BQ$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BQ$2,Existing!$D102:$BW102))/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BR102/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D102:$BY102)/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BR102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BR$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BR$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BR$2,Existing!$D102:$BW102))/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":14100.823924731185},{"$f":"IF(OR(BS$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BS102/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D102:$BY102)/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BS102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BS$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BS$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BS$2,Existing!$D102:$BW102))/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BT102/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D102:$BY102)/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BT102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BT$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BT$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BT$2,Existing!$D102:$BW102))/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":13312.455645161297},{"$f":"IF(OR(BU$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BU102/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D102:$BY102)/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BU102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BU$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BU$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BU$2,Existing!$D102:$BW102))/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BV102/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D102:$BY102)/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BV102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BV$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BV$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BV$2,Existing!$D102:$BW102))/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":12434.973611111111},{"$f":"IF(OR(BW$3=\"LLH\",$B102=10298),0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BW102/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D102:$BY102)/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BW102-(IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BW$2,AboveHWM_PNGC!$D102:$BW102),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BW$2,RemainingAboveHWM!$D102:$BW102))+SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D102:$BY102)+SUMIF(Existing!$D$2:$BW$2,BW$2,Existing!$D102:$BW102))/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0}]
[null,10502,"Yakama Power",{"$f":"IF(OR(D$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!D131/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D131:$BY131)/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!D131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,D$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,D$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,D$2,Existing!$D131:$BW131))/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":8715.2849462365593},{"$f":"IF(OR(E$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!E131/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D131:$BY131)/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!E131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,E$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,E$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,E$2,Existing!$D131:$BW131))/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(F$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!F131/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D131:$BY131)/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!F131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,F$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,F$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,F$2,Existing!$D131:$BW131))/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":7026.6296809986115},{"$f":"IF(OR(G$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!G131/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D131:$BY131)/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!G131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,G$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,G$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,G$2,Existing!$D131:$BW131))/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(H$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!H131/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D131:$BY131)/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!H131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,H$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,H$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,H$2,Existing!$D131:$BW131))/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5322.7674731182778},{"$f":"IF(OR(I$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!I131/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D131:$BY131)/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!I131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,I$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,I$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,I$2,Existing!$D131:$BW131))/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(J$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!J131/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D131:$BY131)/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!J131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,J$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,J$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,J$2,Existing!$D131:$BW131))/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6629.284946236563},{"$f":"IF(OR(K$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!K131/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D131:$BY131)/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!K131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,K$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,K$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,K$2,Existing!$D131:$BW131))/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(L$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!L131/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D131:$BY131)/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!L131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,L$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,L$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,L$2,Existing!$D131:$BW131))/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6067.0461309523826},{"$f":"IF(OR(M$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!M131/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D131:$BY131)/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!M131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,M$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,M$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,M$2,Existing!$D131:$BW131))/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(N$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!N131/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D131:$BY131)/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!N131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,N$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,N$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,N$2,Existing!$D131:$BW131))/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6256.6541049798125},{"$f":"IF(OR(O$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!O131/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D131:$BY131)/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!O131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,O$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,O$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,O$2,Existing!$D131:$BW131))/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(P$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!P131/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D131:$BY131)/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!P131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,P$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,P$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,P$2,Existing!$D131:$BW131))/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":8456.4666666666653},{"$f":"IF(OR(Q$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Q131/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D131:$BY131)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Q131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Q$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Q$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,Q$2,Existing!$D131:$BW131))/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(R$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!R131/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D131:$BY131)/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!R131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,R$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,R$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,R$2,Existing!$D131:$BW131))/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":8414.7526881720441},{"$f":"IF(OR(S$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!S131/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D131:$BY131)/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!S131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,S$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,S$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,S$2,Existing!$D131:$BW131))/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(T$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!T131/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D131:$BY131)/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!T131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,T$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,T$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,T$2,Existing!$D131:$BW131))/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":9433.7250000000022},{"$f":"IF(OR(U$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!U131/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D131:$BY131)/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!U131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,U$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,U$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,U$2,Existing!$D131:$BW131))/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(V$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!V131/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D131:$BY131)/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!V131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,V$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,V$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,V$2,Existing!$D131:$BW131))/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6865.4341397849485},{"$f":"IF(OR(W$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!W131/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D131:$BY131)/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!W131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,W$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,W$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,W$2,Existing!$D131:$BW131))/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(X$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!X131/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D131:$BY131)/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!X131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,X$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,X$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,X$2,Existing!$D131:$BW131))/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5396.5604838709705},{"$f":"IF(OR(Y$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Y131/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D131:$BY131)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Y131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Y$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Y$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,Y$2,Existing!$D131:$BW131))/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Z131/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D131:$BY131)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Z131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Z$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Z$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,Z$2,Existing!$D131:$BW131))/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":9956.2388888888909},{"$f":"IF(OR(AA$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AA131/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D131:$BY131)/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AA131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AA$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AA$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AA$2,Existing!$D131:$BW131))/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AB131/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D131:$BY131)/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AB131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AB$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AB$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AB$2,Existing!$D131:$BW131))/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":8745.3400537634407},{"$f":"IF(OR(AC$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AC131/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D131:$BY131)/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AC131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AC$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AC$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AC$2,Existing!$D131:$BW131))/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AD131/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D131:$BY131)/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AD131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AD$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AD$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AD$2,Existing!$D131:$BW131))/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":7034.5825242718456},{"$f":"IF(OR(AE$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AE131/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D131:$BY131)/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AE131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AE$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AE$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AE$2,Existing!$D131:$BW131))/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AF131/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D131:$BY131)/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AF131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AF$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AF$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AF$2,Existing!$D131:$BW131))/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5326.5013440860184},{"$f":"IF(OR(AG$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AG131/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D131:$BY131)/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AG131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AG$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AG$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AG$2,Existing!$D131:$BW131))/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AH131/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D131:$BY131)/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AH131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AH$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AH$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AH$2,Existing!$D131:$BW131))/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6636.5766129032263},{"$f":"IF(OR(AI$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AI131/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D131:$BY131)/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AI131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AI$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AI$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AI$2,Existing!$D131:$BW131))/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AJ131/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D131:$BY131)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AJ131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AJ$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AJ$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AJ$2,Existing!$D131:$BW131))/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6092.1354166666679},{"$f":"IF(OR(AK$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AK131/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D131:$BY131)/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AK131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AK$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AK$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AK$2,Existing!$D131:$BW131))/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AL131/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D131:$BY131)/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AL131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AL$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AL$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AL$2,Existing!$D131:$BW131))/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6280.6487213997307},{"$f":"IF(OR(AM$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AM131/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D131:$BY131)/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AM131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AM$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AM$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AM$2,Existing!$D131:$BW131))/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AN131/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D131:$BY131)/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AN131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AN$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AN$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AN$2,Existing!$D131:$BW131))/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":8465.231944444442},{"$f":"IF(OR(AO$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AO131/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D131:$BY131)/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AO131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AO$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AO$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AO$2,Existing!$D131:$BW131))/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AP131/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D131:$BY131)/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AP131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AP$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AP$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AP$2,Existing!$D131:$BW131))/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":8421.1142473118271},{"$f":"IF(OR(AQ$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AQ131/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D131:$BY131)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AQ131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AQ$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AQ$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AQ$2,Existing!$D131:$BW131))/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AR131/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D131:$BY131)/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AR131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AR$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AR$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AR$2,Existing!$D131:$BW131))/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":9471.0458333333318},{"$f":"IF(OR(AS$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AS131/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D131:$BY131)/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AS131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AS$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AS$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AS$2,Existing!$D131:$BW131))/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AT131/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D131:$BY131)/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AT131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AT$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AT$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AT$2,Existing!$D131:$BW131))/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6897.9475806451592},{"$f":"IF(OR(AU$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AU131/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D131:$BY131)/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AU131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AU$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AU$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AU$2,Existing!$D131:$BW131))/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AV131/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D131:$BY131)/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AV131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AV$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AV$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AV$2,Existing!$D131:$BW131))/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5424.5336021505364},{"$f":"IF(OR(AW$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AW131/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D131:$BY131)/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AW131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AW$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AW$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AW$2,Existing!$D131:$BW131))/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AX131/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D131:$BY131)/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AX131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AX$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AX$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AX$2,Existing!$D131:$BW131))/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":9963.9527777777766},{"$f":"IF(OR(AY$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AY131/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D131:$BY131)/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AY131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AY$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AY$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AY$2,Existing!$D131:$BW131))/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AZ131/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D131:$BY131)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AZ131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AZ$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AZ$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,AZ$2,Existing!$D131:$BW131))/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":8755.314516129034},{"$f":"IF(OR(BA$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BA131/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D131:$BY131)/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BA131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BA$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BA$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BA$2,Existing!$D131:$BW131))/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BB131/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D131:$BY131)/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BB131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BB$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BB$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BB$2,Existing!$D131:$BW131))/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":7061.4632454923731},{"$f":"IF(OR(BC$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BC131/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D131:$BY131)/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BC131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BC$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BC$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BC$2,Existing!$D131:$BW131))/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BD131/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D131:$BY131)/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BD131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BD$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BD$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BD$2,Existing!$D131:$BW131))/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5349.154569892471},{"$f":"IF(OR(BE$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BE131/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D131:$BY131)/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BE131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BE$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BE$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BE$2,Existing!$D131:$BW131))/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BF131/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D131:$BY131)/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BF131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BF$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BF$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BF$2,Existing!$D131:$BW131))/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6662.7889784946228},{"$f":"IF(OR(BG$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BG131/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D131:$BY131)/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BG131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BG$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BG$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BG$2,Existing!$D131:$BW131))/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BH131/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D131:$BY131)/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BH131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BH$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BH$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BH$2,Existing!$D131:$BW131))/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6117.8807471264354},{"$f":"IF(OR(BI$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BI131/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D131:$BY131)/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BI131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BI$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BI$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BI$2,Existing!$D131:$BW131))/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BJ131/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D131:$BY131)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BJ131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BJ$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BJ$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BJ$2,Existing!$D131:$BW131))/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6287.57873485868},{"$f":"IF(OR(BK$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BK131/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D131:$BY131)/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BK131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BK$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BK$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BK$2,Existing!$D131:$BW131))/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BL131/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D131:$BY131)/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BL131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BL$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BL$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BL$2,Existing!$D131:$BW131))/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":8495.9180555555522},{"$f":"IF(OR(BM$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BM131/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D131:$BY131)/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BM131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BM$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BM$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BM$2,Existing!$D131:$BW131))/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BN131/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D131:$BY131)/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BN131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BN$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BN$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BN$2,Existing!$D131:$BW131))/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":8453.3548387096744},{"$f":"IF(OR(BO$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BO131/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D131:$BY131)/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BO131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BO$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BO$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BO$2,Existing!$D131:$BW131))/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BP131/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D131:$BY131)/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BP131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BP$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BP$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BP$2,Existing!$D131:$BW131))/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":9476.2111111111117},{"$f":"IF(OR(BQ$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BQ131/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D131:$BY131)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BQ131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BQ$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BQ$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BQ$2,Existing!$D131:$BW131))/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BR131/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D131:$BY131)/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BR131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BR$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BR$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BR$2,Existing!$D131:$BW131))/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":6895.2822580645116},{"$f":"IF(OR(BS$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BS131/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D131:$BY131)/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BS131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BS$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BS$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BS$2,Existing!$D131:$BW131))/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BT131/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D131:$BY131)/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BT131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BT$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BT$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BT$2,Existing!$D131:$BW131))/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":5419.3198924731196},{"$f":"IF(OR(BU$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BU131/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D131:$BY131)/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BU131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BU$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BU$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BU$2,Existing!$D131:$BW131))/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BV131/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D131:$BY131)/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BV131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BV$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BV$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BV$2,Existing!$D131:$BW131))/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":10001.548611111108},{"$f":"IF(OR(BW$3=\"LLH\",$B131=10298),0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BW131/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D131:$BY131)/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BW131-(IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BW$2,AboveHWM_PNGC!$D131:$BW131),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BW$2,RemainingAboveHWM!$D131:$BW131))+SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D131:$BY131)+SUMIF(Existing!$D$2:$BW$2,BW$2,Existing!$D131:$BW131))/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(OR(D$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!D137/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D137:$BY137)/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!D137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,D$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,D$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,D$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,D$2,Existing!$D137:$BW137))/VLOOKUP(D$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(E$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!E137/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D137:$BY137)/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!E137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,E$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,E$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,E$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,E$2,Existing!$D137:$BW137))/VLOOKUP(E$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(F$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!F137/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D137:$BY137)/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!F137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,F$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,F$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,F$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,F$2,Existing!$D137:$BW137))/VLOOKUP(F$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(G$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!G137/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D137:$BY137)/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!G137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,G$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,G$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,G$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,G$2,Existing!$D137:$BW137))/VLOOKUP(G$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(H$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!H137/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D137:$BY137)/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!H137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,H$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,H$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,H$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,H$2,Existing!$D137:$BW137))/VLOOKUP(H$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(I$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!I137/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D137:$BY137)/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!I137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,I$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,I$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,I$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,I$2,Existing!$D137:$BW137))/VLOOKUP(I$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(J$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!J137/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D137:$BY137)/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!J137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,J$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,J$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,J$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,J$2,Existing!$D137:$BW137))/VLOOKUP(J$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(K$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!K137/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D137:$BY137)/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!K137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,K$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,K$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,K$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,K$2,Existing!$D137:$BW137))/VLOOKUP(K$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(L$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!L137/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D137:$BY137)/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!L137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,L$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,L$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,L$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,L$2,Existing!$D137:$BW137))/VLOOKUP(L$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(M$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!M137/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D137:$BY137)/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!M137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,M$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,M$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,M$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,M$2,Existing!$D137:$BW137))/VLOOKUP(M$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(N$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!N137/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D137:$BY137)/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!N137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,N$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,N$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,N$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,N$2,Existing!$D137:$BW137))/VLOOKUP(N$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(O$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!O137/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D137:$BY137)/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!O137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,O$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,O$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,O$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,O$2,Existing!$D137:$BW137))/VLOOKUP(O$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(P$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!P137/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D137:$BY137)/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!P137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,P$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,P$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,P$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,P$2,Existing!$D137:$BW137))/VLOOKUP(P$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Q137/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D137:$BY137)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Q137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Q$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Q$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,Q$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,Q$2,Existing!$D137:$BW137))/VLOOKUP(Q$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(R$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!R137/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D137:$BY137)/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!R137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,R$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,R$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,R$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,R$2,Existing!$D137:$BW137))/VLOOKUP(R$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(S$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!S137/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D137:$BY137)/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!S137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,S$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,S$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,S$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,S$2,Existing!$D137:$BW137))/VLOOKUP(S$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(T$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!T137/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D137:$BY137)/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!T137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,T$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,T$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,T$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,T$2,Existing!$D137:$BW137))/VLOOKUP(T$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(U$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!U137/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D137:$BY137)/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!U137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,U$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,U$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,U$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,U$2,Existing!$D137:$BW137))/VLOOKUP(U$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(V$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!V137/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D137:$BY137)/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!V137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,V$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,V$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,V$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,V$2,Existing!$D137:$BW137))/VLOOKUP(V$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(W$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!W137/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D137:$BY137)/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!W137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,W$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,W$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,W$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,W$2,Existing!$D137:$BW137))/VLOOKUP(W$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(X$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!X137/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D137:$BY137)/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!X137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,X$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,X$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,X$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,X$2,Existing!$D137:$BW137))/VLOOKUP(X$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Y137/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D137:$BY137)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Y137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Y$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Y$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,Y$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,Y$2,Existing!$D137:$BW137))/VLOOKUP(Y$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!Z137/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D137:$BY137)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!Z137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,Z$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,Z$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,Z$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,Z$2,Existing!$D137:$BW137))/VLOOKUP(Z$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AA137/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D137:$BY137)/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AA137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AA$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AA$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AA$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AA$2,Existing!$D137:$BW137))/VLOOKUP(AA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AB137/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D137:$BY137)/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AB137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AB$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AB$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AB$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AB$2,Existing!$D137:$BW137))/VLOOKUP(AB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AC137/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D137:$BY137)/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AC137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AC$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AC$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AC$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AC$2,Existing!$D137:$BW137))/VLOOKUP(AC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AD137/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D137:$BY137)/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AD137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AD$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AD$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AD$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AD$2,Existing!$D137:$BW137))/VLOOKUP(AD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AE137/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D137:$BY137)/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AE137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AE$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AE$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AE$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AE$2,Existing!$D137:$BW137))/VLOOKUP(AE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AF137/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D137:$BY137)/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AF137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AF$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AF$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AF$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AF$2,Existing!$D137:$BW137))/VLOOKUP(AF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AG137/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D137:$BY137)/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AG137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AG$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AG$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AG$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AG$2,Existing!$D137:$BW137))/VLOOKUP(AG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AH137/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D137:$BY137)/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AH137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AH$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AH$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AH$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AH$2,Existing!$D137:$BW137))/VLOOKUP(AH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AI137/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D137:$BY137)/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AI137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AI$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AI$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AI$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AI$2,Existing!$D137:$BW137))/VLOOKUP(AI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AJ137/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D137:$BY137)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AJ137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AJ$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AJ$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AJ$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AJ$2,Existing!$D137:$BW137))/VLOOKUP(AJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AK137/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D137:$BY137)/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AK137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AK$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AK$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AK$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AK$2,Existing!$D137:$BW137))/VLOOKUP(AK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AL137/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D137:$BY137)/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AL137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AL$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AL$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AL$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AL$2,Existing!$D137:$BW137))/VLOOKUP(AL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AM137/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D137:$BY137)/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AM137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AM$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AM$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AM$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AM$2,Existing!$D137:$BW137))/VLOOKUP(AM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AN137/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D137:$BY137)/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AN137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AN$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AN$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AN$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AN$2,Existing!$D137:$BW137))/VLOOKUP(AN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AO137/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D137:$BY137)/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AO137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AO$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AO$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AO$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AO$2,Existing!$D137:$BW137))/VLOOKUP(AO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AP137/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D137:$BY137)/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AP137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AP$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AP$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AP$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AP$2,Existing!$D137:$BW137))/VLOOKUP(AP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AQ137/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D137:$BY137)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AQ137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AQ$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AQ$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AQ$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AQ$2,Existing!$D137:$BW137))/VLOOKUP(AQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AR137/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D137:$BY137)/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AR137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AR$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AR$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AR$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AR$2,Existing!$D137:$BW137))/VLOOKUP(AR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AS137/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D137:$BY137)/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AS137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AS$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AS$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AS$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AS$2,Existing!$D137:$BW137))/VLOOKUP(AS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AT137/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D137:$BY137)/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AT137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AT$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AT$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AT$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AT$2,Existing!$D137:$BW137))/VLOOKUP(AT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AU137/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D137:$BY137)/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AU137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AU$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AU$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AU$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AU$2,Existing!$D137:$BW137))/VLOOKUP(AU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AV137/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D137:$BY137)/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AV137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AV$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AV$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AV$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AV$2,Existing!$D137:$BW137))/VLOOKUP(AV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AW137/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D137:$BY137)/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AW137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AW$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AW$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AW$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AW$2,Existing!$D137:$BW137))/VLOOKUP(AW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AX137/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D137:$BY137)/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AX137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AX$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AX$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AX$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AX$2,Existing!$D137:$BW137))/VLOOKUP(AX$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AY137/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D137:$BY137)/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AY137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AY$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AY$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AY$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AY$2,Existing!$D137:$BW137))/VLOOKUP(AY$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(AZ$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!AZ137/VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D137:$BY137)/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!AZ137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,AZ$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,AZ$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,AZ$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,AZ$2,Existing!$D137:$BW137))/VLOOKUP(AZ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BA$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BA137/VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D137:$BY137)/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BA137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BA$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BA$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BA$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BA$2,Existing!$D137:$BW137))/VLOOKUP(BA$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BB$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BB137/VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D137:$BY137)/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BB137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BB$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BB$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BB$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BB$2,Existing!$D137:$BW137))/VLOOKUP(BB$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BC$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BC137/VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D137:$BY137)/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BC137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BC$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BC$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BC$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BC$2,Existing!$D137:$BW137))/VLOOKUP(BC$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BD$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BD137/VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D137:$BY137)/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BD137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BD$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BD$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BD$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BD$2,Existing!$D137:$BW137))/VLOOKUP(BD$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BE$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BE137/VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D137:$BY137)/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BE137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BE$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BE$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BE$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BE$2,Existing!$D137:$BW137))/VLOOKUP(BE$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BF$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BF137/VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D137:$BY137)/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BF137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BF$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BF$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BF$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BF$2,Existing!$D137:$BW137))/VLOOKUP(BF$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BG$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BG137/VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D137:$BY137)/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BG137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BG$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BG$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BG$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BG$2,Existing!$D137:$BW137))/VLOOKUP(BG$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BH$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BH137/VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D137:$BY137)/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BH137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BH$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BH$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BH$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BH$2,Existing!$D137:$BW137))/VLOOKUP(BH$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BI$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BI137/VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D137:$BY137)/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BI137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BI$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BI$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BI$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BI$2,Existing!$D137:$BW137))/VLOOKUP(BI$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BJ$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BJ137/VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D137:$BY137)/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BJ137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BJ$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BJ$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BJ$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BJ$2,Existing!$D137:$BW137))/VLOOKUP(BJ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BK$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BK137/VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D137:$BY137)/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BK137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BK$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BK$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BK$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BK$2,Existing!$D137:$BW137))/VLOOKUP(BK$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BL$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BL137/VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D137:$BY137)/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BL137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BL$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BL$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BL$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BL$2,Existing!$D137:$BW137))/VLOOKUP(BL$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BM$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BM137/VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D137:$BY137)/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BM137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BM$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BM$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BM$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BM$2,Existing!$D137:$BW137))/VLOOKUP(BM$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BN$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BN137/VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D137:$BY137)/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BN137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BN$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BN$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BN$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BN$2,Existing!$D137:$BW137))/VLOOKUP(BN$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BO$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BO137/VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D137:$BY137)/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BO137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BO$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BO$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BO$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BO$2,Existing!$D137:$BW137))/VLOOKUP(BO$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BP$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BP137/VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D137:$BY137)/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BP137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BP$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BP$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BP$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BP$2,Existing!$D137:$BW137))/VLOOKUP(BP$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BQ$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BQ137/VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D137:$BY137)/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BQ137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BQ$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BQ$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BQ$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BQ$2,Existing!$D137:$BW137))/VLOOKUP(BQ$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BR$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BR137/VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D137:$BY137)/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BR137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BR$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BR$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BR$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BR$2,Existing!$D137:$BW137))/VLOOKUP(BR$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BS$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BS137/VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D137:$BY137)/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BS137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BS$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BS$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BS$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BS$2,Existing!$D137:$BW137))/VLOOKUP(BS$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BT$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BT137/VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D137:$BY137)/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BT137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BT$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BT$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BT$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BT$2,Existing!$D137:$BW137))/VLOOKUP(BT$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BU$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BU137/VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D137:$BY137)/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BU137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BU$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BU$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BU$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BU$2,Existing!$D137:$BW137))/VLOOKUP(BU$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BV$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BV137/VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D137:$BY137)/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BV137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BV$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BV$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BV$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BV$2,Existing!$D137:$BW137))/VLOOKUP(BV$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0},{"$f":"IF(OR(BW$3=\"LLH\",$B137=10298),0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,1000*(Tier1!BW137/VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)-SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D137:$BY137)/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE)),1000*MAX(0,CSP!BW137-(IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$T$4,Init!$Q$4:$GE$4,0),FALSE)=1,SUMIF(AboveHWM_PNGC!$D$2:$BW$2,BW$2,AboveHWM_PNGC!$D137:$BW137),SUMIF(RemainingAboveHWM!$D$2:$BW$2,BW$2,RemainingAboveHWM!$D137:$BW137))+SUMIF(Tier1!$D$2:$BY$2,BW$2,Tier1!$D137:$BY137)+SUMIF(Existing!$D$2:$BW$2,BW$2,Existing!$D137:$BW137))/VLOOKUP(BW$2,Init!$F:$K,MATCH(Init!$I$4,Init!$F$4:$K$4,0),FALSE))))","v":0}]

{"sheet":"LDD","index":41,"n_rows":137,"n_cols":150,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"LDD TRM Billing Determinant Offsets by Customer",null,"TOCA",null,null,"Load Shaping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand"]
["TOC",null,null,{"$f":"+SliceLF!D3","v":2026},{"$f":"+SliceLF!E3","v":2027},{"$f":"+SliceLF!F3","v":2028},{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(H3=\"HLH\",EOMONTH(G2,0)+1,G2)","v":"2025-10-01"},{"$f":"+IF(I3=\"HLH\",EOMONTH(H2,0)+1,H2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-09-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-09-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-10-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-10-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-11-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2027-11-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2027-12-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2027-12-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-01-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-01-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-02-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-02-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-03-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-03-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-04-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-04-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-05-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-05-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-06-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-06-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-07-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-07-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-08-01"},{"$f":"+IF(BX3=\"HLH\",EOMONTH(BW2,0)+1,BW2)","v":"2028-08-01"},{"$f":"+IF(BY3=\"HLH\",EOMONTH(BX2,0)+1,BX2)","v":"2028-09-01"},{"$f":"+IF(BZ3=\"HLH\",EOMONTH(BY2,0)+1,BY2)","v":"2028-09-01"},{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(CB3=\"HLH\",EOMONTH(CA2,0)+1,CA2)","v":"2025-10-01"},"2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(DU3=\"HLH\",EOMONTH(DT2,0)+1,DT2)","v":"2027-09-01"},{"$f":"+IF(DV3=\"HLH\",EOMONTH(DU2,0)+1,DU2)","v":"2027-09-01"},{"$f":"+IF(DW3=\"HLH\",EOMONTH(DV2,0)+1,DV2)","v":"2027-10-01"},{"$f":"+IF(DX3=\"HLH\",EOMONTH(DW2,0)+1,DW2)","v":"2027-10-01"},{"$f":"+IF(DY3=\"HLH\",EOMONTH(DX2,0)+1,DX2)","v":"2027-11-01"},{"$f":"+IF(DZ3=\"HLH\",EOMONTH(DY2,0)+1,DY2)","v":"2027-11-01"},{"$f":"+IF(EA3=\"HLH\",EOMONTH(DZ2,0)+1,DZ2)","v":"2027-12-01"},{"$f":"+IF(EB3=\"HLH\",EOMONTH(EA2,0)+1,EA2)","v":"2027-12-01"},{"$f":"+IF(EC3=\"HLH\",EOMONTH(EB2,0)+1,EB2)","v":"2028-01-01"},{"$f":"+IF(ED3=\"HLH\",EOMONTH(EC2,0)+1,EC2)","v":"2028-01-01"},{"$f":"+IF(EE3=\"HLH\",EOMONTH(ED2,0)+1,ED2)","v":"2028-02-01"},{"$f":"+IF(EF3=\"HLH\",EOMONTH(EE2,0)+1,EE2)","v":"2028-02-01"},{"$f":"+IF(EG3=\"HLH\",EOMONTH(EF2,0)+1,EF2)","v":"2028-03-01"},{"$f":"+IF(EH3=\"HLH\",EOMONTH(EG2,0)+1,EG2)","v":"2028-03-01"},{"$f":"+IF(EI3=\"HLH\",EOMONTH(EH2,0)+1,EH2)","v":"2028-04-01"},{"$f":"+IF(EJ3=\"HLH\",EOMONTH(EI2,0)+1,EI2)","v":"2028-04-01"},{"$f":"+IF(EK3=\"HLH\",EOMONTH(EJ2,0)+1,EJ2)","v":"2028-05-01"},{"$f":"+IF(EL3=\"HLH\",EOMONTH(EK2,0)+1,EK2)","v":"2028-05-01"},{"$f":"+IF(EM3=\"HLH\",EOMONTH(EL2,0)+1,EL2)","v":"2028-06-01"},{"$f":"+IF(EN3=\"HLH\",EOMONTH(EM2,0)+1,EM2)","v":"2028-06-01"},{"$f":"+IF(EO3=\"HLH\",EOMONTH(EN2,0)+1,EN2)","v":"2028-07-01"},{"$f":"+IF(EP3=\"HLH\",EOMONTH(EO2,0)+1,EO2)","v":"2028-07-01"},{"$f":"+IF(EQ3=\"HLH\",EOMONTH(EP2,0)+1,EP2)","v":"2028-08-01"},{"$f":"+IF(ER3=\"HLH\",EOMONTH(EQ2,0)+1,EQ2)","v":"2028-08-01"},{"$f":"+IF(ES3=\"HLH\",EOMONTH(ER2,0)+1,ER2)","v":"2028-09-01"},{"$f":"+IF(ET3=\"HLH\",EOMONTH(ES2,0)+1,ES2)","v":"2028-09-01"}]
[null,"BESID","AccountName",null,null,null,"HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,MATCH(D$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AS4))*TOCA!BG4","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,MATCH(E$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AT4))*TOCA!BH4","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,MATCH(F$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AU4))*TOCA!BI4","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BZ$3,0),MATCH(G$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!D4-SystemShape!D4))*IF(G$2<$AE$2,TOCA!$BG4,IF(AND(G$2>=$AE$2,G$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BZ$3,0),MATCH(H$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!E4-SystemShape!E4))*IF(H$2<$AE$2,TOCA!$BG4,IF(AND(H$2>=$AE$2,H$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BZ$3,0),MATCH(I$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!F4-SystemShape!F4))*IF(I$2<$AE$2,TOCA!$BG4,IF(AND(I$2>=$AE$2,I$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BZ$3,0),MATCH(J$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!G4-SystemShape!G4))*IF(J$2<$AE$2,TOCA!$BG4,IF(AND(J$2>=$AE$2,J$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BZ$3,0),MATCH(K$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!H4-SystemShape!H4))*IF(K$2<$AE$2,TOCA!$BG4,IF(AND(K$2>=$AE$2,K$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BZ$3,0),MATCH(L$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!I4-SystemShape!I4))*IF(L$2<$AE$2,TOCA!$BG4,IF(AND(L$2>=$AE$2,L$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BZ$3,0),MATCH(M$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!J4-SystemShape!J4))*IF(M$2<$AE$2,TOCA!$BG4,IF(AND(M$2>=$AE$2,M$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BZ$3,0),MATCH(N$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!K4-SystemShape!K4))*IF(N$2<$AE$2,TOCA!$BG4,IF(AND(N$2>=$AE$2,N$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BZ$3,0),MATCH(O$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!L4-SystemShape!L4))*IF(O$2<$AE$2,TOCA!$BG4,IF(AND(O$2>=$AE$2,O$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BZ$3,0),MATCH(P$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!M4-SystemShape!M4))*IF(P$2<$AE$2,TOCA!$BG4,IF(AND(P$2>=$AE$2,P$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BZ$3,0),MATCH(Q$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!N4-SystemShape!N4))*IF(Q$2<$AE$2,TOCA!$BG4,IF(AND(Q$2>=$AE$2,Q$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BZ$3,0),MATCH(R$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!O4-SystemShape!O4))*IF(R$2<$AE$2,TOCA!$BG4,IF(AND(R$2>=$AE$2,R$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BZ$3,0),MATCH(S$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!P4-SystemShape!P4))*IF(S$2<$AE$2,TOCA!$BG4,IF(AND(S$2>=$AE$2,S$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BZ$3,0),MATCH(T$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Q4-SystemShape!Q4))*IF(T$2<$AE$2,TOCA!$BG4,IF(AND(T$2>=$AE$2,T$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BZ$3,0),MATCH(U$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!R4-SystemShape!R4))*IF(U$2<$AE$2,TOCA!$BG4,IF(AND(U$2>=$AE$2,U$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BZ$3,0),MATCH(V$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!S4-SystemShape!S4))*IF(V$2<$AE$2,TOCA!$BG4,IF(AND(V$2>=$AE$2,V$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BZ$3,0),MATCH(W$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!T4-SystemShape!T4))*IF(W$2<$AE$2,TOCA!$BG4,IF(AND(W$2>=$AE$2,W$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BZ$3,0),MATCH(X$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!U4-SystemShape!U4))*IF(X$2<$AE$2,TOCA!$BG4,IF(AND(X$2>=$AE$2,X$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BZ$3,0),MATCH(Y$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!V4-SystemShape!V4))*IF(Y$2<$AE$2,TOCA!$BG4,IF(AND(Y$2>=$AE$2,Y$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BZ$3,0),MATCH(Z$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!W4-SystemShape!W4))*IF(Z$2<$AE$2,TOCA!$BG4,IF(AND(Z$2>=$AE$2,Z$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BZ$3,0),MATCH(AA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!X4-SystemShape!X4))*IF(AA$2<$AE$2,TOCA!$BG4,IF(AND(AA$2>=$AE$2,AA$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BZ$3,0),MATCH(AB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Y4-SystemShape!Y4))*IF(AB$2<$AE$2,TOCA!$BG4,IF(AND(AB$2>=$AE$2,AB$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BZ$3,0),MATCH(AC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Z4-SystemShape!Z4))*IF(AC$2<$AE$2,TOCA!$BG4,IF(AND(AC$2>=$AE$2,AC$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BZ$3,0),MATCH(AD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AA4-SystemShape!AA4))*IF(AD$2<$AE$2,TOCA!$BG4,IF(AND(AD$2>=$AE$2,AD$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BZ$3,0),MATCH(AE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AB4-SystemShape!AB4))*IF(AE$2<$AE$2,TOCA!$BG4,IF(AND(AE$2>=$AE$2,AE$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BZ$3,0),MATCH(AF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AC4-SystemShape!AC4))*IF(AF$2<$AE$2,TOCA!$BG4,IF(AND(AF$2>=$AE$2,AF$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BZ$3,0),MATCH(AG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AD4-SystemShape!AD4))*IF(AG$2<$AE$2,TOCA!$BG4,IF(AND(AG$2>=$AE$2,AG$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BZ$3,0),MATCH(AH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AE4-SystemShape!AE4))*IF(AH$2<$AE$2,TOCA!$BG4,IF(AND(AH$2>=$AE$2,AH$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BZ$3,0),MATCH(AI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AF4-SystemShape!AF4))*IF(AI$2<$AE$2,TOCA!$BG4,IF(AND(AI$2>=$AE$2,AI$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AG4-SystemShape!AG4))*IF(AJ$2<$AE$2,TOCA!$BG4,IF(AND(AJ$2>=$AE$2,AJ$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BZ$3,0),MATCH(AK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AH4-SystemShape!AH4))*IF(AK$2<$AE$2,TOCA!$BG4,IF(AND(AK$2>=$AE$2,AK$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BZ$3,0),MATCH(AL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AI4-SystemShape!AI4))*IF(AL$2<$AE$2,TOCA!$BG4,IF(AND(AL$2>=$AE$2,AL$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BZ$3,0),MATCH(AM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AJ4-SystemShape!AJ4))*IF(AM$2<$AE$2,TOCA!$BG4,IF(AND(AM$2>=$AE$2,AM$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BZ$3,0),MATCH(AN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AK4-SystemShape!AK4))*IF(AN$2<$AE$2,TOCA!$BG4,IF(AND(AN$2>=$AE$2,AN$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BZ$3,0),MATCH(AO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AL4-SystemShape!AL4))*IF(AO$2<$AE$2,TOCA!$BG4,IF(AND(AO$2>=$AE$2,AO$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BZ$3,0),MATCH(AP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AM4-SystemShape!AM4))*IF(AP$2<$AE$2,TOCA!$BG4,IF(AND(AP$2>=$AE$2,AP$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AN4-SystemShape!AN4))*IF(AQ$2<$AE$2,TOCA!$BG4,IF(AND(AQ$2>=$AE$2,AQ$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BZ$3,0),MATCH(AR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AO4-SystemShape!AO4))*IF(AR$2<$AE$2,TOCA!$BG4,IF(AND(AR$2>=$AE$2,AR$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BZ$3,0),MATCH(AS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AP4-SystemShape!AP4))*IF(AS$2<$AE$2,TOCA!$BG4,IF(AND(AS$2>=$AE$2,AS$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BZ$3,0),MATCH(AT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AQ4-SystemShape!AQ4))*IF(AT$2<$AE$2,TOCA!$BG4,IF(AND(AT$2>=$AE$2,AT$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BZ$3,0),MATCH(AU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AR4-SystemShape!AR4))*IF(AU$2<$AE$2,TOCA!$BG4,IF(AND(AU$2>=$AE$2,AU$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BZ$3,0),MATCH(AV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AS4-SystemShape!AS4))*IF(AV$2<$AE$2,TOCA!$BG4,IF(AND(AV$2>=$AE$2,AV$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BZ$3,0),MATCH(AW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AT4-SystemShape!AT4))*IF(AW$2<$AE$2,TOCA!$BG4,IF(AND(AW$2>=$AE$2,AW$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BZ$3,0),MATCH(AX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AU4-SystemShape!AU4))*IF(AX$2<$AE$2,TOCA!$BG4,IF(AND(AX$2>=$AE$2,AX$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BZ$3,0),MATCH(AY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AV4-SystemShape!AV4))*IF(AY$2<$AE$2,TOCA!$BG4,IF(AND(AY$2>=$AE$2,AY$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AW4-SystemShape!AW4))*IF(AZ$2<$AE$2,TOCA!$BG4,IF(AND(AZ$2>=$AE$2,AZ$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BZ$3,0),MATCH(BA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AX4-SystemShape!AX4))*IF(BA$2<$AE$2,TOCA!$BG4,IF(AND(BA$2>=$AE$2,BA$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$B$3:$BZ$3,0),MATCH(BB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AY4-SystemShape!AY4))*IF(BB$2<$AE$2,TOCA!$BG4,IF(AND(BB$2>=$AE$2,BB$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$B$3:$BZ$3,0),MATCH(BC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AZ4-SystemShape!AZ4))*IF(BC$2<$AE$2,TOCA!$BG4,IF(AND(BC$2>=$AE$2,BC$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$B$3:$BZ$3,0),MATCH(BD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BA4-SystemShape!BA4))*IF(BD$2<$AE$2,TOCA!$BG4,IF(AND(BD$2>=$AE$2,BD$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$B$3:$BZ$3,0),MATCH(BE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BB4-SystemShape!BB4))*IF(BE$2<$AE$2,TOCA!$BG4,IF(AND(BE$2>=$AE$2,BE$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$B$3:$BZ$3,0),MATCH(BF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BC4-SystemShape!BC4))*IF(BF$2<$AE$2,TOCA!$BG4,IF(AND(BF$2>=$AE$2,BF$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$B$3:$BZ$3,0),MATCH(BG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BD4-SystemShape!BD4))*IF(BG$2<$AE$2,TOCA!$BG4,IF(AND(BG$2>=$AE$2,BG$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$B$3:$BZ$3,0),MATCH(BH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BE4-SystemShape!BE4))*IF(BH$2<$AE$2,TOCA!$BG4,IF(AND(BH$2>=$AE$2,BH$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$B$3:$BZ$3,0),MATCH(BI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BF4-SystemShape!BF4))*IF(BI$2<$AE$2,TOCA!$BG4,IF(AND(BI$2>=$AE$2,BI$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BG4-SystemShape!BG4))*IF(BJ$2<$AE$2,TOCA!$BG4,IF(AND(BJ$2>=$AE$2,BJ$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$B$3:$BZ$3,0),MATCH(BK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BH4-SystemShape!BH4))*IF(BK$2<$AE$2,TOCA!$BG4,IF(AND(BK$2>=$AE$2,BK$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$B$3:$BZ$3,0),MATCH(BL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BI4-SystemShape!BI4))*IF(BL$2<$AE$2,TOCA!$BG4,IF(AND(BL$2>=$AE$2,BL$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$B$3:$BZ$3,0),MATCH(BM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BJ4-SystemShape!BJ4))*IF(BM$2<$AE$2,TOCA!$BG4,IF(AND(BM$2>=$AE$2,BM$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$B$3:$BZ$3,0),MATCH(BN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BK4-SystemShape!BK4))*IF(BN$2<$AE$2,TOCA!$BG4,IF(AND(BN$2>=$AE$2,BN$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$B$3:$BZ$3,0),MATCH(BO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BL4-SystemShape!BL4))*IF(BO$2<$AE$2,TOCA!$BG4,IF(AND(BO$2>=$AE$2,BO$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$B$3:$BZ$3,0),MATCH(BP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BM4-SystemShape!BM4))*IF(BP$2<$AE$2,TOCA!$BG4,IF(AND(BP$2>=$AE$2,BP$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BN4-SystemShape!BN4))*IF(BQ$2<$AE$2,TOCA!$BG4,IF(AND(BQ$2>=$AE$2,BQ$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$B$3:$BZ$3,0),MATCH(BR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BO4-SystemShape!BO4))*IF(BR$2<$AE$2,TOCA!$BG4,IF(AND(BR$2>=$AE$2,BR$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$B$3:$BZ$3,0),MATCH(BS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BP4-SystemShape!BP4))*IF(BS$2<$AE$2,TOCA!$BG4,IF(AND(BS$2>=$AE$2,BS$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$B$3:$BZ$3,0),MATCH(BT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BQ4-SystemShape!BQ4))*IF(BT$2<$AE$2,TOCA!$BG4,IF(AND(BT$2>=$AE$2,BT$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$B$3:$BZ$3,0),MATCH(BU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BR4-SystemShape!BR4))*IF(BU$2<$AE$2,TOCA!$BG4,IF(AND(BU$2>=$AE$2,BU$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$B$3:$BZ$3,0),MATCH(BV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BS4-SystemShape!BS4))*IF(BV$2<$AE$2,TOCA!$BG4,IF(AND(BV$2>=$AE$2,BV$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$B$3:$BZ$3,0),MATCH(BW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BT4-SystemShape!BT4))*IF(BW$2<$AE$2,TOCA!$BG4,IF(AND(BW$2>=$AE$2,BW$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$B$3:$BZ$3,0),MATCH(BX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BU4-SystemShape!BU4))*IF(BX$2<$AE$2,TOCA!$BG4,IF(AND(BX$2>=$AE$2,BX$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$B$3:$BZ$3,0),MATCH(BY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BV4-SystemShape!BV4))*IF(BY$2<$AE$2,TOCA!$BG4,IF(AND(BY$2>=$AE$2,BY$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BZ,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BW4-SystemShape!BW4))*IF(BZ$2<$AE$2,TOCA!$BG4,IF(AND(BZ$2>=$AE$2,BZ$2<$BC$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$CA$3:$EV$3,0),MATCH(CA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D4-(AboveHWM!D4+Tier1!D4+Existing!D4)/VLOOKUP(CA$2,Init!$F:$K,2,FALSE)-CDQ!D4-SuperPeak!D4)))))*IF(CA$2<$CY$2,TOCA!$BG4,IF(AND(CA$2>=$CY$2,CA$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$CA$3:$EV$3,0),MATCH(CB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E4-(AboveHWM!E4+Tier1!E4+Existing!E4)/VLOOKUP(CB$2,Init!$F:$K,2,FALSE)-CDQ!E4-SuperPeak!E4)))))*IF(CB$2<$CY$2,TOCA!$BG4,IF(AND(CB$2>=$CY$2,CB$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$CA$3:$EV$3,0),MATCH(CC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F4-(AboveHWM!F4+Tier1!F4+Existing!F4)/VLOOKUP(CC$2,Init!$F:$K,2,FALSE)-CDQ!F4-SuperPeak!F4)))))*IF(CC$2<$CY$2,TOCA!$BG4,IF(AND(CC$2>=$CY$2,CC$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$CA$3:$EV$3,0),MATCH(CD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G4-(AboveHWM!G4+Tier1!G4+Existing!G4)/VLOOKUP(CD$2,Init!$F:$K,2,FALSE)-CDQ!G4-SuperPeak!G4)))))*IF(CD$2<$CY$2,TOCA!$BG4,IF(AND(CD$2>=$CY$2,CD$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$CA$3:$EV$3,0),MATCH(CE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H4-(AboveHWM!H4+Tier1!H4+Existing!H4)/VLOOKUP(CE$2,Init!$F:$K,2,FALSE)-CDQ!H4-SuperPeak!H4)))))*IF(CE$2<$CY$2,TOCA!$BG4,IF(AND(CE$2>=$CY$2,CE$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$CA$3:$EV$3,0),MATCH(CF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I4-(AboveHWM!I4+Tier1!I4+Existing!I4)/VLOOKUP(CF$2,Init!$F:$K,2,FALSE)-CDQ!I4-SuperPeak!I4)))))*IF(CF$2<$CY$2,TOCA!$BG4,IF(AND(CF$2>=$CY$2,CF$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$CA$3:$EV$3,0),MATCH(CG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J4-(AboveHWM!J4+Tier1!J4+Existing!J4)/VLOOKUP(CG$2,Init!$F:$K,2,FALSE)-CDQ!J4-SuperPeak!J4)))))*IF(CG$2<$CY$2,TOCA!$BG4,IF(AND(CG$2>=$CY$2,CG$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$CA$3:$EV$3,0),MATCH(CH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K4-(AboveHWM!K4+Tier1!K4+Existing!K4)/VLOOKUP(CH$2,Init!$F:$K,2,FALSE)-CDQ!K4-SuperPeak!K4)))))*IF(CH$2<$CY$2,TOCA!$BG4,IF(AND(CH$2>=$CY$2,CH$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$CA$3:$EV$3,0),MATCH(CI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L4-(AboveHWM!L4+Tier1!L4+Existing!L4)/VLOOKUP(CI$2,Init!$F:$K,2,FALSE)-CDQ!L4-SuperPeak!L4)))))*IF(CI$2<$CY$2,TOCA!$BG4,IF(AND(CI$2>=$CY$2,CI$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M4-(AboveHWM!M4+Tier1!M4+Existing!M4)/VLOOKUP(CJ$2,Init!$F:$K,2,FALSE)-CDQ!M4-SuperPeak!M4)))))*IF(CJ$2<$CY$2,TOCA!$BG4,IF(AND(CJ$2>=$CY$2,CJ$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$CA$3:$EV$3,0),MATCH(CK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N4-(AboveHWM!N4+Tier1!N4+Existing!N4)/VLOOKUP(CK$2,Init!$F:$K,2,FALSE)-CDQ!N4-SuperPeak!N4)))))*IF(CK$2<$CY$2,TOCA!$BG4,IF(AND(CK$2>=$CY$2,CK$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$CA$3:$EV$3,0),MATCH(CL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O4-(AboveHWM!O4+Tier1!O4+Existing!O4)/VLOOKUP(CL$2,Init!$F:$K,2,FALSE)-CDQ!O4-SuperPeak!O4)))))*IF(CL$2<$CY$2,TOCA!$BG4,IF(AND(CL$2>=$CY$2,CL$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$CA$3:$EV$3,0),MATCH(CM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P4-(AboveHWM!P4+Tier1!P4+Existing!P4)/VLOOKUP(CM$2,Init!$F:$K,2,FALSE)-CDQ!P4-SuperPeak!P4)))))*IF(CM$2<$CY$2,TOCA!$BG4,IF(AND(CM$2>=$CY$2,CM$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$CA$3:$EV$3,0),MATCH(CN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q4-(AboveHWM!Q4+Tier1!Q4+Existing!Q4)/VLOOKUP(CN$2,Init!$F:$K,2,FALSE)-CDQ!Q4-SuperPeak!Q4)))))*IF(CN$2<$CY$2,TOCA!$BG4,IF(AND(CN$2>=$CY$2,CN$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$CA$3:$EV$3,0),MATCH(CO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R4-(AboveHWM!R4+Tier1!R4+Existing!R4)/VLOOKUP(CO$2,Init!$F:$K,2,FALSE)-CDQ!R4-SuperPeak!R4)))))*IF(CO$2<$CY$2,TOCA!$BG4,IF(AND(CO$2>=$CY$2,CO$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$CA$3:$EV$3,0),MATCH(CP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S4-(AboveHWM!S4+Tier1!S4+Existing!S4)/VLOOKUP(CP$2,Init!$F:$K,2,FALSE)-CDQ!S4-SuperPeak!S4)))))*IF(CP$2<$CY$2,TOCA!$BG4,IF(AND(CP$2>=$CY$2,CP$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T4-(AboveHWM!T4+Tier1!T4+Existing!T4)/VLOOKUP(CQ$2,Init!$F:$K,2,FALSE)-CDQ!T4-SuperPeak!T4)))))*IF(CQ$2<$CY$2,TOCA!$BG4,IF(AND(CQ$2>=$CY$2,CQ$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$CA$3:$EV$3,0),MATCH(CR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U4-(AboveHWM!U4+Tier1!U4+Existing!U4)/VLOOKUP(CR$2,Init!$F:$K,2,FALSE)-CDQ!U4-SuperPeak!U4)))))*IF(CR$2<$CY$2,TOCA!$BG4,IF(AND(CR$2>=$CY$2,CR$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$CA$3:$EV$3,0),MATCH(CS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V4-(AboveHWM!V4+Tier1!V4+Existing!V4)/VLOOKUP(CS$2,Init!$F:$K,2,FALSE)-CDQ!V4-SuperPeak!V4)))))*IF(CS$2<$CY$2,TOCA!$BG4,IF(AND(CS$2>=$CY$2,CS$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$CA$3:$EV$3,0),MATCH(CT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W4-(AboveHWM!W4+Tier1!W4+Existing!W4)/VLOOKUP(CT$2,Init!$F:$K,2,FALSE)-CDQ!W4-SuperPeak!W4)))))*IF(CT$2<$CY$2,TOCA!$BG4,IF(AND(CT$2>=$CY$2,CT$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$CA$3:$EV$3,0),MATCH(CU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X4-(AboveHWM!X4+Tier1!X4+Existing!X4)/VLOOKUP(CU$2,Init!$F:$K,2,FALSE)-CDQ!X4-SuperPeak!X4)))))*IF(CU$2<$CY$2,TOCA!$BG4,IF(AND(CU$2>=$CY$2,CU$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$CA$3:$EV$3,0),MATCH(CV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y4-(AboveHWM!Y4+Tier1!Y4+Existing!Y4)/VLOOKUP(CV$2,Init!$F:$K,2,FALSE)-CDQ!Y4-SuperPeak!Y4)))))*IF(CV$2<$CY$2,TOCA!$BG4,IF(AND(CV$2>=$CY$2,CV$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$CA$3:$EV$3,0),MATCH(CW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z4-(AboveHWM!Z4+Tier1!Z4+Existing!Z4)/VLOOKUP(CW$2,Init!$F:$K,2,FALSE)-CDQ!Z4-SuperPeak!Z4)))))*IF(CW$2<$CY$2,TOCA!$BG4,IF(AND(CW$2>=$CY$2,CW$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CX$3=\"HLH\",MATCH(CX$2,SliceLF!$CA$3:$EV$3,0),MATCH(CX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA4-(AboveHWM!AA4+Tier1!AA4+Existing!AA4)/VLOOKUP(CX$2,Init!$F:$K,2,FALSE)-CDQ!AA4-SuperPeak!AA4)))))*IF(CX$2<$CY$2,TOCA!$BG4,IF(AND(CX$2>=$CY$2,CX$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CY$3=\"HLH\",MATCH(CY$2,SliceLF!$CA$3:$EV$3,0),MATCH(CY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB4-(AboveHWM!AB4+Tier1!AB4+Existing!AB4)/VLOOKUP(CY$2,Init!$F:$K,2,FALSE)-CDQ!AB4-SuperPeak!AB4)))))*IF(CY$2<$CY$2,TOCA!$BG4,IF(AND(CY$2>=$CY$2,CY$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(CZ$3=\"HLH\",MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC4-(AboveHWM!AC4+Tier1!AC4+Existing!AC4)/VLOOKUP(CZ$2,Init!$F:$K,2,FALSE)-CDQ!AC4-SuperPeak!AC4)))))*IF(CZ$2<$CY$2,TOCA!$BG4,IF(AND(CZ$2>=$CY$2,CZ$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DA$3=\"HLH\",MATCH(DA$2,SliceLF!$CA$3:$EV$3,0),MATCH(DA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD4-(AboveHWM!AD4+Tier1!AD4+Existing!AD4)/VLOOKUP(DA$2,Init!$F:$K,2,FALSE)-CDQ!AD4-SuperPeak!AD4)))))*IF(DA$2<$CY$2,TOCA!$BG4,IF(AND(DA$2>=$CY$2,DA$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DB$3=\"HLH\",MATCH(DB$2,SliceLF!$CA$3:$EV$3,0),MATCH(DB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE4-(AboveHWM!AE4+Tier1!AE4+Existing!AE4)/VLOOKUP(DB$2,Init!$F:$K,2,FALSE)-CDQ!AE4-SuperPeak!AE4)))))*IF(DB$2<$CY$2,TOCA!$BG4,IF(AND(DB$2>=$CY$2,DB$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DC$3=\"HLH\",MATCH(DC$2,SliceLF!$CA$3:$EV$3,0),MATCH(DC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF4-(AboveHWM!AF4+Tier1!AF4+Existing!AF4)/VLOOKUP(DC$2,Init!$F:$K,2,FALSE)-CDQ!AF4-SuperPeak!AF4)))))*IF(DC$2<$CY$2,TOCA!$BG4,IF(AND(DC$2>=$CY$2,DC$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DD$3=\"HLH\",MATCH(DD$2,SliceLF!$CA$3:$EV$3,0),MATCH(DD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG4-(AboveHWM!AG4+Tier1!AG4+Existing!AG4)/VLOOKUP(DD$2,Init!$F:$K,2,FALSE)-CDQ!AG4-SuperPeak!AG4)))))*IF(DD$2<$CY$2,TOCA!$BG4,IF(AND(DD$2>=$CY$2,DD$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DE$3=\"HLH\",MATCH(DE$2,SliceLF!$CA$3:$EV$3,0),MATCH(DE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH4-(AboveHWM!AH4+Tier1!AH4+Existing!AH4)/VLOOKUP(DE$2,Init!$F:$K,2,FALSE)-CDQ!AH4-SuperPeak!AH4)))))*IF(DE$2<$CY$2,TOCA!$BG4,IF(AND(DE$2>=$CY$2,DE$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DF$3=\"HLH\",MATCH(DF$2,SliceLF!$CA$3:$EV$3,0),MATCH(DF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI4-(AboveHWM!AI4+Tier1!AI4+Existing!AI4)/VLOOKUP(DF$2,Init!$F:$K,2,FALSE)-CDQ!AI4-SuperPeak!AI4)))))*IF(DF$2<$CY$2,TOCA!$BG4,IF(AND(DF$2>=$CY$2,DF$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DG$3=\"HLH\",MATCH(DG$2,SliceLF!$CA$3:$EV$3,0),MATCH(DG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ4-(AboveHWM!AJ4+Tier1!AJ4+Existing!AJ4)/VLOOKUP(DG$2,Init!$F:$K,2,FALSE)-CDQ!AJ4-SuperPeak!AJ4)))))*IF(DG$2<$CY$2,TOCA!$BG4,IF(AND(DG$2>=$CY$2,DG$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DH$3=\"HLH\",MATCH(DH$2,SliceLF!$CA$3:$EV$3,0),MATCH(DH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK4-(AboveHWM!AK4+Tier1!AK4+Existing!AK4)/VLOOKUP(DH$2,Init!$F:$K,2,FALSE)-CDQ!AK4-SuperPeak!AK4)))))*IF(DH$2<$CY$2,TOCA!$BG4,IF(AND(DH$2>=$CY$2,DH$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DI$3=\"HLH\",MATCH(DI$2,SliceLF!$CA$3:$EV$3,0),MATCH(DI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL4-(AboveHWM!AL4+Tier1!AL4+Existing!AL4)/VLOOKUP(DI$2,Init!$F:$K,2,FALSE)-CDQ!AL4-SuperPeak!AL4)))))*IF(DI$2<$CY$2,TOCA!$BG4,IF(AND(DI$2>=$CY$2,DI$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DJ$3=\"HLH\",MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM4-(AboveHWM!AM4+Tier1!AM4+Existing!AM4)/VLOOKUP(DJ$2,Init!$F:$K,2,FALSE)-CDQ!AM4-SuperPeak!AM4)))))*IF(DJ$2<$CY$2,TOCA!$BG4,IF(AND(DJ$2>=$CY$2,DJ$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DK$3=\"HLH\",MATCH(DK$2,SliceLF!$CA$3:$EV$3,0),MATCH(DK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN4-(AboveHWM!AN4+Tier1!AN4+Existing!AN4)/VLOOKUP(DK$2,Init!$F:$K,2,FALSE)-CDQ!AN4-SuperPeak!AN4)))))*IF(DK$2<$CY$2,TOCA!$BG4,IF(AND(DK$2>=$CY$2,DK$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DL$3=\"HLH\",MATCH(DL$2,SliceLF!$CA$3:$EV$3,0),MATCH(DL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO4-(AboveHWM!AO4+Tier1!AO4+Existing!AO4)/VLOOKUP(DL$2,Init!$F:$K,2,FALSE)-CDQ!AO4-SuperPeak!AO4)))))*IF(DL$2<$CY$2,TOCA!$BG4,IF(AND(DL$2>=$CY$2,DL$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DM$3=\"HLH\",MATCH(DM$2,SliceLF!$CA$3:$EV$3,0),MATCH(DM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP4-(AboveHWM!AP4+Tier1!AP4+Existing!AP4)/VLOOKUP(DM$2,Init!$F:$K,2,FALSE)-CDQ!AP4-SuperPeak!AP4)))))*IF(DM$2<$CY$2,TOCA!$BG4,IF(AND(DM$2>=$CY$2,DM$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DN$3=\"HLH\",MATCH(DN$2,SliceLF!$CA$3:$EV$3,0),MATCH(DN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ4-(AboveHWM!AQ4+Tier1!AQ4+Existing!AQ4)/VLOOKUP(DN$2,Init!$F:$K,2,FALSE)-CDQ!AQ4-SuperPeak!AQ4)))))*IF(DN$2<$CY$2,TOCA!$BG4,IF(AND(DN$2>=$CY$2,DN$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DO$3=\"HLH\",MATCH(DO$2,SliceLF!$CA$3:$EV$3,0),MATCH(DO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR4-(AboveHWM!AR4+Tier1!AR4+Existing!AR4)/VLOOKUP(DO$2,Init!$F:$K,2,FALSE)-CDQ!AR4-SuperPeak!AR4)))))*IF(DO$2<$CY$2,TOCA!$BG4,IF(AND(DO$2>=$CY$2,DO$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DP$3=\"HLH\",MATCH(DP$2,SliceLF!$CA$3:$EV$3,0),MATCH(DP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS4-(AboveHWM!AS4+Tier1!AS4+Existing!AS4)/VLOOKUP(DP$2,Init!$F:$K,2,FALSE)-CDQ!AS4-SuperPeak!AS4)))))*IF(DP$2<$CY$2,TOCA!$BG4,IF(AND(DP$2>=$CY$2,DP$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DQ$3=\"HLH\",MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT4-(AboveHWM!AT4+Tier1!AT4+Existing!AT4)/VLOOKUP(DQ$2,Init!$F:$K,2,FALSE)-CDQ!AT4-SuperPeak!AT4)))))*IF(DQ$2<$CY$2,TOCA!$BG4,IF(AND(DQ$2>=$CY$2,DQ$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DR$3=\"HLH\",MATCH(DR$2,SliceLF!$CA$3:$EV$3,0),MATCH(DR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU4-(AboveHWM!AU4+Tier1!AU4+Existing!AU4)/VLOOKUP(DR$2,Init!$F:$K,2,FALSE)-CDQ!AU4-SuperPeak!AU4)))))*IF(DR$2<$CY$2,TOCA!$BG4,IF(AND(DR$2>=$CY$2,DR$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DS$3=\"HLH\",MATCH(DS$2,SliceLF!$CA$3:$EV$3,0),MATCH(DS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV4-(AboveHWM!AV4+Tier1!AV4+Existing!AV4)/VLOOKUP(DS$2,Init!$F:$K,2,FALSE)-CDQ!AV4-SuperPeak!AV4)))))*IF(DS$2<$CY$2,TOCA!$BG4,IF(AND(DS$2>=$CY$2,DS$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DT$3=\"HLH\",MATCH(DT$2,SliceLF!$CA$3:$EV$3,0),MATCH(DT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW4-(AboveHWM!AW4+Tier1!AW4+Existing!AW4)/VLOOKUP(DT$2,Init!$F:$K,2,FALSE)-CDQ!AW4-SuperPeak!AW4)))))*IF(DT$2<$CY$2,TOCA!$BG4,IF(AND(DT$2>=$CY$2,DT$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DU$3=\"HLH\",MATCH(DU$2,SliceLF!$CA$3:$EV$3,0),MATCH(DU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX4-(AboveHWM!AX4+Tier1!AX4+Existing!AX4)/VLOOKUP(DU$2,Init!$F:$K,2,FALSE)-CDQ!AX4-SuperPeak!AX4)))))*IF(DU$2<$CY$2,TOCA!$BG4,IF(AND(DU$2>=$CY$2,DU$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DV$3=\"HLH\",MATCH(DV$2,SliceLF!$CA$3:$EV$3,0),MATCH(DV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY4-(AboveHWM!AY4+Tier1!AY4+Existing!AY4)/VLOOKUP(DV$2,Init!$F:$K,2,FALSE)-CDQ!AY4-SuperPeak!AY4)))))*IF(DV$2<$CY$2,TOCA!$BG4,IF(AND(DV$2>=$CY$2,DV$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DW$3=\"HLH\",MATCH(DW$2,SliceLF!$CA$3:$EV$3,0),MATCH(DW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AZ4-(AboveHWM!AZ4+Tier1!AZ4+Existing!AZ4)/VLOOKUP(DW$2,Init!$F:$K,2,FALSE)-CDQ!AZ4-SuperPeak!AZ4)))))*IF(DW$2<$CY$2,TOCA!$BG4,IF(AND(DW$2>=$CY$2,DW$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DX$3=\"HLH\",MATCH(DX$2,SliceLF!$CA$3:$EV$3,0),MATCH(DX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BA4-(AboveHWM!BA4+Tier1!BA4+Existing!BA4)/VLOOKUP(DX$2,Init!$F:$K,2,FALSE)-CDQ!BA4-SuperPeak!BA4)))))*IF(DX$2<$CY$2,TOCA!$BG4,IF(AND(DX$2>=$CY$2,DX$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DY$3=\"HLH\",MATCH(DY$2,SliceLF!$CA$3:$EV$3,0),MATCH(DY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BB4-(AboveHWM!BB4+Tier1!BB4+Existing!BB4)/VLOOKUP(DY$2,Init!$F:$K,2,FALSE)-CDQ!BB4-SuperPeak!BB4)))))*IF(DY$2<$CY$2,TOCA!$BG4,IF(AND(DY$2>=$CY$2,DY$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(DZ$3=\"HLH\",MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BC4-(AboveHWM!BC4+Tier1!BC4+Existing!BC4)/VLOOKUP(DZ$2,Init!$F:$K,2,FALSE)-CDQ!BC4-SuperPeak!BC4)))))*IF(DZ$2<$CY$2,TOCA!$BG4,IF(AND(DZ$2>=$CY$2,DZ$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(EA$3=\"HLH\",MATCH(EA$2,SliceLF!$CA$3:$EV$3,0),MATCH(EA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BD4-(AboveHWM!BD4+Tier1!BD4+Existing!BD4)/VLOOKUP(EA$2,Init!$F:$K,2,FALSE)-CDQ!BD4-SuperPeak!BD4)))))*IF(EA$2<$CY$2,TOCA!$BG4,IF(AND(EA$2>=$CY$2,EA$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(EB$3=\"HLH\",MATCH(EB$2,SliceLF!$CA$3:$EV$3,0),MATCH(EB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BE4-(AboveHWM!BE4+Tier1!BE4+Existing!BE4)/VLOOKUP(EB$2,Init!$F:$K,2,FALSE)-CDQ!BE4-SuperPeak!BE4)))))*IF(EB$2<$CY$2,TOCA!$BG4,IF(AND(EB$2>=$CY$2,EB$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(EC$3=\"HLH\",MATCH(EC$2,SliceLF!$CA$3:$EV$3,0),MATCH(EC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BF4-(AboveHWM!BF4+Tier1!BF4+Existing!BF4)/VLOOKUP(EC$2,Init!$F:$K,2,FALSE)-CDQ!BF4-SuperPeak!BF4)))))*IF(EC$2<$CY$2,TOCA!$BG4,IF(AND(EC$2>=$CY$2,EC$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(ED$3=\"HLH\",MATCH(ED$2,SliceLF!$CA$3:$EV$3,0),MATCH(ED$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ED$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BG4-(AboveHWM!BG4+Tier1!BG4+Existing!BG4)/VLOOKUP(ED$2,Init!$F:$K,2,FALSE)-CDQ!BG4-SuperPeak!BG4)))))*IF(ED$2<$CY$2,TOCA!$BG4,IF(AND(ED$2>=$CY$2,ED$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(EE$3=\"HLH\",MATCH(EE$2,SliceLF!$CA$3:$EV$3,0),MATCH(EE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BH4-(AboveHWM!BH4+Tier1!BH4+Existing!BH4)/VLOOKUP(EE$2,Init!$F:$K,2,FALSE)-CDQ!BH4-SuperPeak!BH4)))))*IF(EE$2<$CY$2,TOCA!$BG4,IF(AND(EE$2>=$CY$2,EE$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(EF$3=\"HLH\",MATCH(EF$2,SliceLF!$CA$3:$EV$3,0),MATCH(EF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BI4-(AboveHWM!BI4+Tier1!BI4+Existing!BI4)/VLOOKUP(EF$2,Init!$F:$K,2,FALSE)-CDQ!BI4-SuperPeak!BI4)))))*IF(EF$2<$CY$2,TOCA!$BG4,IF(AND(EF$2>=$CY$2,EF$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(EG$3=\"HLH\",MATCH(EG$2,SliceLF!$CA$3:$EV$3,0),MATCH(EG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BJ4-(AboveHWM!BJ4+Tier1!BJ4+Existing!BJ4)/VLOOKUP(EG$2,Init!$F:$K,2,FALSE)-CDQ!BJ4-SuperPeak!BJ4)))))*IF(EG$2<$CY$2,TOCA!$BG4,IF(AND(EG$2>=$CY$2,EG$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(EH$3=\"HLH\",MATCH(EH$2,SliceLF!$CA$3:$EV$3,0),MATCH(EH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BK4-(AboveHWM!BK4+Tier1!BK4+Existing!BK4)/VLOOKUP(EH$2,Init!$F:$K,2,FALSE)-CDQ!BK4-SuperPeak!BK4)))))*IF(EH$2<$CY$2,TOCA!$BG4,IF(AND(EH$2>=$CY$2,EH$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(EI$3=\"HLH\",MATCH(EI$2,SliceLF!$CA$3:$EV$3,0),MATCH(EI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BL4-(AboveHWM!BL4+Tier1!BL4+Existing!BL4)/VLOOKUP(EI$2,Init!$F:$K,2,FALSE)-CDQ!BL4-SuperPeak!BL4)))))*IF(EI$2<$CY$2,TOCA!$BG4,IF(AND(EI$2>=$CY$2,EI$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(EJ$3=\"HLH\",MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BM4-(AboveHWM!BM4+Tier1!BM4+Existing!BM4)/VLOOKUP(EJ$2,Init!$F:$K,2,FALSE)-CDQ!BM4-SuperPeak!BM4)))))*IF(EJ$2<$CY$2,TOCA!$BG4,IF(AND(EJ$2>=$CY$2,EJ$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(EK$3=\"HLH\",MATCH(EK$2,SliceLF!$CA$3:$EV$3,0),MATCH(EK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BN4-(AboveHWM!BN4+Tier1!BN4+Existing!BN4)/VLOOKUP(EK$2,Init!$F:$K,2,FALSE)-CDQ!BN4-SuperPeak!BN4)))))*IF(EK$2<$CY$2,TOCA!$BG4,IF(AND(EK$2>=$CY$2,EK$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(EL$3=\"HLH\",MATCH(EL$2,SliceLF!$CA$3:$EV$3,0),MATCH(EL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BO4-(AboveHWM!BO4+Tier1!BO4+Existing!BO4)/VLOOKUP(EL$2,Init!$F:$K,2,FALSE)-CDQ!BO4-SuperPeak!BO4)))))*IF(EL$2<$CY$2,TOCA!$BG4,IF(AND(EL$2>=$CY$2,EL$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(EM$3=\"HLH\",MATCH(EM$2,SliceLF!$CA$3:$EV$3,0),MATCH(EM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BP4-(AboveHWM!BP4+Tier1!BP4+Existing!BP4)/VLOOKUP(EM$2,Init!$F:$K,2,FALSE)-CDQ!BP4-SuperPeak!BP4)))))*IF(EM$2<$CY$2,TOCA!$BG4,IF(AND(EM$2>=$CY$2,EM$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(EN$3=\"HLH\",MATCH(EN$2,SliceLF!$CA$3:$EV$3,0),MATCH(EN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BQ4-(AboveHWM!BQ4+Tier1!BQ4+Existing!BQ4)/VLOOKUP(EN$2,Init!$F:$K,2,FALSE)-CDQ!BQ4-SuperPeak!BQ4)))))*IF(EN$2<$CY$2,TOCA!$BG4,IF(AND(EN$2>=$CY$2,EN$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(EO$3=\"HLH\",MATCH(EO$2,SliceLF!$CA$3:$EV$3,0),MATCH(EO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BR4-(AboveHWM!BR4+Tier1!BR4+Existing!BR4)/VLOOKUP(EO$2,Init!$F:$K,2,FALSE)-CDQ!BR4-SuperPeak!BR4)))))*IF(EO$2<$CY$2,TOCA!$BG4,IF(AND(EO$2>=$CY$2,EO$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(EP$3=\"HLH\",MATCH(EP$2,SliceLF!$CA$3:$EV$3,0),MATCH(EP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BS4-(AboveHWM!BS4+Tier1!BS4+Existing!BS4)/VLOOKUP(EP$2,Init!$F:$K,2,FALSE)-CDQ!BS4-SuperPeak!BS4)))))*IF(EP$2<$CY$2,TOCA!$BG4,IF(AND(EP$2>=$CY$2,EP$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(EQ$3=\"HLH\",MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BT4-(AboveHWM!BT4+Tier1!BT4+Existing!BT4)/VLOOKUP(EQ$2,Init!$F:$K,2,FALSE)-CDQ!BT4-SuperPeak!BT4)))))*IF(EQ$2<$CY$2,TOCA!$BG4,IF(AND(EQ$2>=$CY$2,EQ$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(ER$3=\"HLH\",MATCH(ER$2,SliceLF!$CA$3:$EV$3,0),MATCH(ER$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ER$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BU4-(AboveHWM!BU4+Tier1!BU4+Existing!BU4)/VLOOKUP(ER$2,Init!$F:$K,2,FALSE)-CDQ!BU4-SuperPeak!BU4)))))*IF(ER$2<$CY$2,TOCA!$BG4,IF(AND(ER$2>=$CY$2,ER$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(ES$3=\"HLH\",MATCH(ES$2,SliceLF!$CA$3:$EV$3,0),MATCH(ES$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ES$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BV4-(AboveHWM!BV4+Tier1!BV4+Existing!BV4)/VLOOKUP(ES$2,Init!$F:$K,2,FALSE)-CDQ!BV4-SuperPeak!BV4)))))*IF(ES$2<$CY$2,TOCA!$BG4,IF(AND(ES$2>=$CY$2,ES$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$CA:$EV,IF(ET$3=\"HLH\",MATCH(ET$2,SliceLF!$CA$3:$EV$3,0),MATCH(ET$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ET$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BW4-(AboveHWM!BW4+Tier1!BW4+Existing!BW4)/VLOOKUP(ET$2,Init!$F:$K,2,FALSE)-CDQ!BW4-SuperPeak!BW4)))))*IF(ET$2<$CY$2,TOCA!$BG4,IF(AND(ET$2>=$CY$2,ET$2<$DW$2),TOCA!$BH4,TOCA!$BI4))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,MATCH(D$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AS5))*TOCA!BG5","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,MATCH(E$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AT5))*TOCA!BH5","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,MATCH(F$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AU5))*TOCA!BI5","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BZ$3,0),MATCH(G$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!D5-SystemShape!D5))*IF(G$2<$AE$2,TOCA!$BG5,IF(AND(G$2>=$AE$2,G$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BZ$3,0),MATCH(H$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!E5-SystemShape!E5))*IF(H$2<$AE$2,TOCA!$BG5,IF(AND(H$2>=$AE$2,H$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BZ$3,0),MATCH(I$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!F5-SystemShape!F5))*IF(I$2<$AE$2,TOCA!$BG5,IF(AND(I$2>=$AE$2,I$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BZ$3,0),MATCH(J$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!G5-SystemShape!G5))*IF(J$2<$AE$2,TOCA!$BG5,IF(AND(J$2>=$AE$2,J$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BZ$3,0),MATCH(K$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!H5-SystemShape!H5))*IF(K$2<$AE$2,TOCA!$BG5,IF(AND(K$2>=$AE$2,K$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BZ$3,0),MATCH(L$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!I5-SystemShape!I5))*IF(L$2<$AE$2,TOCA!$BG5,IF(AND(L$2>=$AE$2,L$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BZ$3,0),MATCH(M$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!J5-SystemShape!J5))*IF(M$2<$AE$2,TOCA!$BG5,IF(AND(M$2>=$AE$2,M$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BZ$3,0),MATCH(N$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!K5-SystemShape!K5))*IF(N$2<$AE$2,TOCA!$BG5,IF(AND(N$2>=$AE$2,N$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BZ$3,0),MATCH(O$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!L5-SystemShape!L5))*IF(O$2<$AE$2,TOCA!$BG5,IF(AND(O$2>=$AE$2,O$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BZ$3,0),MATCH(P$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!M5-SystemShape!M5))*IF(P$2<$AE$2,TOCA!$BG5,IF(AND(P$2>=$AE$2,P$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BZ$3,0),MATCH(Q$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!N5-SystemShape!N5))*IF(Q$2<$AE$2,TOCA!$BG5,IF(AND(Q$2>=$AE$2,Q$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BZ$3,0),MATCH(R$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!O5-SystemShape!O5))*IF(R$2<$AE$2,TOCA!$BG5,IF(AND(R$2>=$AE$2,R$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BZ$3,0),MATCH(S$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!P5-SystemShape!P5))*IF(S$2<$AE$2,TOCA!$BG5,IF(AND(S$2>=$AE$2,S$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BZ$3,0),MATCH(T$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Q5-SystemShape!Q5))*IF(T$2<$AE$2,TOCA!$BG5,IF(AND(T$2>=$AE$2,T$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BZ$3,0),MATCH(U$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!R5-SystemShape!R5))*IF(U$2<$AE$2,TOCA!$BG5,IF(AND(U$2>=$AE$2,U$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BZ$3,0),MATCH(V$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!S5-SystemShape!S5))*IF(V$2<$AE$2,TOCA!$BG5,IF(AND(V$2>=$AE$2,V$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BZ$3,0),MATCH(W$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!T5-SystemShape!T5))*IF(W$2<$AE$2,TOCA!$BG5,IF(AND(W$2>=$AE$2,W$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BZ$3,0),MATCH(X$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!U5-SystemShape!U5))*IF(X$2<$AE$2,TOCA!$BG5,IF(AND(X$2>=$AE$2,X$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BZ$3,0),MATCH(Y$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!V5-SystemShape!V5))*IF(Y$2<$AE$2,TOCA!$BG5,IF(AND(Y$2>=$AE$2,Y$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BZ$3,0),MATCH(Z$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!W5-SystemShape!W5))*IF(Z$2<$AE$2,TOCA!$BG5,IF(AND(Z$2>=$AE$2,Z$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BZ$3,0),MATCH(AA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!X5-SystemShape!X5))*IF(AA$2<$AE$2,TOCA!$BG5,IF(AND(AA$2>=$AE$2,AA$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BZ$3,0),MATCH(AB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Y5-SystemShape!Y5))*IF(AB$2<$AE$2,TOCA!$BG5,IF(AND(AB$2>=$AE$2,AB$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BZ$3,0),MATCH(AC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Z5-SystemShape!Z5))*IF(AC$2<$AE$2,TOCA!$BG5,IF(AND(AC$2>=$AE$2,AC$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BZ$3,0),MATCH(AD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AA5-SystemShape!AA5))*IF(AD$2<$AE$2,TOCA!$BG5,IF(AND(AD$2>=$AE$2,AD$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BZ$3,0),MATCH(AE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AB5-SystemShape!AB5))*IF(AE$2<$AE$2,TOCA!$BG5,IF(AND(AE$2>=$AE$2,AE$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BZ$3,0),MATCH(AF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AC5-SystemShape!AC5))*IF(AF$2<$AE$2,TOCA!$BG5,IF(AND(AF$2>=$AE$2,AF$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BZ$3,0),MATCH(AG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AD5-SystemShape!AD5))*IF(AG$2<$AE$2,TOCA!$BG5,IF(AND(AG$2>=$AE$2,AG$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BZ$3,0),MATCH(AH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AE5-SystemShape!AE5))*IF(AH$2<$AE$2,TOCA!$BG5,IF(AND(AH$2>=$AE$2,AH$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BZ$3,0),MATCH(AI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AF5-SystemShape!AF5))*IF(AI$2<$AE$2,TOCA!$BG5,IF(AND(AI$2>=$AE$2,AI$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AG5-SystemShape!AG5))*IF(AJ$2<$AE$2,TOCA!$BG5,IF(AND(AJ$2>=$AE$2,AJ$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BZ$3,0),MATCH(AK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AH5-SystemShape!AH5))*IF(AK$2<$AE$2,TOCA!$BG5,IF(AND(AK$2>=$AE$2,AK$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BZ$3,0),MATCH(AL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AI5-SystemShape!AI5))*IF(AL$2<$AE$2,TOCA!$BG5,IF(AND(AL$2>=$AE$2,AL$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BZ$3,0),MATCH(AM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AJ5-SystemShape!AJ5))*IF(AM$2<$AE$2,TOCA!$BG5,IF(AND(AM$2>=$AE$2,AM$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BZ$3,0),MATCH(AN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AK5-SystemShape!AK5))*IF(AN$2<$AE$2,TOCA!$BG5,IF(AND(AN$2>=$AE$2,AN$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BZ$3,0),MATCH(AO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AL5-SystemShape!AL5))*IF(AO$2<$AE$2,TOCA!$BG5,IF(AND(AO$2>=$AE$2,AO$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BZ$3,0),MATCH(AP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AM5-SystemShape!AM5))*IF(AP$2<$AE$2,TOCA!$BG5,IF(AND(AP$2>=$AE$2,AP$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AN5-SystemShape!AN5))*IF(AQ$2<$AE$2,TOCA!$BG5,IF(AND(AQ$2>=$AE$2,AQ$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BZ$3,0),MATCH(AR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AO5-SystemShape!AO5))*IF(AR$2<$AE$2,TOCA!$BG5,IF(AND(AR$2>=$AE$2,AR$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BZ$3,0),MATCH(AS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AP5-SystemShape!AP5))*IF(AS$2<$AE$2,TOCA!$BG5,IF(AND(AS$2>=$AE$2,AS$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BZ$3,0),MATCH(AT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AQ5-SystemShape!AQ5))*IF(AT$2<$AE$2,TOCA!$BG5,IF(AND(AT$2>=$AE$2,AT$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BZ$3,0),MATCH(AU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AR5-SystemShape!AR5))*IF(AU$2<$AE$2,TOCA!$BG5,IF(AND(AU$2>=$AE$2,AU$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BZ$3,0),MATCH(AV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AS5-SystemShape!AS5))*IF(AV$2<$AE$2,TOCA!$BG5,IF(AND(AV$2>=$AE$2,AV$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BZ$3,0),MATCH(AW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AT5-SystemShape!AT5))*IF(AW$2<$AE$2,TOCA!$BG5,IF(AND(AW$2>=$AE$2,AW$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BZ$3,0),MATCH(AX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AU5-SystemShape!AU5))*IF(AX$2<$AE$2,TOCA!$BG5,IF(AND(AX$2>=$AE$2,AX$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BZ$3,0),MATCH(AY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AV5-SystemShape!AV5))*IF(AY$2<$AE$2,TOCA!$BG5,IF(AND(AY$2>=$AE$2,AY$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AW5-SystemShape!AW5))*IF(AZ$2<$AE$2,TOCA!$BG5,IF(AND(AZ$2>=$AE$2,AZ$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BZ$3,0),MATCH(BA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AX5-SystemShape!AX5))*IF(BA$2<$AE$2,TOCA!$BG5,IF(AND(BA$2>=$AE$2,BA$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$B$3:$BZ$3,0),MATCH(BB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AY5-SystemShape!AY5))*IF(BB$2<$AE$2,TOCA!$BG5,IF(AND(BB$2>=$AE$2,BB$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$B$3:$BZ$3,0),MATCH(BC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AZ5-SystemShape!AZ5))*IF(BC$2<$AE$2,TOCA!$BG5,IF(AND(BC$2>=$AE$2,BC$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$B$3:$BZ$3,0),MATCH(BD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BA5-SystemShape!BA5))*IF(BD$2<$AE$2,TOCA!$BG5,IF(AND(BD$2>=$AE$2,BD$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$B$3:$BZ$3,0),MATCH(BE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BB5-SystemShape!BB5))*IF(BE$2<$AE$2,TOCA!$BG5,IF(AND(BE$2>=$AE$2,BE$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$B$3:$BZ$3,0),MATCH(BF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BC5-SystemShape!BC5))*IF(BF$2<$AE$2,TOCA!$BG5,IF(AND(BF$2>=$AE$2,BF$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$B$3:$BZ$3,0),MATCH(BG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BD5-SystemShape!BD5))*IF(BG$2<$AE$2,TOCA!$BG5,IF(AND(BG$2>=$AE$2,BG$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$B$3:$BZ$3,0),MATCH(BH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BE5-SystemShape!BE5))*IF(BH$2<$AE$2,TOCA!$BG5,IF(AND(BH$2>=$AE$2,BH$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$B$3:$BZ$3,0),MATCH(BI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BF5-SystemShape!BF5))*IF(BI$2<$AE$2,TOCA!$BG5,IF(AND(BI$2>=$AE$2,BI$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BG5-SystemShape!BG5))*IF(BJ$2<$AE$2,TOCA!$BG5,IF(AND(BJ$2>=$AE$2,BJ$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$B$3:$BZ$3,0),MATCH(BK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BH5-SystemShape!BH5))*IF(BK$2<$AE$2,TOCA!$BG5,IF(AND(BK$2>=$AE$2,BK$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$B$3:$BZ$3,0),MATCH(BL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BI5-SystemShape!BI5))*IF(BL$2<$AE$2,TOCA!$BG5,IF(AND(BL$2>=$AE$2,BL$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$B$3:$BZ$3,0),MATCH(BM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BJ5-SystemShape!BJ5))*IF(BM$2<$AE$2,TOCA!$BG5,IF(AND(BM$2>=$AE$2,BM$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$B$3:$BZ$3,0),MATCH(BN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BK5-SystemShape!BK5))*IF(BN$2<$AE$2,TOCA!$BG5,IF(AND(BN$2>=$AE$2,BN$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$B$3:$BZ$3,0),MATCH(BO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BL5-SystemShape!BL5))*IF(BO$2<$AE$2,TOCA!$BG5,IF(AND(BO$2>=$AE$2,BO$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$B$3:$BZ$3,0),MATCH(BP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BM5-SystemShape!BM5))*IF(BP$2<$AE$2,TOCA!$BG5,IF(AND(BP$2>=$AE$2,BP$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BN5-SystemShape!BN5))*IF(BQ$2<$AE$2,TOCA!$BG5,IF(AND(BQ$2>=$AE$2,BQ$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$B$3:$BZ$3,0),MATCH(BR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BO5-SystemShape!BO5))*IF(BR$2<$AE$2,TOCA!$BG5,IF(AND(BR$2>=$AE$2,BR$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$B$3:$BZ$3,0),MATCH(BS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BP5-SystemShape!BP5))*IF(BS$2<$AE$2,TOCA!$BG5,IF(AND(BS$2>=$AE$2,BS$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$B$3:$BZ$3,0),MATCH(BT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BQ5-SystemShape!BQ5))*IF(BT$2<$AE$2,TOCA!$BG5,IF(AND(BT$2>=$AE$2,BT$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$B$3:$BZ$3,0),MATCH(BU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BR5-SystemShape!BR5))*IF(BU$2<$AE$2,TOCA!$BG5,IF(AND(BU$2>=$AE$2,BU$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$B$3:$BZ$3,0),MATCH(BV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BS5-SystemShape!BS5))*IF(BV$2<$AE$2,TOCA!$BG5,IF(AND(BV$2>=$AE$2,BV$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$B$3:$BZ$3,0),MATCH(BW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BT5-SystemShape!BT5))*IF(BW$2<$AE$2,TOCA!$BG5,IF(AND(BW$2>=$AE$2,BW$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$B$3:$BZ$3,0),MATCH(BX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BU5-SystemShape!BU5))*IF(BX$2<$AE$2,TOCA!$BG5,IF(AND(BX$2>=$AE$2,BX$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$B$3:$BZ$3,0),MATCH(BY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BV5-SystemShape!BV5))*IF(BY$2<$AE$2,TOCA!$BG5,IF(AND(BY$2>=$AE$2,BY$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BZ,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BW5-SystemShape!BW5))*IF(BZ$2<$AE$2,TOCA!$BG5,IF(AND(BZ$2>=$AE$2,BZ$2<$BC$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$CA$3:$EV$3,0),MATCH(CA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D5-(AboveHWM!D5+Tier1!D5+Existing!D5)/VLOOKUP(CA$2,Init!$F:$K,2,FALSE)-CDQ!D5-SuperPeak!D5)))))*IF(CA$2<$CY$2,TOCA!$BG5,IF(AND(CA$2>=$CY$2,CA$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$CA$3:$EV$3,0),MATCH(CB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E5-(AboveHWM!E5+Tier1!E5+Existing!E5)/VLOOKUP(CB$2,Init!$F:$K,2,FALSE)-CDQ!E5-SuperPeak!E5)))))*IF(CB$2<$CY$2,TOCA!$BG5,IF(AND(CB$2>=$CY$2,CB$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$CA$3:$EV$3,0),MATCH(CC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F5-(AboveHWM!F5+Tier1!F5+Existing!F5)/VLOOKUP(CC$2,Init!$F:$K,2,FALSE)-CDQ!F5-SuperPeak!F5)))))*IF(CC$2<$CY$2,TOCA!$BG5,IF(AND(CC$2>=$CY$2,CC$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$CA$3:$EV$3,0),MATCH(CD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G5-(AboveHWM!G5+Tier1!G5+Existing!G5)/VLOOKUP(CD$2,Init!$F:$K,2,FALSE)-CDQ!G5-SuperPeak!G5)))))*IF(CD$2<$CY$2,TOCA!$BG5,IF(AND(CD$2>=$CY$2,CD$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$CA$3:$EV$3,0),MATCH(CE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H5-(AboveHWM!H5+Tier1!H5+Existing!H5)/VLOOKUP(CE$2,Init!$F:$K,2,FALSE)-CDQ!H5-SuperPeak!H5)))))*IF(CE$2<$CY$2,TOCA!$BG5,IF(AND(CE$2>=$CY$2,CE$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$CA$3:$EV$3,0),MATCH(CF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I5-(AboveHWM!I5+Tier1!I5+Existing!I5)/VLOOKUP(CF$2,Init!$F:$K,2,FALSE)-CDQ!I5-SuperPeak!I5)))))*IF(CF$2<$CY$2,TOCA!$BG5,IF(AND(CF$2>=$CY$2,CF$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$CA$3:$EV$3,0),MATCH(CG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J5-(AboveHWM!J5+Tier1!J5+Existing!J5)/VLOOKUP(CG$2,Init!$F:$K,2,FALSE)-CDQ!J5-SuperPeak!J5)))))*IF(CG$2<$CY$2,TOCA!$BG5,IF(AND(CG$2>=$CY$2,CG$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$CA$3:$EV$3,0),MATCH(CH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K5-(AboveHWM!K5+Tier1!K5+Existing!K5)/VLOOKUP(CH$2,Init!$F:$K,2,FALSE)-CDQ!K5-SuperPeak!K5)))))*IF(CH$2<$CY$2,TOCA!$BG5,IF(AND(CH$2>=$CY$2,CH$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$CA$3:$EV$3,0),MATCH(CI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L5-(AboveHWM!L5+Tier1!L5+Existing!L5)/VLOOKUP(CI$2,Init!$F:$K,2,FALSE)-CDQ!L5-SuperPeak!L5)))))*IF(CI$2<$CY$2,TOCA!$BG5,IF(AND(CI$2>=$CY$2,CI$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M5-(AboveHWM!M5+Tier1!M5+Existing!M5)/VLOOKUP(CJ$2,Init!$F:$K,2,FALSE)-CDQ!M5-SuperPeak!M5)))))*IF(CJ$2<$CY$2,TOCA!$BG5,IF(AND(CJ$2>=$CY$2,CJ$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$CA$3:$EV$3,0),MATCH(CK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N5-(AboveHWM!N5+Tier1!N5+Existing!N5)/VLOOKUP(CK$2,Init!$F:$K,2,FALSE)-CDQ!N5-SuperPeak!N5)))))*IF(CK$2<$CY$2,TOCA!$BG5,IF(AND(CK$2>=$CY$2,CK$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$CA$3:$EV$3,0),MATCH(CL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O5-(AboveHWM!O5+Tier1!O5+Existing!O5)/VLOOKUP(CL$2,Init!$F:$K,2,FALSE)-CDQ!O5-SuperPeak!O5)))))*IF(CL$2<$CY$2,TOCA!$BG5,IF(AND(CL$2>=$CY$2,CL$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$CA$3:$EV$3,0),MATCH(CM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P5-(AboveHWM!P5+Tier1!P5+Existing!P5)/VLOOKUP(CM$2,Init!$F:$K,2,FALSE)-CDQ!P5-SuperPeak!P5)))))*IF(CM$2<$CY$2,TOCA!$BG5,IF(AND(CM$2>=$CY$2,CM$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$CA$3:$EV$3,0),MATCH(CN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q5-(AboveHWM!Q5+Tier1!Q5+Existing!Q5)/VLOOKUP(CN$2,Init!$F:$K,2,FALSE)-CDQ!Q5-SuperPeak!Q5)))))*IF(CN$2<$CY$2,TOCA!$BG5,IF(AND(CN$2>=$CY$2,CN$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$CA$3:$EV$3,0),MATCH(CO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R5-(AboveHWM!R5+Tier1!R5+Existing!R5)/VLOOKUP(CO$2,Init!$F:$K,2,FALSE)-CDQ!R5-SuperPeak!R5)))))*IF(CO$2<$CY$2,TOCA!$BG5,IF(AND(CO$2>=$CY$2,CO$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$CA$3:$EV$3,0),MATCH(CP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S5-(AboveHWM!S5+Tier1!S5+Existing!S5)/VLOOKUP(CP$2,Init!$F:$K,2,FALSE)-CDQ!S5-SuperPeak!S5)))))*IF(CP$2<$CY$2,TOCA!$BG5,IF(AND(CP$2>=$CY$2,CP$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T5-(AboveHWM!T5+Tier1!T5+Existing!T5)/VLOOKUP(CQ$2,Init!$F:$K,2,FALSE)-CDQ!T5-SuperPeak!T5)))))*IF(CQ$2<$CY$2,TOCA!$BG5,IF(AND(CQ$2>=$CY$2,CQ$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$CA$3:$EV$3,0),MATCH(CR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U5-(AboveHWM!U5+Tier1!U5+Existing!U5)/VLOOKUP(CR$2,Init!$F:$K,2,FALSE)-CDQ!U5-SuperPeak!U5)))))*IF(CR$2<$CY$2,TOCA!$BG5,IF(AND(CR$2>=$CY$2,CR$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$CA$3:$EV$3,0),MATCH(CS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V5-(AboveHWM!V5+Tier1!V5+Existing!V5)/VLOOKUP(CS$2,Init!$F:$K,2,FALSE)-CDQ!V5-SuperPeak!V5)))))*IF(CS$2<$CY$2,TOCA!$BG5,IF(AND(CS$2>=$CY$2,CS$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$CA$3:$EV$3,0),MATCH(CT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W5-(AboveHWM!W5+Tier1!W5+Existing!W5)/VLOOKUP(CT$2,Init!$F:$K,2,FALSE)-CDQ!W5-SuperPeak!W5)))))*IF(CT$2<$CY$2,TOCA!$BG5,IF(AND(CT$2>=$CY$2,CT$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$CA$3:$EV$3,0),MATCH(CU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X5-(AboveHWM!X5+Tier1!X5+Existing!X5)/VLOOKUP(CU$2,Init!$F:$K,2,FALSE)-CDQ!X5-SuperPeak!X5)))))*IF(CU$2<$CY$2,TOCA!$BG5,IF(AND(CU$2>=$CY$2,CU$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$CA$3:$EV$3,0),MATCH(CV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y5-(AboveHWM!Y5+Tier1!Y5+Existing!Y5)/VLOOKUP(CV$2,Init!$F:$K,2,FALSE)-CDQ!Y5-SuperPeak!Y5)))))*IF(CV$2<$CY$2,TOCA!$BG5,IF(AND(CV$2>=$CY$2,CV$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$CA$3:$EV$3,0),MATCH(CW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z5-(AboveHWM!Z5+Tier1!Z5+Existing!Z5)/VLOOKUP(CW$2,Init!$F:$K,2,FALSE)-CDQ!Z5-SuperPeak!Z5)))))*IF(CW$2<$CY$2,TOCA!$BG5,IF(AND(CW$2>=$CY$2,CW$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CX$3=\"HLH\",MATCH(CX$2,SliceLF!$CA$3:$EV$3,0),MATCH(CX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA5-(AboveHWM!AA5+Tier1!AA5+Existing!AA5)/VLOOKUP(CX$2,Init!$F:$K,2,FALSE)-CDQ!AA5-SuperPeak!AA5)))))*IF(CX$2<$CY$2,TOCA!$BG5,IF(AND(CX$2>=$CY$2,CX$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CY$3=\"HLH\",MATCH(CY$2,SliceLF!$CA$3:$EV$3,0),MATCH(CY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB5-(AboveHWM!AB5+Tier1!AB5+Existing!AB5)/VLOOKUP(CY$2,Init!$F:$K,2,FALSE)-CDQ!AB5-SuperPeak!AB5)))))*IF(CY$2<$CY$2,TOCA!$BG5,IF(AND(CY$2>=$CY$2,CY$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(CZ$3=\"HLH\",MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC5-(AboveHWM!AC5+Tier1!AC5+Existing!AC5)/VLOOKUP(CZ$2,Init!$F:$K,2,FALSE)-CDQ!AC5-SuperPeak!AC5)))))*IF(CZ$2<$CY$2,TOCA!$BG5,IF(AND(CZ$2>=$CY$2,CZ$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DA$3=\"HLH\",MATCH(DA$2,SliceLF!$CA$3:$EV$3,0),MATCH(DA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD5-(AboveHWM!AD5+Tier1!AD5+Existing!AD5)/VLOOKUP(DA$2,Init!$F:$K,2,FALSE)-CDQ!AD5-SuperPeak!AD5)))))*IF(DA$2<$CY$2,TOCA!$BG5,IF(AND(DA$2>=$CY$2,DA$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DB$3=\"HLH\",MATCH(DB$2,SliceLF!$CA$3:$EV$3,0),MATCH(DB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE5-(AboveHWM!AE5+Tier1!AE5+Existing!AE5)/VLOOKUP(DB$2,Init!$F:$K,2,FALSE)-CDQ!AE5-SuperPeak!AE5)))))*IF(DB$2<$CY$2,TOCA!$BG5,IF(AND(DB$2>=$CY$2,DB$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DC$3=\"HLH\",MATCH(DC$2,SliceLF!$CA$3:$EV$3,0),MATCH(DC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF5-(AboveHWM!AF5+Tier1!AF5+Existing!AF5)/VLOOKUP(DC$2,Init!$F:$K,2,FALSE)-CDQ!AF5-SuperPeak!AF5)))))*IF(DC$2<$CY$2,TOCA!$BG5,IF(AND(DC$2>=$CY$2,DC$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DD$3=\"HLH\",MATCH(DD$2,SliceLF!$CA$3:$EV$3,0),MATCH(DD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG5-(AboveHWM!AG5+Tier1!AG5+Existing!AG5)/VLOOKUP(DD$2,Init!$F:$K,2,FALSE)-CDQ!AG5-SuperPeak!AG5)))))*IF(DD$2<$CY$2,TOCA!$BG5,IF(AND(DD$2>=$CY$2,DD$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DE$3=\"HLH\",MATCH(DE$2,SliceLF!$CA$3:$EV$3,0),MATCH(DE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH5-(AboveHWM!AH5+Tier1!AH5+Existing!AH5)/VLOOKUP(DE$2,Init!$F:$K,2,FALSE)-CDQ!AH5-SuperPeak!AH5)))))*IF(DE$2<$CY$2,TOCA!$BG5,IF(AND(DE$2>=$CY$2,DE$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DF$3=\"HLH\",MATCH(DF$2,SliceLF!$CA$3:$EV$3,0),MATCH(DF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI5-(AboveHWM!AI5+Tier1!AI5+Existing!AI5)/VLOOKUP(DF$2,Init!$F:$K,2,FALSE)-CDQ!AI5-SuperPeak!AI5)))))*IF(DF$2<$CY$2,TOCA!$BG5,IF(AND(DF$2>=$CY$2,DF$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DG$3=\"HLH\",MATCH(DG$2,SliceLF!$CA$3:$EV$3,0),MATCH(DG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ5-(AboveHWM!AJ5+Tier1!AJ5+Existing!AJ5)/VLOOKUP(DG$2,Init!$F:$K,2,FALSE)-CDQ!AJ5-SuperPeak!AJ5)))))*IF(DG$2<$CY$2,TOCA!$BG5,IF(AND(DG$2>=$CY$2,DG$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DH$3=\"HLH\",MATCH(DH$2,SliceLF!$CA$3:$EV$3,0),MATCH(DH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK5-(AboveHWM!AK5+Tier1!AK5+Existing!AK5)/VLOOKUP(DH$2,Init!$F:$K,2,FALSE)-CDQ!AK5-SuperPeak!AK5)))))*IF(DH$2<$CY$2,TOCA!$BG5,IF(AND(DH$2>=$CY$2,DH$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DI$3=\"HLH\",MATCH(DI$2,SliceLF!$CA$3:$EV$3,0),MATCH(DI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL5-(AboveHWM!AL5+Tier1!AL5+Existing!AL5)/VLOOKUP(DI$2,Init!$F:$K,2,FALSE)-CDQ!AL5-SuperPeak!AL5)))))*IF(DI$2<$CY$2,TOCA!$BG5,IF(AND(DI$2>=$CY$2,DI$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DJ$3=\"HLH\",MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM5-(AboveHWM!AM5+Tier1!AM5+Existing!AM5)/VLOOKUP(DJ$2,Init!$F:$K,2,FALSE)-CDQ!AM5-SuperPeak!AM5)))))*IF(DJ$2<$CY$2,TOCA!$BG5,IF(AND(DJ$2>=$CY$2,DJ$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DK$3=\"HLH\",MATCH(DK$2,SliceLF!$CA$3:$EV$3,0),MATCH(DK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN5-(AboveHWM!AN5+Tier1!AN5+Existing!AN5)/VLOOKUP(DK$2,Init!$F:$K,2,FALSE)-CDQ!AN5-SuperPeak!AN5)))))*IF(DK$2<$CY$2,TOCA!$BG5,IF(AND(DK$2>=$CY$2,DK$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DL$3=\"HLH\",MATCH(DL$2,SliceLF!$CA$3:$EV$3,0),MATCH(DL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO5-(AboveHWM!AO5+Tier1!AO5+Existing!AO5)/VLOOKUP(DL$2,Init!$F:$K,2,FALSE)-CDQ!AO5-SuperPeak!AO5)))))*IF(DL$2<$CY$2,TOCA!$BG5,IF(AND(DL$2>=$CY$2,DL$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DM$3=\"HLH\",MATCH(DM$2,SliceLF!$CA$3:$EV$3,0),MATCH(DM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP5-(AboveHWM!AP5+Tier1!AP5+Existing!AP5)/VLOOKUP(DM$2,Init!$F:$K,2,FALSE)-CDQ!AP5-SuperPeak!AP5)))))*IF(DM$2<$CY$2,TOCA!$BG5,IF(AND(DM$2>=$CY$2,DM$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DN$3=\"HLH\",MATCH(DN$2,SliceLF!$CA$3:$EV$3,0),MATCH(DN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ5-(AboveHWM!AQ5+Tier1!AQ5+Existing!AQ5)/VLOOKUP(DN$2,Init!$F:$K,2,FALSE)-CDQ!AQ5-SuperPeak!AQ5)))))*IF(DN$2<$CY$2,TOCA!$BG5,IF(AND(DN$2>=$CY$2,DN$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DO$3=\"HLH\",MATCH(DO$2,SliceLF!$CA$3:$EV$3,0),MATCH(DO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR5-(AboveHWM!AR5+Tier1!AR5+Existing!AR5)/VLOOKUP(DO$2,Init!$F:$K,2,FALSE)-CDQ!AR5-SuperPeak!AR5)))))*IF(DO$2<$CY$2,TOCA!$BG5,IF(AND(DO$2>=$CY$2,DO$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DP$3=\"HLH\",MATCH(DP$2,SliceLF!$CA$3:$EV$3,0),MATCH(DP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS5-(AboveHWM!AS5+Tier1!AS5+Existing!AS5)/VLOOKUP(DP$2,Init!$F:$K,2,FALSE)-CDQ!AS5-SuperPeak!AS5)))))*IF(DP$2<$CY$2,TOCA!$BG5,IF(AND(DP$2>=$CY$2,DP$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DQ$3=\"HLH\",MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT5-(AboveHWM!AT5+Tier1!AT5+Existing!AT5)/VLOOKUP(DQ$2,Init!$F:$K,2,FALSE)-CDQ!AT5-SuperPeak!AT5)))))*IF(DQ$2<$CY$2,TOCA!$BG5,IF(AND(DQ$2>=$CY$2,DQ$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DR$3=\"HLH\",MATCH(DR$2,SliceLF!$CA$3:$EV$3,0),MATCH(DR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU5-(AboveHWM!AU5+Tier1!AU5+Existing!AU5)/VLOOKUP(DR$2,Init!$F:$K,2,FALSE)-CDQ!AU5-SuperPeak!AU5)))))*IF(DR$2<$CY$2,TOCA!$BG5,IF(AND(DR$2>=$CY$2,DR$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DS$3=\"HLH\",MATCH(DS$2,SliceLF!$CA$3:$EV$3,0),MATCH(DS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV5-(AboveHWM!AV5+Tier1!AV5+Existing!AV5)/VLOOKUP(DS$2,Init!$F:$K,2,FALSE)-CDQ!AV5-SuperPeak!AV5)))))*IF(DS$2<$CY$2,TOCA!$BG5,IF(AND(DS$2>=$CY$2,DS$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DT$3=\"HLH\",MATCH(DT$2,SliceLF!$CA$3:$EV$3,0),MATCH(DT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW5-(AboveHWM!AW5+Tier1!AW5+Existing!AW5)/VLOOKUP(DT$2,Init!$F:$K,2,FALSE)-CDQ!AW5-SuperPeak!AW5)))))*IF(DT$2<$CY$2,TOCA!$BG5,IF(AND(DT$2>=$CY$2,DT$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DU$3=\"HLH\",MATCH(DU$2,SliceLF!$CA$3:$EV$3,0),MATCH(DU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX5-(AboveHWM!AX5+Tier1!AX5+Existing!AX5)/VLOOKUP(DU$2,Init!$F:$K,2,FALSE)-CDQ!AX5-SuperPeak!AX5)))))*IF(DU$2<$CY$2,TOCA!$BG5,IF(AND(DU$2>=$CY$2,DU$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DV$3=\"HLH\",MATCH(DV$2,SliceLF!$CA$3:$EV$3,0),MATCH(DV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY5-(AboveHWM!AY5+Tier1!AY5+Existing!AY5)/VLOOKUP(DV$2,Init!$F:$K,2,FALSE)-CDQ!AY5-SuperPeak!AY5)))))*IF(DV$2<$CY$2,TOCA!$BG5,IF(AND(DV$2>=$CY$2,DV$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DW$3=\"HLH\",MATCH(DW$2,SliceLF!$CA$3:$EV$3,0),MATCH(DW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AZ5-(AboveHWM!AZ5+Tier1!AZ5+Existing!AZ5)/VLOOKUP(DW$2,Init!$F:$K,2,FALSE)-CDQ!AZ5-SuperPeak!AZ5)))))*IF(DW$2<$CY$2,TOCA!$BG5,IF(AND(DW$2>=$CY$2,DW$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DX$3=\"HLH\",MATCH(DX$2,SliceLF!$CA$3:$EV$3,0),MATCH(DX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BA5-(AboveHWM!BA5+Tier1!BA5+Existing!BA5)/VLOOKUP(DX$2,Init!$F:$K,2,FALSE)-CDQ!BA5-SuperPeak!BA5)))))*IF(DX$2<$CY$2,TOCA!$BG5,IF(AND(DX$2>=$CY$2,DX$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DY$3=\"HLH\",MATCH(DY$2,SliceLF!$CA$3:$EV$3,0),MATCH(DY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BB5-(AboveHWM!BB5+Tier1!BB5+Existing!BB5)/VLOOKUP(DY$2,Init!$F:$K,2,FALSE)-CDQ!BB5-SuperPeak!BB5)))))*IF(DY$2<$CY$2,TOCA!$BG5,IF(AND(DY$2>=$CY$2,DY$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(DZ$3=\"HLH\",MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BC5-(AboveHWM!BC5+Tier1!BC5+Existing!BC5)/VLOOKUP(DZ$2,Init!$F:$K,2,FALSE)-CDQ!BC5-SuperPeak!BC5)))))*IF(DZ$2<$CY$2,TOCA!$BG5,IF(AND(DZ$2>=$CY$2,DZ$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(EA$3=\"HLH\",MATCH(EA$2,SliceLF!$CA$3:$EV$3,0),MATCH(EA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BD5-(AboveHWM!BD5+Tier1!BD5+Existing!BD5)/VLOOKUP(EA$2,Init!$F:$K,2,FALSE)-CDQ!BD5-SuperPeak!BD5)))))*IF(EA$2<$CY$2,TOCA!$BG5,IF(AND(EA$2>=$CY$2,EA$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(EB$3=\"HLH\",MATCH(EB$2,SliceLF!$CA$3:$EV$3,0),MATCH(EB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BE5-(AboveHWM!BE5+Tier1!BE5+Existing!BE5)/VLOOKUP(EB$2,Init!$F:$K,2,FALSE)-CDQ!BE5-SuperPeak!BE5)))))*IF(EB$2<$CY$2,TOCA!$BG5,IF(AND(EB$2>=$CY$2,EB$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(EC$3=\"HLH\",MATCH(EC$2,SliceLF!$CA$3:$EV$3,0),MATCH(EC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BF5-(AboveHWM!BF5+Tier1!BF5+Existing!BF5)/VLOOKUP(EC$2,Init!$F:$K,2,FALSE)-CDQ!BF5-SuperPeak!BF5)))))*IF(EC$2<$CY$2,TOCA!$BG5,IF(AND(EC$2>=$CY$2,EC$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(ED$3=\"HLH\",MATCH(ED$2,SliceLF!$CA$3:$EV$3,0),MATCH(ED$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ED$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BG5-(AboveHWM!BG5+Tier1!BG5+Existing!BG5)/VLOOKUP(ED$2,Init!$F:$K,2,FALSE)-CDQ!BG5-SuperPeak!BG5)))))*IF(ED$2<$CY$2,TOCA!$BG5,IF(AND(ED$2>=$CY$2,ED$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(EE$3=\"HLH\",MATCH(EE$2,SliceLF!$CA$3:$EV$3,0),MATCH(EE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BH5-(AboveHWM!BH5+Tier1!BH5+Existing!BH5)/VLOOKUP(EE$2,Init!$F:$K,2,FALSE)-CDQ!BH5-SuperPeak!BH5)))))*IF(EE$2<$CY$2,TOCA!$BG5,IF(AND(EE$2>=$CY$2,EE$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(EF$3=\"HLH\",MATCH(EF$2,SliceLF!$CA$3:$EV$3,0),MATCH(EF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BI5-(AboveHWM!BI5+Tier1!BI5+Existing!BI5)/VLOOKUP(EF$2,Init!$F:$K,2,FALSE)-CDQ!BI5-SuperPeak!BI5)))))*IF(EF$2<$CY$2,TOCA!$BG5,IF(AND(EF$2>=$CY$2,EF$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(EG$3=\"HLH\",MATCH(EG$2,SliceLF!$CA$3:$EV$3,0),MATCH(EG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BJ5-(AboveHWM!BJ5+Tier1!BJ5+Existing!BJ5)/VLOOKUP(EG$2,Init!$F:$K,2,FALSE)-CDQ!BJ5-SuperPeak!BJ5)))))*IF(EG$2<$CY$2,TOCA!$BG5,IF(AND(EG$2>=$CY$2,EG$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(EH$3=\"HLH\",MATCH(EH$2,SliceLF!$CA$3:$EV$3,0),MATCH(EH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BK5-(AboveHWM!BK5+Tier1!BK5+Existing!BK5)/VLOOKUP(EH$2,Init!$F:$K,2,FALSE)-CDQ!BK5-SuperPeak!BK5)))))*IF(EH$2<$CY$2,TOCA!$BG5,IF(AND(EH$2>=$CY$2,EH$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(EI$3=\"HLH\",MATCH(EI$2,SliceLF!$CA$3:$EV$3,0),MATCH(EI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BL5-(AboveHWM!BL5+Tier1!BL5+Existing!BL5)/VLOOKUP(EI$2,Init!$F:$K,2,FALSE)-CDQ!BL5-SuperPeak!BL5)))))*IF(EI$2<$CY$2,TOCA!$BG5,IF(AND(EI$2>=$CY$2,EI$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(EJ$3=\"HLH\",MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BM5-(AboveHWM!BM5+Tier1!BM5+Existing!BM5)/VLOOKUP(EJ$2,Init!$F:$K,2,FALSE)-CDQ!BM5-SuperPeak!BM5)))))*IF(EJ$2<$CY$2,TOCA!$BG5,IF(AND(EJ$2>=$CY$2,EJ$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(EK$3=\"HLH\",MATCH(EK$2,SliceLF!$CA$3:$EV$3,0),MATCH(EK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BN5-(AboveHWM!BN5+Tier1!BN5+Existing!BN5)/VLOOKUP(EK$2,Init!$F:$K,2,FALSE)-CDQ!BN5-SuperPeak!BN5)))))*IF(EK$2<$CY$2,TOCA!$BG5,IF(AND(EK$2>=$CY$2,EK$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(EL$3=\"HLH\",MATCH(EL$2,SliceLF!$CA$3:$EV$3,0),MATCH(EL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BO5-(AboveHWM!BO5+Tier1!BO5+Existing!BO5)/VLOOKUP(EL$2,Init!$F:$K,2,FALSE)-CDQ!BO5-SuperPeak!BO5)))))*IF(EL$2<$CY$2,TOCA!$BG5,IF(AND(EL$2>=$CY$2,EL$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(EM$3=\"HLH\",MATCH(EM$2,SliceLF!$CA$3:$EV$3,0),MATCH(EM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BP5-(AboveHWM!BP5+Tier1!BP5+Existing!BP5)/VLOOKUP(EM$2,Init!$F:$K,2,FALSE)-CDQ!BP5-SuperPeak!BP5)))))*IF(EM$2<$CY$2,TOCA!$BG5,IF(AND(EM$2>=$CY$2,EM$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(EN$3=\"HLH\",MATCH(EN$2,SliceLF!$CA$3:$EV$3,0),MATCH(EN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BQ5-(AboveHWM!BQ5+Tier1!BQ5+Existing!BQ5)/VLOOKUP(EN$2,Init!$F:$K,2,FALSE)-CDQ!BQ5-SuperPeak!BQ5)))))*IF(EN$2<$CY$2,TOCA!$BG5,IF(AND(EN$2>=$CY$2,EN$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(EO$3=\"HLH\",MATCH(EO$2,SliceLF!$CA$3:$EV$3,0),MATCH(EO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BR5-(AboveHWM!BR5+Tier1!BR5+Existing!BR5)/VLOOKUP(EO$2,Init!$F:$K,2,FALSE)-CDQ!BR5-SuperPeak!BR5)))))*IF(EO$2<$CY$2,TOCA!$BG5,IF(AND(EO$2>=$CY$2,EO$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(EP$3=\"HLH\",MATCH(EP$2,SliceLF!$CA$3:$EV$3,0),MATCH(EP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BS5-(AboveHWM!BS5+Tier1!BS5+Existing!BS5)/VLOOKUP(EP$2,Init!$F:$K,2,FALSE)-CDQ!BS5-SuperPeak!BS5)))))*IF(EP$2<$CY$2,TOCA!$BG5,IF(AND(EP$2>=$CY$2,EP$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(EQ$3=\"HLH\",MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BT5-(AboveHWM!BT5+Tier1!BT5+Existing!BT5)/VLOOKUP(EQ$2,Init!$F:$K,2,FALSE)-CDQ!BT5-SuperPeak!BT5)))))*IF(EQ$2<$CY$2,TOCA!$BG5,IF(AND(EQ$2>=$CY$2,EQ$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(ER$3=\"HLH\",MATCH(ER$2,SliceLF!$CA$3:$EV$3,0),MATCH(ER$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ER$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BU5-(AboveHWM!BU5+Tier1!BU5+Existing!BU5)/VLOOKUP(ER$2,Init!$F:$K,2,FALSE)-CDQ!BU5-SuperPeak!BU5)))))*IF(ER$2<$CY$2,TOCA!$BG5,IF(AND(ER$2>=$CY$2,ER$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(ES$3=\"HLH\",MATCH(ES$2,SliceLF!$CA$3:$EV$3,0),MATCH(ES$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ES$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BV5-(AboveHWM!BV5+Tier1!BV5+Existing!BV5)/VLOOKUP(ES$2,Init!$F:$K,2,FALSE)-CDQ!BV5-SuperPeak!BV5)))))*IF(ES$2<$CY$2,TOCA!$BG5,IF(AND(ES$2>=$CY$2,ES$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$CA:$EV,IF(ET$3=\"HLH\",MATCH(ET$2,SliceLF!$CA$3:$EV$3,0),MATCH(ET$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ET$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BW5-(AboveHWM!BW5+Tier1!BW5+Existing!BW5)/VLOOKUP(ET$2,Init!$F:$K,2,FALSE)-CDQ!BW5-SuperPeak!BW5)))))*IF(ET$2<$CY$2,TOCA!$BG5,IF(AND(ET$2>=$CY$2,ET$2<$DW$2),TOCA!$BH5,TOCA!$BI5))","v":0}]
[null,10025,"Benton REA",{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,MATCH(D$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AS6))*TOCA!BG6","v":5.7869870081495944E-4},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,MATCH(E$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AT6))*TOCA!BH6","v":5.8384320500641637E-4},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,MATCH(F$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AU6))*TOCA!BI6","v":5.8740954550605808E-4},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BZ$3,0),MATCH(G$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!D6-SystemShape!D6))*IF(G$2<$AE$2,TOCA!$BG6,IF(AND(G$2>=$AE$2,G$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":203.65764401621402},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BZ$3,0),MATCH(H$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!E6-SystemShape!E6))*IF(H$2<$AE$2,TOCA!$BG6,IF(AND(H$2>=$AE$2,H$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":170.16291817577988},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BZ$3,0),MATCH(I$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!F6-SystemShape!F6))*IF(I$2<$AE$2,TOCA!$BG6,IF(AND(I$2>=$AE$2,I$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-489.20166041855089},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BZ$3,0),MATCH(J$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!G6-SystemShape!G6))*IF(J$2<$AE$2,TOCA!$BG6,IF(AND(J$2>=$AE$2,J$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-74.397473097037334},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BZ$3,0),MATCH(K$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!H6-SystemShape!H6))*IF(K$2<$AE$2,TOCA!$BG6,IF(AND(K$2>=$AE$2,K$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-318.03560272338615},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BZ$3,0),MATCH(L$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!I6-SystemShape!I6))*IF(L$2<$AE$2,TOCA!$BG6,IF(AND(L$2>=$AE$2,L$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":110.73283747434641},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BZ$3,0),MATCH(M$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!J6-SystemShape!J6))*IF(M$2<$AE$2,TOCA!$BG6,IF(AND(M$2>=$AE$2,M$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-502.83914724360693},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BZ$3,0),MATCH(N$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!K6-SystemShape!K6))*IF(N$2<$AE$2,TOCA!$BG6,IF(AND(N$2>=$AE$2,N$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-42.204877824649074},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BZ$3,0),MATCH(O$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!L6-SystemShape!L6))*IF(O$2<$AE$2,TOCA!$BG6,IF(AND(O$2>=$AE$2,O$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-564.11681989168778},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BZ$3,0),MATCH(P$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!M6-SystemShape!M6))*IF(P$2<$AE$2,TOCA!$BG6,IF(AND(P$2>=$AE$2,P$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-145.86386257153697},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BZ$3,0),MATCH(Q$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!N6-SystemShape!N6))*IF(Q$2<$AE$2,TOCA!$BG6,IF(AND(Q$2>=$AE$2,Q$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-755.69677066407064},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BZ$3,0),MATCH(R$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!O6-SystemShape!O6))*IF(R$2<$AE$2,TOCA!$BG6,IF(AND(R$2>=$AE$2,R$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-131.29905706347088},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BZ$3,0),MATCH(S$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!P6-SystemShape!P6))*IF(S$2<$AE$2,TOCA!$BG6,IF(AND(S$2>=$AE$2,S$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-5.5700648276353455},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BZ$3,0),MATCH(T$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Q6-SystemShape!Q6))*IF(T$2<$AE$2,TOCA!$BG6,IF(AND(T$2>=$AE$2,T$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":42.092694094845371},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BZ$3,0),MATCH(U$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!R6-SystemShape!R6))*IF(U$2<$AE$2,TOCA!$BG6,IF(AND(U$2>=$AE$2,U$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-204.20261147257773},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BZ$3,0),MATCH(V$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!S6-SystemShape!S6))*IF(V$2<$AE$2,TOCA!$BG6,IF(AND(V$2>=$AE$2,V$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":32.242304935134648},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BZ$3,0),MATCH(W$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!T6-SystemShape!T6))*IF(W$2<$AE$2,TOCA!$BG6,IF(AND(W$2>=$AE$2,W$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":23.383255020691671},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BZ$3,0),MATCH(X$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!U6-SystemShape!U6))*IF(X$2<$AE$2,TOCA!$BG6,IF(AND(X$2>=$AE$2,X$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":170.42955280953072},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BZ$3,0),MATCH(Y$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!V6-SystemShape!V6))*IF(Y$2<$AE$2,TOCA!$BG6,IF(AND(Y$2>=$AE$2,Y$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":557.62280714672272},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BZ$3,0),MATCH(Z$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!W6-SystemShape!W6))*IF(Z$2<$AE$2,TOCA!$BG6,IF(AND(Z$2>=$AE$2,Z$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":511.17722615876625},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BZ$3,0),MATCH(AA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!X6-SystemShape!X6))*IF(AA$2<$AE$2,TOCA!$BG6,IF(AND(AA$2>=$AE$2,AA$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":260.65746268102401},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BZ$3,0),MATCH(AB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Y6-SystemShape!Y6))*IF(AB$2<$AE$2,TOCA!$BG6,IF(AND(AB$2>=$AE$2,AB$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":469.7777720572962},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BZ$3,0),MATCH(AC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Z6-SystemShape!Z6))*IF(AC$2<$AE$2,TOCA!$BG6,IF(AND(AC$2>=$AE$2,AC$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":321.95149133368739},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BZ$3,0),MATCH(AD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AA6-SystemShape!AA6))*IF(AD$2<$AE$2,TOCA!$BG6,IF(AND(AD$2>=$AE$2,AD$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":326.69983502138655},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BZ$3,0),MATCH(AE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AB6-SystemShape!AB6))*IF(AE$2<$AE$2,TOCA!$BG6,IF(AND(AE$2>=$AE$2,AE$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":210.88290549500903},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BZ$3,0),MATCH(AF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AC6-SystemShape!AC6))*IF(AF$2<$AE$2,TOCA!$BG6,IF(AND(AF$2>=$AE$2,AF$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":173.78284110223771},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BZ$3,0),MATCH(AG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AD6-SystemShape!AD6))*IF(AG$2<$AE$2,TOCA!$BG6,IF(AND(AG$2>=$AE$2,AG$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-492.25666198975227},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BZ$3,0),MATCH(AH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AE6-SystemShape!AE6))*IF(AH$2<$AE$2,TOCA!$BG6,IF(AND(AH$2>=$AE$2,AH$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-74.545000734964091},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BZ$3,0),MATCH(AI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AF6-SystemShape!AF6))*IF(AI$2<$AE$2,TOCA!$BG6,IF(AND(AI$2>=$AE$2,AI$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-328.42236524331935},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AG6-SystemShape!AG6))*IF(AJ$2<$AE$2,TOCA!$BG6,IF(AND(AJ$2>=$AE$2,AJ$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":105.0168459128859},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BZ$3,0),MATCH(AK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AH6-SystemShape!AH6))*IF(AK$2<$AE$2,TOCA!$BG6,IF(AND(AK$2>=$AE$2,AK$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-595.81155823913855},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BZ$3,0),MATCH(AL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AI6-SystemShape!AI6))*IF(AL$2<$AE$2,TOCA!$BG6,IF(AND(AL$2>=$AE$2,AL$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":28.295954987145489},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BZ$3,0),MATCH(AM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AJ6-SystemShape!AJ6))*IF(AM$2<$AE$2,TOCA!$BG6,IF(AND(AM$2>=$AE$2,AM$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-572.70055511699582},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BZ$3,0),MATCH(AN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AK6-SystemShape!AK6))*IF(AN$2<$AE$2,TOCA!$BG6,IF(AND(AN$2>=$AE$2,AN$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-150.3445872480753},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BZ$3,0),MATCH(AO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AL6-SystemShape!AL6))*IF(AO$2<$AE$2,TOCA!$BG6,IF(AND(AO$2>=$AE$2,AO$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-705.05404588302167},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BZ$3,0),MATCH(AP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AM6-SystemShape!AM6))*IF(AP$2<$AE$2,TOCA!$BG6,IF(AND(AP$2>=$AE$2,AP$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-193.79395623679633},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AN6-SystemShape!AN6))*IF(AQ$2<$AE$2,TOCA!$BG6,IF(AND(AQ$2>=$AE$2,AQ$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-3.9898317140561121},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BZ$3,0),MATCH(AR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AO6-SystemShape!AO6))*IF(AR$2<$AE$2,TOCA!$BG6,IF(AND(AR$2>=$AE$2,AR$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":42.409610022894206},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BZ$3,0),MATCH(AS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AP6-SystemShape!AP6))*IF(AS$2<$AE$2,TOCA!$BG6,IF(AND(AS$2>=$AE$2,AS$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-201.93134356425378},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BZ$3,0),MATCH(AT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AQ6-SystemShape!AQ6))*IF(AT$2<$AE$2,TOCA!$BG6,IF(AND(AT$2>=$AE$2,AT$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":33.967198728254665},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BZ$3,0),MATCH(AU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AR6-SystemShape!AR6))*IF(AU$2<$AE$2,TOCA!$BG6,IF(AND(AU$2>=$AE$2,AU$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":30.667211472338941},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BZ$3,0),MATCH(AV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AS6-SystemShape!AS6))*IF(AV$2<$AE$2,TOCA!$BG6,IF(AND(AV$2>=$AE$2,AV$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":174.40665681287732},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BZ$3,0),MATCH(AW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AT6-SystemShape!AT6))*IF(AW$2<$AE$2,TOCA!$BG6,IF(AND(AW$2>=$AE$2,AW$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":570.76584835331164},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BZ$3,0),MATCH(AX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AU6-SystemShape!AU6))*IF(AX$2<$AE$2,TOCA!$BG6,IF(AND(AX$2>=$AE$2,AX$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":519.10584397977766},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BZ$3,0),MATCH(AY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AV6-SystemShape!AV6))*IF(AY$2<$AE$2,TOCA!$BG6,IF(AND(AY$2>=$AE$2,AY$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":268.11646609356154},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AW6-SystemShape!AW6))*IF(AZ$2<$AE$2,TOCA!$BG6,IF(AND(AZ$2>=$AE$2,AZ$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":475.26628793795754},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BZ$3,0),MATCH(BA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AX6-SystemShape!AX6))*IF(BA$2<$AE$2,TOCA!$BG6,IF(AND(BA$2>=$AE$2,BA$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":324.9052984914133},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$B$3:$BZ$3,0),MATCH(BB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AY6-SystemShape!AY6))*IF(BB$2<$AE$2,TOCA!$BG6,IF(AND(BB$2>=$AE$2,BB$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":327.88271492559386},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$B$3:$BZ$3,0),MATCH(BC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AZ6-SystemShape!AZ6))*IF(BC$2<$AE$2,TOCA!$BG6,IF(AND(BC$2>=$AE$2,BC$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":144.06146676005295},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$B$3:$BZ$3,0),MATCH(BD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BA6-SystemShape!BA6))*IF(BD$2<$AE$2,TOCA!$BG6,IF(AND(BD$2>=$AE$2,BD$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":247.10796987201579},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$B$3:$BZ$3,0),MATCH(BE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BB6-SystemShape!BB6))*IF(BE$2<$AE$2,TOCA!$BG6,IF(AND(BE$2>=$AE$2,BE$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-431.27246982705412},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$B$3:$BZ$3,0),MATCH(BF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BC6-SystemShape!BC6))*IF(BF$2<$AE$2,TOCA!$BG6,IF(AND(BF$2>=$AE$2,BF$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-143.48947216165519},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$B$3:$BZ$3,0),MATCH(BG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BD6-SystemShape!BD6))*IF(BG$2<$AE$2,TOCA!$BG6,IF(AND(BG$2>=$AE$2,BG$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-343.49581480359046},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$B$3:$BZ$3,0),MATCH(BH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BE6-SystemShape!BE6))*IF(BH$2<$AE$2,TOCA!$BG6,IF(AND(BH$2>=$AE$2,BH$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":95.337354886544276},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$B$3:$BZ$3,0),MATCH(BI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BF6-SystemShape!BF6))*IF(BI$2<$AE$2,TOCA!$BG6,IF(AND(BI$2>=$AE$2,BI$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-600.47614354453913},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BG6-SystemShape!BG6))*IF(BJ$2<$AE$2,TOCA!$BG6,IF(AND(BJ$2>=$AE$2,BJ$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":27.044574139080957},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$B$3:$BZ$3,0),MATCH(BK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BH6-SystemShape!BH6))*IF(BK$2<$AE$2,TOCA!$BG6,IF(AND(BK$2>=$AE$2,BK$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-528.81888390583981},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$B$3:$BZ$3,0),MATCH(BL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BI6-SystemShape!BI6))*IF(BL$2<$AE$2,TOCA!$BG6,IF(AND(BL$2>=$AE$2,BL$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-133.97383876795729},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$B$3:$BZ$3,0),MATCH(BM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BJ6-SystemShape!BJ6))*IF(BM$2<$AE$2,TOCA!$BG6,IF(AND(BM$2>=$AE$2,BM$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-706.98255932450206},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$B$3:$BZ$3,0),MATCH(BN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BK6-SystemShape!BK6))*IF(BN$2<$AE$2,TOCA!$BG6,IF(AND(BN$2>=$AE$2,BN$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-193.87672340659248},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$B$3:$BZ$3,0),MATCH(BO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BL6-SystemShape!BL6))*IF(BO$2<$AE$2,TOCA!$BG6,IF(AND(BO$2>=$AE$2,BO$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-67.186933670038201},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$B$3:$BZ$3,0),MATCH(BP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BM6-SystemShape!BM6))*IF(BP$2<$AE$2,TOCA!$BG6,IF(AND(BP$2>=$AE$2,BP$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":111.3730586367415},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BN6-SystemShape!BN6))*IF(BQ$2<$AE$2,TOCA!$BG6,IF(AND(BQ$2>=$AE$2,BQ$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-120.81090218199496},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$B$3:$BZ$3,0),MATCH(BR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BO6-SystemShape!BO6))*IF(BR$2<$AE$2,TOCA!$BG6,IF(AND(BR$2>=$AE$2,BR$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":-41.544549163486977},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$B$3:$BZ$3,0),MATCH(BS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BP6-SystemShape!BP6))*IF(BS$2<$AE$2,TOCA!$BG6,IF(AND(BS$2>=$AE$2,BS$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":36.465894375808745},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$B$3:$BZ$3,0),MATCH(BT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BQ6-SystemShape!BQ6))*IF(BT$2<$AE$2,TOCA!$BG6,IF(AND(BT$2>=$AE$2,BT$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":177.61331189616587},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$B$3:$BZ$3,0),MATCH(BU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BR6-SystemShape!BR6))*IF(BU$2<$AE$2,TOCA!$BG6,IF(AND(BU$2>=$AE$2,BU$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":482.27480778373348},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$B$3:$BZ$3,0),MATCH(BV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BS6-SystemShape!BS6))*IF(BV$2<$AE$2,TOCA!$BG6,IF(AND(BV$2>=$AE$2,BV$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":629.06824162510691},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$B$3:$BZ$3,0),MATCH(BW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BT6-SystemShape!BT6))*IF(BW$2<$AE$2,TOCA!$BG6,IF(AND(BW$2>=$AE$2,BW$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":374.17626313177146},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$B$3:$BZ$3,0),MATCH(BX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BU6-SystemShape!BU6))*IF(BX$2<$AE$2,TOCA!$BG6,IF(AND(BX$2>=$AE$2,BX$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":387.90287429629018},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$B$3:$BZ$3,0),MATCH(BY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BV6-SystemShape!BV6))*IF(BY$2<$AE$2,TOCA!$BG6,IF(AND(BY$2>=$AE$2,BY$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":333.33274247308049},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BZ,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BW6-SystemShape!BW6))*IF(BZ$2<$AE$2,TOCA!$BG6,IF(AND(BZ$2>=$AE$2,BZ$2<$BC$2),TOCA!$BH6,TOCA!$BI6))","v":333.16948339471048},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$CA$3:$EV$3,0),MATCH(CA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D6-(AboveHWM!D6+Tier1!D6+Existing!D6)/VLOOKUP(CA$2,Init!$F:$K,2,FALSE)-CDQ!D6-SuperPeak!D6)))))*IF(CA$2<$CY$2,TOCA!$BG6,IF(AND(CA$2>=$CY$2,CA$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":638.86052017132897},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$CA$3:$EV$3,0),MATCH(CB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E6-(AboveHWM!E6+Tier1!E6+Existing!E6)/VLOOKUP(CB$2,Init!$F:$K,2,FALSE)-CDQ!E6-SuperPeak!E6)))))*IF(CB$2<$CY$2,TOCA!$BG6,IF(AND(CB$2>=$CY$2,CB$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$CA$3:$EV$3,0),MATCH(CC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F6-(AboveHWM!F6+Tier1!F6+Existing!F6)/VLOOKUP(CC$2,Init!$F:$K,2,FALSE)-CDQ!F6-SuperPeak!F6)))))*IF(CC$2<$CY$2,TOCA!$BG6,IF(AND(CC$2>=$CY$2,CC$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":148.71467696797421},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$CA$3:$EV$3,0),MATCH(CD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G6-(AboveHWM!G6+Tier1!G6+Existing!G6)/VLOOKUP(CD$2,Init!$F:$K,2,FALSE)-CDQ!G6-SuperPeak!G6)))))*IF(CD$2<$CY$2,TOCA!$BG6,IF(AND(CD$2>=$CY$2,CD$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$CA$3:$EV$3,0),MATCH(CE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H6-(AboveHWM!H6+Tier1!H6+Existing!H6)/VLOOKUP(CE$2,Init!$F:$K,2,FALSE)-CDQ!H6-SuperPeak!H6)))))*IF(CE$2<$CY$2,TOCA!$BG6,IF(AND(CE$2>=$CY$2,CE$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":1370.4724676897174},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$CA$3:$EV$3,0),MATCH(CF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I6-(AboveHWM!I6+Tier1!I6+Existing!I6)/VLOOKUP(CF$2,Init!$F:$K,2,FALSE)-CDQ!I6-SuperPeak!I6)))))*IF(CF$2<$CY$2,TOCA!$BG6,IF(AND(CF$2>=$CY$2,CF$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$CA$3:$EV$3,0),MATCH(CG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J6-(AboveHWM!J6+Tier1!J6+Existing!J6)/VLOOKUP(CG$2,Init!$F:$K,2,FALSE)-CDQ!J6-SuperPeak!J6)))))*IF(CG$2<$CY$2,TOCA!$BG6,IF(AND(CG$2>=$CY$2,CG$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":1425.8136224408745},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$CA$3:$EV$3,0),MATCH(CH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K6-(AboveHWM!K6+Tier1!K6+Existing!K6)/VLOOKUP(CH$2,Init!$F:$K,2,FALSE)-CDQ!K6-SuperPeak!K6)))))*IF(CH$2<$CY$2,TOCA!$BG6,IF(AND(CH$2>=$CY$2,CH$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$CA$3:$EV$3,0),MATCH(CI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L6-(AboveHWM!L6+Tier1!L6+Existing!L6)/VLOOKUP(CI$2,Init!$F:$K,2,FALSE)-CDQ!L6-SuperPeak!L6)))))*IF(CI$2<$CY$2,TOCA!$BG6,IF(AND(CI$2>=$CY$2,CI$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":416.50023315240531},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M6-(AboveHWM!M6+Tier1!M6+Existing!M6)/VLOOKUP(CJ$2,Init!$F:$K,2,FALSE)-CDQ!M6-SuperPeak!M6)))))*IF(CJ$2<$CY$2,TOCA!$BG6,IF(AND(CJ$2>=$CY$2,CJ$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$CA$3:$EV$3,0),MATCH(CK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N6-(AboveHWM!N6+Tier1!N6+Existing!N6)/VLOOKUP(CK$2,Init!$F:$K,2,FALSE)-CDQ!N6-SuperPeak!N6)))))*IF(CK$2<$CY$2,TOCA!$BG6,IF(AND(CK$2>=$CY$2,CK$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":787.25748796694904},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$CA$3:$EV$3,0),MATCH(CL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O6-(AboveHWM!O6+Tier1!O6+Existing!O6)/VLOOKUP(CL$2,Init!$F:$K,2,FALSE)-CDQ!O6-SuperPeak!O6)))))*IF(CL$2<$CY$2,TOCA!$BG6,IF(AND(CL$2>=$CY$2,CL$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$CA$3:$EV$3,0),MATCH(CM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P6-(AboveHWM!P6+Tier1!P6+Existing!P6)/VLOOKUP(CM$2,Init!$F:$K,2,FALSE)-CDQ!P6-SuperPeak!P6)))))*IF(CM$2<$CY$2,TOCA!$BG6,IF(AND(CM$2>=$CY$2,CM$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$CA$3:$EV$3,0),MATCH(CN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q6-(AboveHWM!Q6+Tier1!Q6+Existing!Q6)/VLOOKUP(CN$2,Init!$F:$K,2,FALSE)-CDQ!Q6-SuperPeak!Q6)))))*IF(CN$2<$CY$2,TOCA!$BG6,IF(AND(CN$2>=$CY$2,CN$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$CA$3:$EV$3,0),MATCH(CO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R6-(AboveHWM!R6+Tier1!R6+Existing!R6)/VLOOKUP(CO$2,Init!$F:$K,2,FALSE)-CDQ!R6-SuperPeak!R6)))))*IF(CO$2<$CY$2,TOCA!$BG6,IF(AND(CO$2>=$CY$2,CO$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":369.86511493175374},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$CA$3:$EV$3,0),MATCH(CP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S6-(AboveHWM!S6+Tier1!S6+Existing!S6)/VLOOKUP(CP$2,Init!$F:$K,2,FALSE)-CDQ!S6-SuperPeak!S6)))))*IF(CP$2<$CY$2,TOCA!$BG6,IF(AND(CP$2>=$CY$2,CP$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T6-(AboveHWM!T6+Tier1!T6+Existing!T6)/VLOOKUP(CQ$2,Init!$F:$K,2,FALSE)-CDQ!T6-SuperPeak!T6)))))*IF(CQ$2<$CY$2,TOCA!$BG6,IF(AND(CQ$2>=$CY$2,CQ$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":998.02491717661701},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$CA$3:$EV$3,0),MATCH(CR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U6-(AboveHWM!U6+Tier1!U6+Existing!U6)/VLOOKUP(CR$2,Init!$F:$K,2,FALSE)-CDQ!U6-SuperPeak!U6)))))*IF(CR$2<$CY$2,TOCA!$BG6,IF(AND(CR$2>=$CY$2,CR$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$CA$3:$EV$3,0),MATCH(CS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V6-(AboveHWM!V6+Tier1!V6+Existing!V6)/VLOOKUP(CS$2,Init!$F:$K,2,FALSE)-CDQ!V6-SuperPeak!V6)))))*IF(CS$2<$CY$2,TOCA!$BG6,IF(AND(CS$2>=$CY$2,CS$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":1239.6940175286918},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$CA$3:$EV$3,0),MATCH(CT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W6-(AboveHWM!W6+Tier1!W6+Existing!W6)/VLOOKUP(CT$2,Init!$F:$K,2,FALSE)-CDQ!W6-SuperPeak!W6)))))*IF(CT$2<$CY$2,TOCA!$BG6,IF(AND(CT$2>=$CY$2,CT$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$CA$3:$EV$3,0),MATCH(CU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X6-(AboveHWM!X6+Tier1!X6+Existing!X6)/VLOOKUP(CU$2,Init!$F:$K,2,FALSE)-CDQ!X6-SuperPeak!X6)))))*IF(CU$2<$CY$2,TOCA!$BG6,IF(AND(CU$2>=$CY$2,CU$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":1303.868553759811},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$CA$3:$EV$3,0),MATCH(CV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y6-(AboveHWM!Y6+Tier1!Y6+Existing!Y6)/VLOOKUP(CV$2,Init!$F:$K,2,FALSE)-CDQ!Y6-SuperPeak!Y6)))))*IF(CV$2<$CY$2,TOCA!$BG6,IF(AND(CV$2>=$CY$2,CV$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$CA$3:$EV$3,0),MATCH(CW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z6-(AboveHWM!Z6+Tier1!Z6+Existing!Z6)/VLOOKUP(CW$2,Init!$F:$K,2,FALSE)-CDQ!Z6-SuperPeak!Z6)))))*IF(CW$2<$CY$2,TOCA!$BG6,IF(AND(CW$2>=$CY$2,CW$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":1005.6281853438587},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CX$3=\"HLH\",MATCH(CX$2,SliceLF!$CA$3:$EV$3,0),MATCH(CX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA6-(AboveHWM!AA6+Tier1!AA6+Existing!AA6)/VLOOKUP(CX$2,Init!$F:$K,2,FALSE)-CDQ!AA6-SuperPeak!AA6)))))*IF(CX$2<$CY$2,TOCA!$BG6,IF(AND(CX$2>=$CY$2,CX$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CY$3=\"HLH\",MATCH(CY$2,SliceLF!$CA$3:$EV$3,0),MATCH(CY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB6-(AboveHWM!AB6+Tier1!AB6+Existing!AB6)/VLOOKUP(CY$2,Init!$F:$K,2,FALSE)-CDQ!AB6-SuperPeak!AB6)))))*IF(CY$2<$CY$2,TOCA!$BG6,IF(AND(CY$2>=$CY$2,CY$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":632.21314616175005},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(CZ$3=\"HLH\",MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC6-(AboveHWM!AC6+Tier1!AC6+Existing!AC6)/VLOOKUP(CZ$2,Init!$F:$K,2,FALSE)-CDQ!AC6-SuperPeak!AC6)))))*IF(CZ$2<$CY$2,TOCA!$BG6,IF(AND(CZ$2>=$CY$2,CZ$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DA$3=\"HLH\",MATCH(DA$2,SliceLF!$CA$3:$EV$3,0),MATCH(DA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD6-(AboveHWM!AD6+Tier1!AD6+Existing!AD6)/VLOOKUP(DA$2,Init!$F:$K,2,FALSE)-CDQ!AD6-SuperPeak!AD6)))))*IF(DA$2<$CY$2,TOCA!$BG6,IF(AND(DA$2>=$CY$2,DA$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":144.66105926908477},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DB$3=\"HLH\",MATCH(DB$2,SliceLF!$CA$3:$EV$3,0),MATCH(DB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE6-(AboveHWM!AE6+Tier1!AE6+Existing!AE6)/VLOOKUP(DB$2,Init!$F:$K,2,FALSE)-CDQ!AE6-SuperPeak!AE6)))))*IF(DB$2<$CY$2,TOCA!$BG6,IF(AND(DB$2>=$CY$2,DB$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DC$3=\"HLH\",MATCH(DC$2,SliceLF!$CA$3:$EV$3,0),MATCH(DC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF6-(AboveHWM!AF6+Tier1!AF6+Existing!AF6)/VLOOKUP(DC$2,Init!$F:$K,2,FALSE)-CDQ!AF6-SuperPeak!AF6)))))*IF(DC$2<$CY$2,TOCA!$BG6,IF(AND(DC$2>=$CY$2,DC$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":1414.1095877137236},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DD$3=\"HLH\",MATCH(DD$2,SliceLF!$CA$3:$EV$3,0),MATCH(DD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG6-(AboveHWM!AG6+Tier1!AG6+Existing!AG6)/VLOOKUP(DD$2,Init!$F:$K,2,FALSE)-CDQ!AG6-SuperPeak!AG6)))))*IF(DD$2<$CY$2,TOCA!$BG6,IF(AND(DD$2>=$CY$2,DD$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DE$3=\"HLH\",MATCH(DE$2,SliceLF!$CA$3:$EV$3,0),MATCH(DE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH6-(AboveHWM!AH6+Tier1!AH6+Existing!AH6)/VLOOKUP(DE$2,Init!$F:$K,2,FALSE)-CDQ!AH6-SuperPeak!AH6)))))*IF(DE$2<$CY$2,TOCA!$BG6,IF(AND(DE$2>=$CY$2,DE$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":1497.6292810692805},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DF$3=\"HLH\",MATCH(DF$2,SliceLF!$CA$3:$EV$3,0),MATCH(DF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI6-(AboveHWM!AI6+Tier1!AI6+Existing!AI6)/VLOOKUP(DF$2,Init!$F:$K,2,FALSE)-CDQ!AI6-SuperPeak!AI6)))))*IF(DF$2<$CY$2,TOCA!$BG6,IF(AND(DF$2>=$CY$2,DF$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DG$3=\"HLH\",MATCH(DG$2,SliceLF!$CA$3:$EV$3,0),MATCH(DG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ6-(AboveHWM!AJ6+Tier1!AJ6+Existing!AJ6)/VLOOKUP(DG$2,Init!$F:$K,2,FALSE)-CDQ!AJ6-SuperPeak!AJ6)))))*IF(DG$2<$CY$2,TOCA!$BG6,IF(AND(DG$2>=$CY$2,DG$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":431.98712231489168},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DH$3=\"HLH\",MATCH(DH$2,SliceLF!$CA$3:$EV$3,0),MATCH(DH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK6-(AboveHWM!AK6+Tier1!AK6+Existing!AK6)/VLOOKUP(DH$2,Init!$F:$K,2,FALSE)-CDQ!AK6-SuperPeak!AK6)))))*IF(DH$2<$CY$2,TOCA!$BG6,IF(AND(DH$2>=$CY$2,DH$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DI$3=\"HLH\",MATCH(DI$2,SliceLF!$CA$3:$EV$3,0),MATCH(DI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL6-(AboveHWM!AL6+Tier1!AL6+Existing!AL6)/VLOOKUP(DI$2,Init!$F:$K,2,FALSE)-CDQ!AL6-SuperPeak!AL6)))))*IF(DI$2<$CY$2,TOCA!$BG6,IF(AND(DI$2>=$CY$2,DI$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":782.15670664190634},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DJ$3=\"HLH\",MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM6-(AboveHWM!AM6+Tier1!AM6+Existing!AM6)/VLOOKUP(DJ$2,Init!$F:$K,2,FALSE)-CDQ!AM6-SuperPeak!AM6)))))*IF(DJ$2<$CY$2,TOCA!$BG6,IF(AND(DJ$2>=$CY$2,DJ$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DK$3=\"HLH\",MATCH(DK$2,SliceLF!$CA$3:$EV$3,0),MATCH(DK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN6-(AboveHWM!AN6+Tier1!AN6+Existing!AN6)/VLOOKUP(DK$2,Init!$F:$K,2,FALSE)-CDQ!AN6-SuperPeak!AN6)))))*IF(DK$2<$CY$2,TOCA!$BG6,IF(AND(DK$2>=$CY$2,DK$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DL$3=\"HLH\",MATCH(DL$2,SliceLF!$CA$3:$EV$3,0),MATCH(DL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO6-(AboveHWM!AO6+Tier1!AO6+Existing!AO6)/VLOOKUP(DL$2,Init!$F:$K,2,FALSE)-CDQ!AO6-SuperPeak!AO6)))))*IF(DL$2<$CY$2,TOCA!$BG6,IF(AND(DL$2>=$CY$2,DL$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DM$3=\"HLH\",MATCH(DM$2,SliceLF!$CA$3:$EV$3,0),MATCH(DM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP6-(AboveHWM!AP6+Tier1!AP6+Existing!AP6)/VLOOKUP(DM$2,Init!$F:$K,2,FALSE)-CDQ!AP6-SuperPeak!AP6)))))*IF(DM$2<$CY$2,TOCA!$BG6,IF(AND(DM$2>=$CY$2,DM$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":368.47086387763886},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DN$3=\"HLH\",MATCH(DN$2,SliceLF!$CA$3:$EV$3,0),MATCH(DN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ6-(AboveHWM!AQ6+Tier1!AQ6+Existing!AQ6)/VLOOKUP(DN$2,Init!$F:$K,2,FALSE)-CDQ!AQ6-SuperPeak!AQ6)))))*IF(DN$2<$CY$2,TOCA!$BG6,IF(AND(DN$2>=$CY$2,DN$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DO$3=\"HLH\",MATCH(DO$2,SliceLF!$CA$3:$EV$3,0),MATCH(DO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR6-(AboveHWM!AR6+Tier1!AR6+Existing!AR6)/VLOOKUP(DO$2,Init!$F:$K,2,FALSE)-CDQ!AR6-SuperPeak!AR6)))))*IF(DO$2<$CY$2,TOCA!$BG6,IF(AND(DO$2>=$CY$2,DO$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":1005.1063431964618},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DP$3=\"HLH\",MATCH(DP$2,SliceLF!$CA$3:$EV$3,0),MATCH(DP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS6-(AboveHWM!AS6+Tier1!AS6+Existing!AS6)/VLOOKUP(DP$2,Init!$F:$K,2,FALSE)-CDQ!AS6-SuperPeak!AS6)))))*IF(DP$2<$CY$2,TOCA!$BG6,IF(AND(DP$2>=$CY$2,DP$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DQ$3=\"HLH\",MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT6-(AboveHWM!AT6+Tier1!AT6+Existing!AT6)/VLOOKUP(DQ$2,Init!$F:$K,2,FALSE)-CDQ!AT6-SuperPeak!AT6)))))*IF(DQ$2<$CY$2,TOCA!$BG6,IF(AND(DQ$2>=$CY$2,DQ$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":1248.9539275159632},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DR$3=\"HLH\",MATCH(DR$2,SliceLF!$CA$3:$EV$3,0),MATCH(DR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU6-(AboveHWM!AU6+Tier1!AU6+Existing!AU6)/VLOOKUP(DR$2,Init!$F:$K,2,FALSE)-CDQ!AU6-SuperPeak!AU6)))))*IF(DR$2<$CY$2,TOCA!$BG6,IF(AND(DR$2>=$CY$2,DR$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DS$3=\"HLH\",MATCH(DS$2,SliceLF!$CA$3:$EV$3,0),MATCH(DS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV6-(AboveHWM!AV6+Tier1!AV6+Existing!AV6)/VLOOKUP(DS$2,Init!$F:$K,2,FALSE)-CDQ!AV6-SuperPeak!AV6)))))*IF(DS$2<$CY$2,TOCA!$BG6,IF(AND(DS$2>=$CY$2,DS$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":1319.8404487467947},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DT$3=\"HLH\",MATCH(DT$2,SliceLF!$CA$3:$EV$3,0),MATCH(DT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW6-(AboveHWM!AW6+Tier1!AW6+Existing!AW6)/VLOOKUP(DT$2,Init!$F:$K,2,FALSE)-CDQ!AW6-SuperPeak!AW6)))))*IF(DT$2<$CY$2,TOCA!$BG6,IF(AND(DT$2>=$CY$2,DT$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DU$3=\"HLH\",MATCH(DU$2,SliceLF!$CA$3:$EV$3,0),MATCH(DU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX6-(AboveHWM!AX6+Tier1!AX6+Existing!AX6)/VLOOKUP(DU$2,Init!$F:$K,2,FALSE)-CDQ!AX6-SuperPeak!AX6)))))*IF(DU$2<$CY$2,TOCA!$BG6,IF(AND(DU$2>=$CY$2,DU$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":1022.224896461427},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DV$3=\"HLH\",MATCH(DV$2,SliceLF!$CA$3:$EV$3,0),MATCH(DV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY6-(AboveHWM!AY6+Tier1!AY6+Existing!AY6)/VLOOKUP(DV$2,Init!$F:$K,2,FALSE)-CDQ!AY6-SuperPeak!AY6)))))*IF(DV$2<$CY$2,TOCA!$BG6,IF(AND(DV$2>=$CY$2,DV$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DW$3=\"HLH\",MATCH(DW$2,SliceLF!$CA$3:$EV$3,0),MATCH(DW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AZ6-(AboveHWM!AZ6+Tier1!AZ6+Existing!AZ6)/VLOOKUP(DW$2,Init!$F:$K,2,FALSE)-CDQ!AZ6-SuperPeak!AZ6)))))*IF(DW$2<$CY$2,TOCA!$BG6,IF(AND(DW$2>=$CY$2,DW$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":660.49034900859078},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DX$3=\"HLH\",MATCH(DX$2,SliceLF!$CA$3:$EV$3,0),MATCH(DX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BA6-(AboveHWM!BA6+Tier1!BA6+Existing!BA6)/VLOOKUP(DX$2,Init!$F:$K,2,FALSE)-CDQ!BA6-SuperPeak!BA6)))))*IF(DX$2<$CY$2,TOCA!$BG6,IF(AND(DX$2>=$CY$2,DX$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DY$3=\"HLH\",MATCH(DY$2,SliceLF!$CA$3:$EV$3,0),MATCH(DY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BB6-(AboveHWM!BB6+Tier1!BB6+Existing!BB6)/VLOOKUP(DY$2,Init!$F:$K,2,FALSE)-CDQ!BB6-SuperPeak!BB6)))))*IF(DY$2<$CY$2,TOCA!$BG6,IF(AND(DY$2>=$CY$2,DY$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":142.58121226292891},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(DZ$3=\"HLH\",MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BC6-(AboveHWM!BC6+Tier1!BC6+Existing!BC6)/VLOOKUP(DZ$2,Init!$F:$K,2,FALSE)-CDQ!BC6-SuperPeak!BC6)))))*IF(DZ$2<$CY$2,TOCA!$BG6,IF(AND(DZ$2>=$CY$2,DZ$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(EA$3=\"HLH\",MATCH(EA$2,SliceLF!$CA$3:$EV$3,0),MATCH(EA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BD6-(AboveHWM!BD6+Tier1!BD6+Existing!BD6)/VLOOKUP(EA$2,Init!$F:$K,2,FALSE)-CDQ!BD6-SuperPeak!BD6)))))*IF(EA$2<$CY$2,TOCA!$BG6,IF(AND(EA$2>=$CY$2,EA$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":1482.0689149018117},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(EB$3=\"HLH\",MATCH(EB$2,SliceLF!$CA$3:$EV$3,0),MATCH(EB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BE6-(AboveHWM!BE6+Tier1!BE6+Existing!BE6)/VLOOKUP(EB$2,Init!$F:$K,2,FALSE)-CDQ!BE6-SuperPeak!BE6)))))*IF(EB$2<$CY$2,TOCA!$BG6,IF(AND(EB$2>=$CY$2,EB$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(EC$3=\"HLH\",MATCH(EC$2,SliceLF!$CA$3:$EV$3,0),MATCH(EC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BF6-(AboveHWM!BF6+Tier1!BF6+Existing!BF6)/VLOOKUP(EC$2,Init!$F:$K,2,FALSE)-CDQ!BF6-SuperPeak!BF6)))))*IF(EC$2<$CY$2,TOCA!$BG6,IF(AND(EC$2>=$CY$2,EC$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":1538.363398216964},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(ED$3=\"HLH\",MATCH(ED$2,SliceLF!$CA$3:$EV$3,0),MATCH(ED$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ED$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BG6-(AboveHWM!BG6+Tier1!BG6+Existing!BG6)/VLOOKUP(ED$2,Init!$F:$K,2,FALSE)-CDQ!BG6-SuperPeak!BG6)))))*IF(ED$2<$CY$2,TOCA!$BG6,IF(AND(ED$2>=$CY$2,ED$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(EE$3=\"HLH\",MATCH(EE$2,SliceLF!$CA$3:$EV$3,0),MATCH(EE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BH6-(AboveHWM!BH6+Tier1!BH6+Existing!BH6)/VLOOKUP(EE$2,Init!$F:$K,2,FALSE)-CDQ!BH6-SuperPeak!BH6)))))*IF(EE$2<$CY$2,TOCA!$BG6,IF(AND(EE$2>=$CY$2,EE$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":426.32031808388712},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(EF$3=\"HLH\",MATCH(EF$2,SliceLF!$CA$3:$EV$3,0),MATCH(EF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BI6-(AboveHWM!BI6+Tier1!BI6+Existing!BI6)/VLOOKUP(EF$2,Init!$F:$K,2,FALSE)-CDQ!BI6-SuperPeak!BI6)))))*IF(EF$2<$CY$2,TOCA!$BG6,IF(AND(EF$2>=$CY$2,EF$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(EG$3=\"HLH\",MATCH(EG$2,SliceLF!$CA$3:$EV$3,0),MATCH(EG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BJ6-(AboveHWM!BJ6+Tier1!BJ6+Existing!BJ6)/VLOOKUP(EG$2,Init!$F:$K,2,FALSE)-CDQ!BJ6-SuperPeak!BJ6)))))*IF(EG$2<$CY$2,TOCA!$BG6,IF(AND(EG$2>=$CY$2,EG$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":797.01964700048234},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(EH$3=\"HLH\",MATCH(EH$2,SliceLF!$CA$3:$EV$3,0),MATCH(EH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BK6-(AboveHWM!BK6+Tier1!BK6+Existing!BK6)/VLOOKUP(EH$2,Init!$F:$K,2,FALSE)-CDQ!BK6-SuperPeak!BK6)))))*IF(EH$2<$CY$2,TOCA!$BG6,IF(AND(EH$2>=$CY$2,EH$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(EI$3=\"HLH\",MATCH(EI$2,SliceLF!$CA$3:$EV$3,0),MATCH(EI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BL6-(AboveHWM!BL6+Tier1!BL6+Existing!BL6)/VLOOKUP(EI$2,Init!$F:$K,2,FALSE)-CDQ!BL6-SuperPeak!BL6)))))*IF(EI$2<$CY$2,TOCA!$BG6,IF(AND(EI$2>=$CY$2,EI$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(EJ$3=\"HLH\",MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BM6-(AboveHWM!BM6+Tier1!BM6+Existing!BM6)/VLOOKUP(EJ$2,Init!$F:$K,2,FALSE)-CDQ!BM6-SuperPeak!BM6)))))*IF(EJ$2<$CY$2,TOCA!$BG6,IF(AND(EJ$2>=$CY$2,EJ$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(EK$3=\"HLH\",MATCH(EK$2,SliceLF!$CA$3:$EV$3,0),MATCH(EK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BN6-(AboveHWM!BN6+Tier1!BN6+Existing!BN6)/VLOOKUP(EK$2,Init!$F:$K,2,FALSE)-CDQ!BN6-SuperPeak!BN6)))))*IF(EK$2<$CY$2,TOCA!$BG6,IF(AND(EK$2>=$CY$2,EK$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":363.61332491127837},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(EL$3=\"HLH\",MATCH(EL$2,SliceLF!$CA$3:$EV$3,0),MATCH(EL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BO6-(AboveHWM!BO6+Tier1!BO6+Existing!BO6)/VLOOKUP(EL$2,Init!$F:$K,2,FALSE)-CDQ!BO6-SuperPeak!BO6)))))*IF(EL$2<$CY$2,TOCA!$BG6,IF(AND(EL$2>=$CY$2,EL$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(EM$3=\"HLH\",MATCH(EM$2,SliceLF!$CA$3:$EV$3,0),MATCH(EM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BP6-(AboveHWM!BP6+Tier1!BP6+Existing!BP6)/VLOOKUP(EM$2,Init!$F:$K,2,FALSE)-CDQ!BP6-SuperPeak!BP6)))))*IF(EM$2<$CY$2,TOCA!$BG6,IF(AND(EM$2>=$CY$2,EM$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":1027.7546590593147},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(EN$3=\"HLH\",MATCH(EN$2,SliceLF!$CA$3:$EV$3,0),MATCH(EN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BQ6-(AboveHWM!BQ6+Tier1!BQ6+Existing!BQ6)/VLOOKUP(EN$2,Init!$F:$K,2,FALSE)-CDQ!BQ6-SuperPeak!BQ6)))))*IF(EN$2<$CY$2,TOCA!$BG6,IF(AND(EN$2>=$CY$2,EN$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(EO$3=\"HLH\",MATCH(EO$2,SliceLF!$CA$3:$EV$3,0),MATCH(EO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BR6-(AboveHWM!BR6+Tier1!BR6+Existing!BR6)/VLOOKUP(EO$2,Init!$F:$K,2,FALSE)-CDQ!BR6-SuperPeak!BR6)))))*IF(EO$2<$CY$2,TOCA!$BG6,IF(AND(EO$2>=$CY$2,EO$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":1283.1428664464704},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(EP$3=\"HLH\",MATCH(EP$2,SliceLF!$CA$3:$EV$3,0),MATCH(EP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BS6-(AboveHWM!BS6+Tier1!BS6+Existing!BS6)/VLOOKUP(EP$2,Init!$F:$K,2,FALSE)-CDQ!BS6-SuperPeak!BS6)))))*IF(EP$2<$CY$2,TOCA!$BG6,IF(AND(EP$2>=$CY$2,EP$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(EQ$3=\"HLH\",MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BT6-(AboveHWM!BT6+Tier1!BT6+Existing!BT6)/VLOOKUP(EQ$2,Init!$F:$K,2,FALSE)-CDQ!BT6-SuperPeak!BT6)))))*IF(EQ$2<$CY$2,TOCA!$BG6,IF(AND(EQ$2>=$CY$2,EQ$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":1321.9557415744187},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(ER$3=\"HLH\",MATCH(ER$2,SliceLF!$CA$3:$EV$3,0),MATCH(ER$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ER$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BU6-(AboveHWM!BU6+Tier1!BU6+Existing!BU6)/VLOOKUP(ER$2,Init!$F:$K,2,FALSE)-CDQ!BU6-SuperPeak!BU6)))))*IF(ER$2<$CY$2,TOCA!$BG6,IF(AND(ER$2>=$CY$2,ER$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(ES$3=\"HLH\",MATCH(ES$2,SliceLF!$CA$3:$EV$3,0),MATCH(ES$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ES$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BV6-(AboveHWM!BV6+Tier1!BV6+Existing!BV6)/VLOOKUP(ES$2,Init!$F:$K,2,FALSE)-CDQ!BV6-SuperPeak!BV6)))))*IF(ES$2<$CY$2,TOCA!$BG6,IF(AND(ES$2>=$CY$2,ES$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":1034.9124303155679},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$CA:$EV,IF(ET$3=\"HLH\",MATCH(ET$2,SliceLF!$CA$3:$EV$3,0),MATCH(ET$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ET$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BW6-(AboveHWM!BW6+Tier1!BW6+Existing!BW6)/VLOOKUP(ET$2,Init!$F:$K,2,FALSE)-CDQ!BW6-SuperPeak!BW6)))))*IF(ET$2<$CY$2,TOCA!$BG6,IF(AND(ET$2>=$CY$2,ET$2<$DW$2),TOCA!$BH6,TOCA!$BI6))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,MATCH(D$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AS7))*TOCA!BG7","v":7.1439573844379119E-4},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,MATCH(E$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AT7))*TOCA!BH7","v":7.2745134567078827E-4},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,MATCH(F$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AU7))*TOCA!BI7","v":7.384885520821488E-4},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BZ$3,0),MATCH(G$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!D7-SystemShape!D7))*IF(G$2<$AE$2,TOCA!$BG7,IF(AND(G$2>=$AE$2,G$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-13.514039022891312},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BZ$3,0),MATCH(H$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!E7-SystemShape!E7))*IF(H$2<$AE$2,TOCA!$BG7,IF(AND(H$2>=$AE$2,H$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":153.87451037957152},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BZ$3,0),MATCH(I$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!F7-SystemShape!F7))*IF(I$2<$AE$2,TOCA!$BG7,IF(AND(I$2>=$AE$2,I$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-1100.7720021572061},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BZ$3,0),MATCH(J$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!G7-SystemShape!G7))*IF(J$2<$AE$2,TOCA!$BG7,IF(AND(J$2>=$AE$2,J$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-634.79292616866292},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BZ$3,0),MATCH(K$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!H7-SystemShape!H7))*IF(K$2<$AE$2,TOCA!$BG7,IF(AND(K$2>=$AE$2,K$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-1437.1037044172053},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BZ$3,0),MATCH(L$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!I7-SystemShape!I7))*IF(L$2<$AE$2,TOCA!$BG7,IF(AND(L$2>=$AE$2,L$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-543.80263699641944},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BZ$3,0),MATCH(M$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!J7-SystemShape!J7))*IF(M$2<$AE$2,TOCA!$BG7,IF(AND(M$2>=$AE$2,M$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-1557.7792687213555},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BZ$3,0),MATCH(N$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!K7-SystemShape!K7))*IF(N$2<$AE$2,TOCA!$BG7,IF(AND(N$2>=$AE$2,N$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-687.90758753741841},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BZ$3,0),MATCH(O$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!L7-SystemShape!L7))*IF(O$2<$AE$2,TOCA!$BG7,IF(AND(O$2>=$AE$2,O$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-1325.1652781330567},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BZ$3,0),MATCH(P$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!M7-SystemShape!M7))*IF(P$2<$AE$2,TOCA!$BG7,IF(AND(P$2>=$AE$2,P$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-608.99963649629524},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BZ$3,0),MATCH(Q$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!N7-SystemShape!N7))*IF(Q$2<$AE$2,TOCA!$BG7,IF(AND(Q$2>=$AE$2,Q$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-1481.5023018993388},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BZ$3,0),MATCH(R$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!O7-SystemShape!O7))*IF(R$2<$AE$2,TOCA!$BG7,IF(AND(R$2>=$AE$2,R$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-657.05317859523302},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BZ$3,0),MATCH(S$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!P7-SystemShape!P7))*IF(S$2<$AE$2,TOCA!$BG7,IF(AND(S$2>=$AE$2,S$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-44.563750590888127},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BZ$3,0),MATCH(T$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Q7-SystemShape!Q7))*IF(T$2<$AE$2,TOCA!$BG7,IF(AND(T$2>=$AE$2,T$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":66.739944714298218},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BZ$3,0),MATCH(U$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!R7-SystemShape!R7))*IF(U$2<$AE$2,TOCA!$BG7,IF(AND(U$2>=$AE$2,U$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":569.20172889810351},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BZ$3,0),MATCH(V$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!S7-SystemShape!S7))*IF(V$2<$AE$2,TOCA!$BG7,IF(AND(V$2>=$AE$2,V$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":670.94700492176526},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BZ$3,0),MATCH(W$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!T7-SystemShape!T7))*IF(W$2<$AE$2,TOCA!$BG7,IF(AND(W$2>=$AE$2,W$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":1196.7086012081095},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BZ$3,0),MATCH(X$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!U7-SystemShape!U7))*IF(X$2<$AE$2,TOCA!$BG7,IF(AND(X$2>=$AE$2,X$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":1256.1513882268996},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BZ$3,0),MATCH(Y$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!V7-SystemShape!V7))*IF(Y$2<$AE$2,TOCA!$BG7,IF(AND(Y$2>=$AE$2,Y$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":1644.3165604698547},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BZ$3,0),MATCH(Z$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!W7-SystemShape!W7))*IF(Z$2<$AE$2,TOCA!$BG7,IF(AND(Z$2>=$AE$2,Z$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":1663.4748254368692},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BZ$3,0),MATCH(AA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!X7-SystemShape!X7))*IF(AA$2<$AE$2,TOCA!$BG7,IF(AND(AA$2>=$AE$2,AA$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":815.79824320199191},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BZ$3,0),MATCH(AB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Y7-SystemShape!Y7))*IF(AB$2<$AE$2,TOCA!$BG7,IF(AND(AB$2>=$AE$2,AB$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":964.36408945039636},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BZ$3,0),MATCH(AC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Z7-SystemShape!Z7))*IF(AC$2<$AE$2,TOCA!$BG7,IF(AND(AC$2>=$AE$2,AC$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":423.94719477426816},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BZ$3,0),MATCH(AD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AA7-SystemShape!AA7))*IF(AD$2<$AE$2,TOCA!$BG7,IF(AND(AD$2>=$AE$2,AD$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":627.03380568411853},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BZ$3,0),MATCH(AE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AB7-SystemShape!AB7))*IF(AE$2<$AE$2,TOCA!$BG7,IF(AND(AE$2>=$AE$2,AE$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-20.007313921757152},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BZ$3,0),MATCH(AF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AC7-SystemShape!AC7))*IF(AF$2<$AE$2,TOCA!$BG7,IF(AND(AF$2>=$AE$2,AF$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":150.3993438165451},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BZ$3,0),MATCH(AG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AD7-SystemShape!AD7))*IF(AG$2<$AE$2,TOCA!$BG7,IF(AND(AG$2>=$AE$2,AG$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-1134.6304705573727},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BZ$3,0),MATCH(AH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AE7-SystemShape!AE7))*IF(AH$2<$AE$2,TOCA!$BG7,IF(AND(AH$2>=$AE$2,AH$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-662.55596672336617},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BZ$3,0),MATCH(AI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AF7-SystemShape!AF7))*IF(AI$2<$AE$2,TOCA!$BG7,IF(AND(AI$2>=$AE$2,AI$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-1477.5885497682859},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AG7-SystemShape!AG7))*IF(AJ$2<$AE$2,TOCA!$BG7,IF(AND(AJ$2>=$AE$2,AJ$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-566.50459738104462},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BZ$3,0),MATCH(AK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AH7-SystemShape!AH7))*IF(AK$2<$AE$2,TOCA!$BG7,IF(AND(AK$2>=$AE$2,AK$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-1584.2030037757431},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BZ$3,0),MATCH(AL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AI7-SystemShape!AI7))*IF(AL$2<$AE$2,TOCA!$BG7,IF(AND(AL$2>=$AE$2,AL$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-730.01985406844108},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BZ$3,0),MATCH(AM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AJ7-SystemShape!AJ7))*IF(AM$2<$AE$2,TOCA!$BG7,IF(AND(AM$2>=$AE$2,AM$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-1366.5181492490062},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BZ$3,0),MATCH(AN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AK7-SystemShape!AK7))*IF(AN$2<$AE$2,TOCA!$BG7,IF(AND(AN$2>=$AE$2,AN$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-634.31564175030508},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BZ$3,0),MATCH(AO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AL7-SystemShape!AL7))*IF(AO$2<$AE$2,TOCA!$BG7,IF(AND(AO$2>=$AE$2,AO$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-1543.6491581090038},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BZ$3,0),MATCH(AP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AM7-SystemShape!AM7))*IF(AP$2<$AE$2,TOCA!$BG7,IF(AND(AP$2>=$AE$2,AP$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-670.29602593681795},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AN7-SystemShape!AN7))*IF(AQ$2<$AE$2,TOCA!$BG7,IF(AND(AQ$2>=$AE$2,AQ$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-49.903833305041459},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BZ$3,0),MATCH(AR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AO7-SystemShape!AO7))*IF(AR$2<$AE$2,TOCA!$BG7,IF(AND(AR$2>=$AE$2,AR$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":61.975240033338515},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BZ$3,0),MATCH(AS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AP7-SystemShape!AP7))*IF(AS$2<$AE$2,TOCA!$BG7,IF(AND(AS$2>=$AE$2,AS$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":597.58814066087621},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BZ$3,0),MATCH(AT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AQ7-SystemShape!AQ7))*IF(AT$2<$AE$2,TOCA!$BG7,IF(AND(AT$2>=$AE$2,AT$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":691.91768237446365},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BZ$3,0),MATCH(AU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AR7-SystemShape!AR7))*IF(AU$2<$AE$2,TOCA!$BG7,IF(AND(AU$2>=$AE$2,AU$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":1251.1834288052719},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BZ$3,0),MATCH(AV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AS7-SystemShape!AS7))*IF(AV$2<$AE$2,TOCA!$BG7,IF(AND(AV$2>=$AE$2,AV$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":1299.6104179966683},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BZ$3,0),MATCH(AW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AT7-SystemShape!AT7))*IF(AW$2<$AE$2,TOCA!$BG7,IF(AND(AW$2>=$AE$2,AW$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":1708.6651759632248},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BZ$3,0),MATCH(AX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AU7-SystemShape!AU7))*IF(AX$2<$AE$2,TOCA!$BG7,IF(AND(AX$2>=$AE$2,AX$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":1718.0249197848914},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BZ$3,0),MATCH(AY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AV7-SystemShape!AV7))*IF(AY$2<$AE$2,TOCA!$BG7,IF(AND(AY$2>=$AE$2,AY$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":852.86018028278693},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AW7-SystemShape!AW7))*IF(AZ$2<$AE$2,TOCA!$BG7,IF(AND(AZ$2>=$AE$2,AZ$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":991.59090036846953},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BZ$3,0),MATCH(BA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AX7-SystemShape!AX7))*IF(BA$2<$AE$2,TOCA!$BG7,IF(AND(BA$2>=$AE$2,BA$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":435.51709649295248},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$B$3:$BZ$3,0),MATCH(BB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AY7-SystemShape!AY7))*IF(BB$2<$AE$2,TOCA!$BG7,IF(AND(BB$2>=$AE$2,BB$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":639.72351023564829},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$B$3:$BZ$3,0),MATCH(BC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AZ7-SystemShape!AZ7))*IF(BC$2<$AE$2,TOCA!$BG7,IF(AND(BC$2>=$AE$2,BC$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-4.0557483114756305},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$B$3:$BZ$3,0),MATCH(BD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BA7-SystemShape!BA7))*IF(BD$2<$AE$2,TOCA!$BG7,IF(AND(BD$2>=$AE$2,BD$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":131.12409682453173},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$B$3:$BZ$3,0),MATCH(BE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BB7-SystemShape!BB7))*IF(BE$2<$AE$2,TOCA!$BG7,IF(AND(BE$2>=$AE$2,BE$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-1181.2644936435149},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$B$3:$BZ$3,0),MATCH(BF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BC7-SystemShape!BC7))*IF(BF$2<$AE$2,TOCA!$BG7,IF(AND(BF$2>=$AE$2,BF$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-667.56310823625824},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$B$3:$BZ$3,0),MATCH(BG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BD7-SystemShape!BD7))*IF(BG$2<$AE$2,TOCA!$BG7,IF(AND(BG$2>=$AE$2,BG$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-1510.9529907866115},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$B$3:$BZ$3,0),MATCH(BH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BE7-SystemShape!BE7))*IF(BH$2<$AE$2,TOCA!$BG7,IF(AND(BH$2>=$AE$2,BH$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-585.121725574518},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$B$3:$BZ$3,0),MATCH(BI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BF7-SystemShape!BF7))*IF(BI$2<$AE$2,TOCA!$BG7,IF(AND(BI$2>=$AE$2,BI$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-1617.9974956812737},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BG7-SystemShape!BG7))*IF(BJ$2<$AE$2,TOCA!$BG7,IF(AND(BJ$2>=$AE$2,BJ$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-752.85875316029251},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$B$3:$BZ$3,0),MATCH(BK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BH7-SystemShape!BH7))*IF(BK$2<$AE$2,TOCA!$BG7,IF(AND(BK$2>=$AE$2,BK$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-1387.8442621046117},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$B$3:$BZ$3,0),MATCH(BL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BI7-SystemShape!BI7))*IF(BL$2<$AE$2,TOCA!$BG7,IF(AND(BL$2>=$AE$2,BL$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-641.26096294240256},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$B$3:$BZ$3,0),MATCH(BM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BJ7-SystemShape!BJ7))*IF(BM$2<$AE$2,TOCA!$BG7,IF(AND(BM$2>=$AE$2,BM$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-1584.4267568480782},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$B$3:$BZ$3,0),MATCH(BN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BK7-SystemShape!BK7))*IF(BN$2<$AE$2,TOCA!$BG7,IF(AND(BN$2>=$AE$2,BN$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-694.20617050181897},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$B$3:$BZ$3,0),MATCH(BO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BL7-SystemShape!BL7))*IF(BO$2<$AE$2,TOCA!$BG7,IF(AND(BO$2>=$AE$2,BO$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":-32.789485872575746},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$B$3:$BZ$3,0),MATCH(BP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BM7-SystemShape!BM7))*IF(BP$2<$AE$2,TOCA!$BG7,IF(AND(BP$2>=$AE$2,BP$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":41.668558191810753},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BN7-SystemShape!BN7))*IF(BQ$2<$AE$2,TOCA!$BG7,IF(AND(BQ$2>=$AE$2,BQ$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":611.88693019309608},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$B$3:$BZ$3,0),MATCH(BR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BO7-SystemShape!BO7))*IF(BR$2<$AE$2,TOCA!$BG7,IF(AND(BR$2>=$AE$2,BR$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":734.4006906273836},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$B$3:$BZ$3,0),MATCH(BS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BP7-SystemShape!BP7))*IF(BS$2<$AE$2,TOCA!$BG7,IF(AND(BS$2>=$AE$2,BS$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":1309.9956925145671},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$B$3:$BZ$3,0),MATCH(BT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BQ7-SystemShape!BQ7))*IF(BT$2<$AE$2,TOCA!$BG7,IF(AND(BT$2>=$AE$2,BT$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":1345.0816330545188},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$B$3:$BZ$3,0),MATCH(BU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BR7-SystemShape!BR7))*IF(BU$2<$AE$2,TOCA!$BG7,IF(AND(BU$2>=$AE$2,BU$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":1794.6481840240303},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$B$3:$BZ$3,0),MATCH(BV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BS7-SystemShape!BS7))*IF(BV$2<$AE$2,TOCA!$BG7,IF(AND(BV$2>=$AE$2,BV$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":1755.6711915783708},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$B$3:$BZ$3,0),MATCH(BW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BT7-SystemShape!BT7))*IF(BW$2<$AE$2,TOCA!$BG7,IF(AND(BW$2>=$AE$2,BW$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":875.67571882548407},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$B$3:$BZ$3,0),MATCH(BX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BU7-SystemShape!BU7))*IF(BX$2<$AE$2,TOCA!$BG7,IF(AND(BX$2>=$AE$2,BX$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":1039.4652984656475},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$B$3:$BZ$3,0),MATCH(BY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BV7-SystemShape!BV7))*IF(BY$2<$AE$2,TOCA!$BG7,IF(AND(BY$2>=$AE$2,BY$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":450.60133051039134},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BZ,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BW7-SystemShape!BW7))*IF(BZ$2<$AE$2,TOCA!$BG7,IF(AND(BZ$2>=$AE$2,BZ$2<$BC$2),TOCA!$BH7,TOCA!$BI7))","v":654.44645319915264},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$CA$3:$EV$3,0),MATCH(CA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D7-(AboveHWM!D7+Tier1!D7+Existing!D7)/VLOOKUP(CA$2,Init!$F:$K,2,FALSE)-CDQ!D7-SuperPeak!D7)))))*IF(CA$2<$CY$2,TOCA!$BG7,IF(AND(CA$2>=$CY$2,CA$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":769.61645527672647},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$CA$3:$EV$3,0),MATCH(CB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E7-(AboveHWM!E7+Tier1!E7+Existing!E7)/VLOOKUP(CB$2,Init!$F:$K,2,FALSE)-CDQ!E7-SuperPeak!E7)))))*IF(CB$2<$CY$2,TOCA!$BG7,IF(AND(CB$2>=$CY$2,CB$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$CA$3:$EV$3,0),MATCH(CC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F7-(AboveHWM!F7+Tier1!F7+Existing!F7)/VLOOKUP(CC$2,Init!$F:$K,2,FALSE)-CDQ!F7-SuperPeak!F7)))))*IF(CC$2<$CY$2,TOCA!$BG7,IF(AND(CC$2>=$CY$2,CC$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":173.93671342632427},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$CA$3:$EV$3,0),MATCH(CD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G7-(AboveHWM!G7+Tier1!G7+Existing!G7)/VLOOKUP(CD$2,Init!$F:$K,2,FALSE)-CDQ!G7-SuperPeak!G7)))))*IF(CD$2<$CY$2,TOCA!$BG7,IF(AND(CD$2>=$CY$2,CD$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$CA$3:$EV$3,0),MATCH(CE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H7-(AboveHWM!H7+Tier1!H7+Existing!H7)/VLOOKUP(CE$2,Init!$F:$K,2,FALSE)-CDQ!H7-SuperPeak!H7)))))*IF(CE$2<$CY$2,TOCA!$BG7,IF(AND(CE$2>=$CY$2,CE$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":974.04205091856124},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$CA$3:$EV$3,0),MATCH(CF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I7-(AboveHWM!I7+Tier1!I7+Existing!I7)/VLOOKUP(CF$2,Init!$F:$K,2,FALSE)-CDQ!I7-SuperPeak!I7)))))*IF(CF$2<$CY$2,TOCA!$BG7,IF(AND(CF$2>=$CY$2,CF$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$CA$3:$EV$3,0),MATCH(CG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J7-(AboveHWM!J7+Tier1!J7+Existing!J7)/VLOOKUP(CG$2,Init!$F:$K,2,FALSE)-CDQ!J7-SuperPeak!J7)))))*IF(CG$2<$CY$2,TOCA!$BG7,IF(AND(CG$2>=$CY$2,CG$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":1370.8034428340259},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$CA$3:$EV$3,0),MATCH(CH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K7-(AboveHWM!K7+Tier1!K7+Existing!K7)/VLOOKUP(CH$2,Init!$F:$K,2,FALSE)-CDQ!K7-SuperPeak!K7)))))*IF(CH$2<$CY$2,TOCA!$BG7,IF(AND(CH$2>=$CY$2,CH$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$CA$3:$EV$3,0),MATCH(CI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L7-(AboveHWM!L7+Tier1!L7+Existing!L7)/VLOOKUP(CI$2,Init!$F:$K,2,FALSE)-CDQ!L7-SuperPeak!L7)))))*IF(CI$2<$CY$2,TOCA!$BG7,IF(AND(CI$2>=$CY$2,CI$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":595.74626668948076},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M7-(AboveHWM!M7+Tier1!M7+Existing!M7)/VLOOKUP(CJ$2,Init!$F:$K,2,FALSE)-CDQ!M7-SuperPeak!M7)))))*IF(CJ$2<$CY$2,TOCA!$BG7,IF(AND(CJ$2>=$CY$2,CJ$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$CA$3:$EV$3,0),MATCH(CK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N7-(AboveHWM!N7+Tier1!N7+Existing!N7)/VLOOKUP(CK$2,Init!$F:$K,2,FALSE)-CDQ!N7-SuperPeak!N7)))))*IF(CK$2<$CY$2,TOCA!$BG7,IF(AND(CK$2>=$CY$2,CK$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":338.21549258868521},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$CA$3:$EV$3,0),MATCH(CL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O7-(AboveHWM!O7+Tier1!O7+Existing!O7)/VLOOKUP(CL$2,Init!$F:$K,2,FALSE)-CDQ!O7-SuperPeak!O7)))))*IF(CL$2<$CY$2,TOCA!$BG7,IF(AND(CL$2>=$CY$2,CL$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$CA$3:$EV$3,0),MATCH(CM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P7-(AboveHWM!P7+Tier1!P7+Existing!P7)/VLOOKUP(CM$2,Init!$F:$K,2,FALSE)-CDQ!P7-SuperPeak!P7)))))*IF(CM$2<$CY$2,TOCA!$BG7,IF(AND(CM$2>=$CY$2,CM$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":616.28560227971582},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$CA$3:$EV$3,0),MATCH(CN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q7-(AboveHWM!Q7+Tier1!Q7+Existing!Q7)/VLOOKUP(CN$2,Init!$F:$K,2,FALSE)-CDQ!Q7-SuperPeak!Q7)))))*IF(CN$2<$CY$2,TOCA!$BG7,IF(AND(CN$2>=$CY$2,CN$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$CA$3:$EV$3,0),MATCH(CO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R7-(AboveHWM!R7+Tier1!R7+Existing!R7)/VLOOKUP(CO$2,Init!$F:$K,2,FALSE)-CDQ!R7-SuperPeak!R7)))))*IF(CO$2<$CY$2,TOCA!$BG7,IF(AND(CO$2>=$CY$2,CO$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":7.1318677246649225},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$CA$3:$EV$3,0),MATCH(CP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S7-(AboveHWM!S7+Tier1!S7+Existing!S7)/VLOOKUP(CP$2,Init!$F:$K,2,FALSE)-CDQ!S7-SuperPeak!S7)))))*IF(CP$2<$CY$2,TOCA!$BG7,IF(AND(CP$2>=$CY$2,CP$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T7-(AboveHWM!T7+Tier1!T7+Existing!T7)/VLOOKUP(CQ$2,Init!$F:$K,2,FALSE)-CDQ!T7-SuperPeak!T7)))))*IF(CQ$2<$CY$2,TOCA!$BG7,IF(AND(CQ$2>=$CY$2,CQ$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":673.12291274429583},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$CA$3:$EV$3,0),MATCH(CR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U7-(AboveHWM!U7+Tier1!U7+Existing!U7)/VLOOKUP(CR$2,Init!$F:$K,2,FALSE)-CDQ!U7-SuperPeak!U7)))))*IF(CR$2<$CY$2,TOCA!$BG7,IF(AND(CR$2>=$CY$2,CR$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$CA$3:$EV$3,0),MATCH(CS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V7-(AboveHWM!V7+Tier1!V7+Existing!V7)/VLOOKUP(CS$2,Init!$F:$K,2,FALSE)-CDQ!V7-SuperPeak!V7)))))*IF(CS$2<$CY$2,TOCA!$BG7,IF(AND(CS$2>=$CY$2,CS$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":1646.5208456975035},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$CA$3:$EV$3,0),MATCH(CT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W7-(AboveHWM!W7+Tier1!W7+Existing!W7)/VLOOKUP(CT$2,Init!$F:$K,2,FALSE)-CDQ!W7-SuperPeak!W7)))))*IF(CT$2<$CY$2,TOCA!$BG7,IF(AND(CT$2>=$CY$2,CT$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$CA$3:$EV$3,0),MATCH(CU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X7-(AboveHWM!X7+Tier1!X7+Existing!X7)/VLOOKUP(CU$2,Init!$F:$K,2,FALSE)-CDQ!X7-SuperPeak!X7)))))*IF(CU$2<$CY$2,TOCA!$BG7,IF(AND(CU$2>=$CY$2,CU$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":2384.103561305089},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$CA$3:$EV$3,0),MATCH(CV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y7-(AboveHWM!Y7+Tier1!Y7+Existing!Y7)/VLOOKUP(CV$2,Init!$F:$K,2,FALSE)-CDQ!Y7-SuperPeak!Y7)))))*IF(CV$2<$CY$2,TOCA!$BG7,IF(AND(CV$2>=$CY$2,CV$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$CA$3:$EV$3,0),MATCH(CW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z7-(AboveHWM!Z7+Tier1!Z7+Existing!Z7)/VLOOKUP(CW$2,Init!$F:$K,2,FALSE)-CDQ!Z7-SuperPeak!Z7)))))*IF(CW$2<$CY$2,TOCA!$BG7,IF(AND(CW$2>=$CY$2,CW$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":679.79826806018207},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CX$3=\"HLH\",MATCH(CX$2,SliceLF!$CA$3:$EV$3,0),MATCH(CX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA7-(AboveHWM!AA7+Tier1!AA7+Existing!AA7)/VLOOKUP(CX$2,Init!$F:$K,2,FALSE)-CDQ!AA7-SuperPeak!AA7)))))*IF(CX$2<$CY$2,TOCA!$BG7,IF(AND(CX$2>=$CY$2,CX$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CY$3=\"HLH\",MATCH(CY$2,SliceLF!$CA$3:$EV$3,0),MATCH(CY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB7-(AboveHWM!AB7+Tier1!AB7+Existing!AB7)/VLOOKUP(CY$2,Init!$F:$K,2,FALSE)-CDQ!AB7-SuperPeak!AB7)))))*IF(CY$2<$CY$2,TOCA!$BG7,IF(AND(CY$2>=$CY$2,CY$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":814.94654136044176},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(CZ$3=\"HLH\",MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC7-(AboveHWM!AC7+Tier1!AC7+Existing!AC7)/VLOOKUP(CZ$2,Init!$F:$K,2,FALSE)-CDQ!AC7-SuperPeak!AC7)))))*IF(CZ$2<$CY$2,TOCA!$BG7,IF(AND(CZ$2>=$CY$2,CZ$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DA$3=\"HLH\",MATCH(DA$2,SliceLF!$CA$3:$EV$3,0),MATCH(DA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD7-(AboveHWM!AD7+Tier1!AD7+Existing!AD7)/VLOOKUP(DA$2,Init!$F:$K,2,FALSE)-CDQ!AD7-SuperPeak!AD7)))))*IF(DA$2<$CY$2,TOCA!$BG7,IF(AND(DA$2>=$CY$2,DA$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":192.22968404227689},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DB$3=\"HLH\",MATCH(DB$2,SliceLF!$CA$3:$EV$3,0),MATCH(DB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE7-(AboveHWM!AE7+Tier1!AE7+Existing!AE7)/VLOOKUP(DB$2,Init!$F:$K,2,FALSE)-CDQ!AE7-SuperPeak!AE7)))))*IF(DB$2<$CY$2,TOCA!$BG7,IF(AND(DB$2>=$CY$2,DB$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DC$3=\"HLH\",MATCH(DC$2,SliceLF!$CA$3:$EV$3,0),MATCH(DC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF7-(AboveHWM!AF7+Tier1!AF7+Existing!AF7)/VLOOKUP(DC$2,Init!$F:$K,2,FALSE)-CDQ!AF7-SuperPeak!AF7)))))*IF(DC$2<$CY$2,TOCA!$BG7,IF(AND(DC$2>=$CY$2,DC$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":1019.0549363010266},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DD$3=\"HLH\",MATCH(DD$2,SliceLF!$CA$3:$EV$3,0),MATCH(DD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG7-(AboveHWM!AG7+Tier1!AG7+Existing!AG7)/VLOOKUP(DD$2,Init!$F:$K,2,FALSE)-CDQ!AG7-SuperPeak!AG7)))))*IF(DD$2<$CY$2,TOCA!$BG7,IF(AND(DD$2>=$CY$2,DD$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DE$3=\"HLH\",MATCH(DE$2,SliceLF!$CA$3:$EV$3,0),MATCH(DE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH7-(AboveHWM!AH7+Tier1!AH7+Existing!AH7)/VLOOKUP(DE$2,Init!$F:$K,2,FALSE)-CDQ!AH7-SuperPeak!AH7)))))*IF(DE$2<$CY$2,TOCA!$BG7,IF(AND(DE$2>=$CY$2,DE$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":1264.0005982322455},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DF$3=\"HLH\",MATCH(DF$2,SliceLF!$CA$3:$EV$3,0),MATCH(DF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI7-(AboveHWM!AI7+Tier1!AI7+Existing!AI7)/VLOOKUP(DF$2,Init!$F:$K,2,FALSE)-CDQ!AI7-SuperPeak!AI7)))))*IF(DF$2<$CY$2,TOCA!$BG7,IF(AND(DF$2>=$CY$2,DF$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DG$3=\"HLH\",MATCH(DG$2,SliceLF!$CA$3:$EV$3,0),MATCH(DG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ7-(AboveHWM!AJ7+Tier1!AJ7+Existing!AJ7)/VLOOKUP(DG$2,Init!$F:$K,2,FALSE)-CDQ!AJ7-SuperPeak!AJ7)))))*IF(DG$2<$CY$2,TOCA!$BG7,IF(AND(DG$2>=$CY$2,DG$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":634.95497411023314},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DH$3=\"HLH\",MATCH(DH$2,SliceLF!$CA$3:$EV$3,0),MATCH(DH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK7-(AboveHWM!AK7+Tier1!AK7+Existing!AK7)/VLOOKUP(DH$2,Init!$F:$K,2,FALSE)-CDQ!AK7-SuperPeak!AK7)))))*IF(DH$2<$CY$2,TOCA!$BG7,IF(AND(DH$2>=$CY$2,DH$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DI$3=\"HLH\",MATCH(DI$2,SliceLF!$CA$3:$EV$3,0),MATCH(DI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL7-(AboveHWM!AL7+Tier1!AL7+Existing!AL7)/VLOOKUP(DI$2,Init!$F:$K,2,FALSE)-CDQ!AL7-SuperPeak!AL7)))))*IF(DI$2<$CY$2,TOCA!$BG7,IF(AND(DI$2>=$CY$2,DI$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":501.55477674243525},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DJ$3=\"HLH\",MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM7-(AboveHWM!AM7+Tier1!AM7+Existing!AM7)/VLOOKUP(DJ$2,Init!$F:$K,2,FALSE)-CDQ!AM7-SuperPeak!AM7)))))*IF(DJ$2<$CY$2,TOCA!$BG7,IF(AND(DJ$2>=$CY$2,DJ$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DK$3=\"HLH\",MATCH(DK$2,SliceLF!$CA$3:$EV$3,0),MATCH(DK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN7-(AboveHWM!AN7+Tier1!AN7+Existing!AN7)/VLOOKUP(DK$2,Init!$F:$K,2,FALSE)-CDQ!AN7-SuperPeak!AN7)))))*IF(DK$2<$CY$2,TOCA!$BG7,IF(AND(DK$2>=$CY$2,DK$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":661.19978529541515},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DL$3=\"HLH\",MATCH(DL$2,SliceLF!$CA$3:$EV$3,0),MATCH(DL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO7-(AboveHWM!AO7+Tier1!AO7+Existing!AO7)/VLOOKUP(DL$2,Init!$F:$K,2,FALSE)-CDQ!AO7-SuperPeak!AO7)))))*IF(DL$2<$CY$2,TOCA!$BG7,IF(AND(DL$2>=$CY$2,DL$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DM$3=\"HLH\",MATCH(DM$2,SliceLF!$CA$3:$EV$3,0),MATCH(DM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP7-(AboveHWM!AP7+Tier1!AP7+Existing!AP7)/VLOOKUP(DM$2,Init!$F:$K,2,FALSE)-CDQ!AP7-SuperPeak!AP7)))))*IF(DM$2<$CY$2,TOCA!$BG7,IF(AND(DM$2>=$CY$2,DM$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":44.736421672868111},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DN$3=\"HLH\",MATCH(DN$2,SliceLF!$CA$3:$EV$3,0),MATCH(DN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ7-(AboveHWM!AQ7+Tier1!AQ7+Existing!AQ7)/VLOOKUP(DN$2,Init!$F:$K,2,FALSE)-CDQ!AQ7-SuperPeak!AQ7)))))*IF(DN$2<$CY$2,TOCA!$BG7,IF(AND(DN$2>=$CY$2,DN$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DO$3=\"HLH\",MATCH(DO$2,SliceLF!$CA$3:$EV$3,0),MATCH(DO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR7-(AboveHWM!AR7+Tier1!AR7+Existing!AR7)/VLOOKUP(DO$2,Init!$F:$K,2,FALSE)-CDQ!AR7-SuperPeak!AR7)))))*IF(DO$2<$CY$2,TOCA!$BG7,IF(AND(DO$2>=$CY$2,DO$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":720.06922840237235},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DP$3=\"HLH\",MATCH(DP$2,SliceLF!$CA$3:$EV$3,0),MATCH(DP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS7-(AboveHWM!AS7+Tier1!AS7+Existing!AS7)/VLOOKUP(DP$2,Init!$F:$K,2,FALSE)-CDQ!AS7-SuperPeak!AS7)))))*IF(DP$2<$CY$2,TOCA!$BG7,IF(AND(DP$2>=$CY$2,DP$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DQ$3=\"HLH\",MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT7-(AboveHWM!AT7+Tier1!AT7+Existing!AT7)/VLOOKUP(DQ$2,Init!$F:$K,2,FALSE)-CDQ!AT7-SuperPeak!AT7)))))*IF(DQ$2<$CY$2,TOCA!$BG7,IF(AND(DQ$2>=$CY$2,DQ$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":1716.0918877224522},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DR$3=\"HLH\",MATCH(DR$2,SliceLF!$CA$3:$EV$3,0),MATCH(DR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU7-(AboveHWM!AU7+Tier1!AU7+Existing!AU7)/VLOOKUP(DR$2,Init!$F:$K,2,FALSE)-CDQ!AU7-SuperPeak!AU7)))))*IF(DR$2<$CY$2,TOCA!$BG7,IF(AND(DR$2>=$CY$2,DR$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DS$3=\"HLH\",MATCH(DS$2,SliceLF!$CA$3:$EV$3,0),MATCH(DS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV7-(AboveHWM!AV7+Tier1!AV7+Existing!AV7)/VLOOKUP(DS$2,Init!$F:$K,2,FALSE)-CDQ!AV7-SuperPeak!AV7)))))*IF(DS$2<$CY$2,TOCA!$BG7,IF(AND(DS$2>=$CY$2,DS$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":2478.2830626766172},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DT$3=\"HLH\",MATCH(DT$2,SliceLF!$CA$3:$EV$3,0),MATCH(DT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW7-(AboveHWM!AW7+Tier1!AW7+Existing!AW7)/VLOOKUP(DT$2,Init!$F:$K,2,FALSE)-CDQ!AW7-SuperPeak!AW7)))))*IF(DT$2<$CY$2,TOCA!$BG7,IF(AND(DT$2>=$CY$2,DT$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DU$3=\"HLH\",MATCH(DU$2,SliceLF!$CA$3:$EV$3,0),MATCH(DU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX7-(AboveHWM!AX7+Tier1!AX7+Existing!AX7)/VLOOKUP(DU$2,Init!$F:$K,2,FALSE)-CDQ!AX7-SuperPeak!AX7)))))*IF(DU$2<$CY$2,TOCA!$BG7,IF(AND(DU$2>=$CY$2,DU$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":726.61439301996847},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DV$3=\"HLH\",MATCH(DV$2,SliceLF!$CA$3:$EV$3,0),MATCH(DV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY7-(AboveHWM!AY7+Tier1!AY7+Existing!AY7)/VLOOKUP(DV$2,Init!$F:$K,2,FALSE)-CDQ!AY7-SuperPeak!AY7)))))*IF(DV$2<$CY$2,TOCA!$BG7,IF(AND(DV$2>=$CY$2,DV$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DW$3=\"HLH\",MATCH(DW$2,SliceLF!$CA$3:$EV$3,0),MATCH(DW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AZ7-(AboveHWM!AZ7+Tier1!AZ7+Existing!AZ7)/VLOOKUP(DW$2,Init!$F:$K,2,FALSE)-CDQ!AZ7-SuperPeak!AZ7)))))*IF(DW$2<$CY$2,TOCA!$BG7,IF(AND(DW$2>=$CY$2,DW$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":634.51807346496332},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DX$3=\"HLH\",MATCH(DX$2,SliceLF!$CA$3:$EV$3,0),MATCH(DX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BA7-(AboveHWM!BA7+Tier1!BA7+Existing!BA7)/VLOOKUP(DX$2,Init!$F:$K,2,FALSE)-CDQ!BA7-SuperPeak!BA7)))))*IF(DX$2<$CY$2,TOCA!$BG7,IF(AND(DX$2>=$CY$2,DX$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DY$3=\"HLH\",MATCH(DY$2,SliceLF!$CA$3:$EV$3,0),MATCH(DY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BB7-(AboveHWM!BB7+Tier1!BB7+Existing!BB7)/VLOOKUP(DY$2,Init!$F:$K,2,FALSE)-CDQ!BB7-SuperPeak!BB7)))))*IF(DY$2<$CY$2,TOCA!$BG7,IF(AND(DY$2>=$CY$2,DY$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":377.55951262855996},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(DZ$3=\"HLH\",MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BC7-(AboveHWM!BC7+Tier1!BC7+Existing!BC7)/VLOOKUP(DZ$2,Init!$F:$K,2,FALSE)-CDQ!BC7-SuperPeak!BC7)))))*IF(DZ$2<$CY$2,TOCA!$BG7,IF(AND(DZ$2>=$CY$2,DZ$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(EA$3=\"HLH\",MATCH(EA$2,SliceLF!$CA$3:$EV$3,0),MATCH(EA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BD7-(AboveHWM!BD7+Tier1!BD7+Existing!BD7)/VLOOKUP(EA$2,Init!$F:$K,2,FALSE)-CDQ!BD7-SuperPeak!BD7)))))*IF(EA$2<$CY$2,TOCA!$BG7,IF(AND(EA$2>=$CY$2,EA$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":1054.942428099429},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(EB$3=\"HLH\",MATCH(EB$2,SliceLF!$CA$3:$EV$3,0),MATCH(EB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BE7-(AboveHWM!BE7+Tier1!BE7+Existing!BE7)/VLOOKUP(EB$2,Init!$F:$K,2,FALSE)-CDQ!BE7-SuperPeak!BE7)))))*IF(EB$2<$CY$2,TOCA!$BG7,IF(AND(EB$2>=$CY$2,EB$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(EC$3=\"HLH\",MATCH(EC$2,SliceLF!$CA$3:$EV$3,0),MATCH(EC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BF7-(AboveHWM!BF7+Tier1!BF7+Existing!BF7)/VLOOKUP(EC$2,Init!$F:$K,2,FALSE)-CDQ!BF7-SuperPeak!BF7)))))*IF(EC$2<$CY$2,TOCA!$BG7,IF(AND(EC$2>=$CY$2,EC$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":1308.7685479206953},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(ED$3=\"HLH\",MATCH(ED$2,SliceLF!$CA$3:$EV$3,0),MATCH(ED$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ED$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BG7-(AboveHWM!BG7+Tier1!BG7+Existing!BG7)/VLOOKUP(ED$2,Init!$F:$K,2,FALSE)-CDQ!BG7-SuperPeak!BG7)))))*IF(ED$2<$CY$2,TOCA!$BG7,IF(AND(ED$2>=$CY$2,ED$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(EE$3=\"HLH\",MATCH(EE$2,SliceLF!$CA$3:$EV$3,0),MATCH(EE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BH7-(AboveHWM!BH7+Tier1!BH7+Existing!BH7)/VLOOKUP(EE$2,Init!$F:$K,2,FALSE)-CDQ!BH7-SuperPeak!BH7)))))*IF(EE$2<$CY$2,TOCA!$BG7,IF(AND(EE$2>=$CY$2,EE$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":738.86624595228102},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(EF$3=\"HLH\",MATCH(EF$2,SliceLF!$CA$3:$EV$3,0),MATCH(EF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BI7-(AboveHWM!BI7+Tier1!BI7+Existing!BI7)/VLOOKUP(EF$2,Init!$F:$K,2,FALSE)-CDQ!BI7-SuperPeak!BI7)))))*IF(EF$2<$CY$2,TOCA!$BG7,IF(AND(EF$2>=$CY$2,EF$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(EG$3=\"HLH\",MATCH(EG$2,SliceLF!$CA$3:$EV$3,0),MATCH(EG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BJ7-(AboveHWM!BJ7+Tier1!BJ7+Existing!BJ7)/VLOOKUP(EG$2,Init!$F:$K,2,FALSE)-CDQ!BJ7-SuperPeak!BJ7)))))*IF(EG$2<$CY$2,TOCA!$BG7,IF(AND(EG$2>=$CY$2,EG$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":529.46571709876662},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(EH$3=\"HLH\",MATCH(EH$2,SliceLF!$CA$3:$EV$3,0),MATCH(EH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BK7-(AboveHWM!BK7+Tier1!BK7+Existing!BK7)/VLOOKUP(EH$2,Init!$F:$K,2,FALSE)-CDQ!BK7-SuperPeak!BK7)))))*IF(EH$2<$CY$2,TOCA!$BG7,IF(AND(EH$2>=$CY$2,EH$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(EI$3=\"HLH\",MATCH(EI$2,SliceLF!$CA$3:$EV$3,0),MATCH(EI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BL7-(AboveHWM!BL7+Tier1!BL7+Existing!BL7)/VLOOKUP(EI$2,Init!$F:$K,2,FALSE)-CDQ!BL7-SuperPeak!BL7)))))*IF(EI$2<$CY$2,TOCA!$BG7,IF(AND(EI$2>=$CY$2,EI$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":463.07699709165297},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(EJ$3=\"HLH\",MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BM7-(AboveHWM!BM7+Tier1!BM7+Existing!BM7)/VLOOKUP(EJ$2,Init!$F:$K,2,FALSE)-CDQ!BM7-SuperPeak!BM7)))))*IF(EJ$2<$CY$2,TOCA!$BG7,IF(AND(EJ$2>=$CY$2,EJ$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(EK$3=\"HLH\",MATCH(EK$2,SliceLF!$CA$3:$EV$3,0),MATCH(EK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BN7-(AboveHWM!BN7+Tier1!BN7+Existing!BN7)/VLOOKUP(EK$2,Init!$F:$K,2,FALSE)-CDQ!BN7-SuperPeak!BN7)))))*IF(EK$2<$CY$2,TOCA!$BG7,IF(AND(EK$2>=$CY$2,EK$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":401.01941542329905},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(EL$3=\"HLH\",MATCH(EL$2,SliceLF!$CA$3:$EV$3,0),MATCH(EL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BO7-(AboveHWM!BO7+Tier1!BO7+Existing!BO7)/VLOOKUP(EL$2,Init!$F:$K,2,FALSE)-CDQ!BO7-SuperPeak!BO7)))))*IF(EL$2<$CY$2,TOCA!$BG7,IF(AND(EL$2>=$CY$2,EL$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(EM$3=\"HLH\",MATCH(EM$2,SliceLF!$CA$3:$EV$3,0),MATCH(EM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BP7-(AboveHWM!BP7+Tier1!BP7+Existing!BP7)/VLOOKUP(EM$2,Init!$F:$K,2,FALSE)-CDQ!BP7-SuperPeak!BP7)))))*IF(EM$2<$CY$2,TOCA!$BG7,IF(AND(EM$2>=$CY$2,EM$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":732.2455216018484},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(EN$3=\"HLH\",MATCH(EN$2,SliceLF!$CA$3:$EV$3,0),MATCH(EN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BQ7-(AboveHWM!BQ7+Tier1!BQ7+Existing!BQ7)/VLOOKUP(EN$2,Init!$F:$K,2,FALSE)-CDQ!BQ7-SuperPeak!BQ7)))))*IF(EN$2<$CY$2,TOCA!$BG7,IF(AND(EN$2>=$CY$2,EN$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(EO$3=\"HLH\",MATCH(EO$2,SliceLF!$CA$3:$EV$3,0),MATCH(EO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BR7-(AboveHWM!BR7+Tier1!BR7+Existing!BR7)/VLOOKUP(EO$2,Init!$F:$K,2,FALSE)-CDQ!BR7-SuperPeak!BR7)))))*IF(EO$2<$CY$2,TOCA!$BG7,IF(AND(EO$2>=$CY$2,EO$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":1302.2931560636596},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(EP$3=\"HLH\",MATCH(EP$2,SliceLF!$CA$3:$EV$3,0),MATCH(EP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BS7-(AboveHWM!BS7+Tier1!BS7+Existing!BS7)/VLOOKUP(EP$2,Init!$F:$K,2,FALSE)-CDQ!BS7-SuperPeak!BS7)))))*IF(EP$2<$CY$2,TOCA!$BG7,IF(AND(EP$2>=$CY$2,EP$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(EQ$3=\"HLH\",MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BT7-(AboveHWM!BT7+Tier1!BT7+Existing!BT7)/VLOOKUP(EQ$2,Init!$F:$K,2,FALSE)-CDQ!BT7-SuperPeak!BT7)))))*IF(EQ$2<$CY$2,TOCA!$BG7,IF(AND(EQ$2>=$CY$2,EQ$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":2885.833887872277},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(ER$3=\"HLH\",MATCH(ER$2,SliceLF!$CA$3:$EV$3,0),MATCH(ER$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ER$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BU7-(AboveHWM!BU7+Tier1!BU7+Existing!BU7)/VLOOKUP(ER$2,Init!$F:$K,2,FALSE)-CDQ!BU7-SuperPeak!BU7)))))*IF(ER$2<$CY$2,TOCA!$BG7,IF(AND(ER$2>=$CY$2,ER$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(ES$3=\"HLH\",MATCH(ES$2,SliceLF!$CA$3:$EV$3,0),MATCH(ES$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ES$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BV7-(AboveHWM!BV7+Tier1!BV7+Existing!BV7)/VLOOKUP(ES$2,Init!$F:$K,2,FALSE)-CDQ!BV7-SuperPeak!BV7)))))*IF(ES$2<$CY$2,TOCA!$BG7,IF(AND(ES$2>=$CY$2,ES$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":754.15335736104123},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$CA:$EV,IF(ET$3=\"HLH\",MATCH(ET$2,SliceLF!$CA$3:$EV$3,0),MATCH(ET$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ET$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BW7-(AboveHWM!BW7+Tier1!BW7+Existing!BW7)/VLOOKUP(ET$2,Init!$F:$K,2,FALSE)-CDQ!BW7-SuperPeak!BW7)))))*IF(ET$2<$CY$2,TOCA!$BG7,IF(AND(ET$2>=$CY$2,ET$2<$DW$2),TOCA!$BH7,TOCA!$BI7))","v":0}]
[null,10071,"Drain, City of",{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,MATCH(D$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AS23))*TOCA!BG23","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,MATCH(E$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AT23))*TOCA!BH23","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,MATCH(F$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AU23))*TOCA!BI23","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BZ$3,0),MATCH(G$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!D23-SystemShape!D23))*IF(G$2<$AE$2,TOCA!$BG23,IF(AND(G$2>=$AE$2,G$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BZ$3,0),MATCH(H$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!E23-SystemShape!E23))*IF(H$2<$AE$2,TOCA!$BG23,IF(AND(H$2>=$AE$2,H$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BZ$3,0),MATCH(I$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!F23-SystemShape!F23))*IF(I$2<$AE$2,TOCA!$BG23,IF(AND(I$2>=$AE$2,I$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BZ$3,0),MATCH(J$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!G23-SystemShape!G23))*IF(J$2<$AE$2,TOCA!$BG23,IF(AND(J$2>=$AE$2,J$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BZ$3,0),MATCH(K$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!H23-SystemShape!H23))*IF(K$2<$AE$2,TOCA!$BG23,IF(AND(K$2>=$AE$2,K$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BZ$3,0),MATCH(L$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!I23-SystemShape!I23))*IF(L$2<$AE$2,TOCA!$BG23,IF(AND(L$2>=$AE$2,L$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BZ$3,0),MATCH(M$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!J23-SystemShape!J23))*IF(M$2<$AE$2,TOCA!$BG23,IF(AND(M$2>=$AE$2,M$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BZ$3,0),MATCH(N$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!K23-SystemShape!K23))*IF(N$2<$AE$2,TOCA!$BG23,IF(AND(N$2>=$AE$2,N$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BZ$3,0),MATCH(O$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!L23-SystemShape!L23))*IF(O$2<$AE$2,TOCA!$BG23,IF(AND(O$2>=$AE$2,O$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BZ$3,0),MATCH(P$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!M23-SystemShape!M23))*IF(P$2<$AE$2,TOCA!$BG23,IF(AND(P$2>=$AE$2,P$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BZ$3,0),MATCH(Q$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!N23-SystemShape!N23))*IF(Q$2<$AE$2,TOCA!$BG23,IF(AND(Q$2>=$AE$2,Q$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BZ$3,0),MATCH(R$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!O23-SystemShape!O23))*IF(R$2<$AE$2,TOCA!$BG23,IF(AND(R$2>=$AE$2,R$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BZ$3,0),MATCH(S$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!P23-SystemShape!P23))*IF(S$2<$AE$2,TOCA!$BG23,IF(AND(S$2>=$AE$2,S$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BZ$3,0),MATCH(T$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Q23-SystemShape!Q23))*IF(T$2<$AE$2,TOCA!$BG23,IF(AND(T$2>=$AE$2,T$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BZ$3,0),MATCH(U$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!R23-SystemShape!R23))*IF(U$2<$AE$2,TOCA!$BG23,IF(AND(U$2>=$AE$2,U$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BZ$3,0),MATCH(V$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!S23-SystemShape!S23))*IF(V$2<$AE$2,TOCA!$BG23,IF(AND(V$2>=$AE$2,V$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BZ$3,0),MATCH(W$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!T23-SystemShape!T23))*IF(W$2<$AE$2,TOCA!$BG23,IF(AND(W$2>=$AE$2,W$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BZ$3,0),MATCH(X$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!U23-SystemShape!U23))*IF(X$2<$AE$2,TOCA!$BG23,IF(AND(X$2>=$AE$2,X$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BZ$3,0),MATCH(Y$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!V23-SystemShape!V23))*IF(Y$2<$AE$2,TOCA!$BG23,IF(AND(Y$2>=$AE$2,Y$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BZ$3,0),MATCH(Z$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!W23-SystemShape!W23))*IF(Z$2<$AE$2,TOCA!$BG23,IF(AND(Z$2>=$AE$2,Z$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BZ$3,0),MATCH(AA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!X23-SystemShape!X23))*IF(AA$2<$AE$2,TOCA!$BG23,IF(AND(AA$2>=$AE$2,AA$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BZ$3,0),MATCH(AB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Y23-SystemShape!Y23))*IF(AB$2<$AE$2,TOCA!$BG23,IF(AND(AB$2>=$AE$2,AB$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BZ$3,0),MATCH(AC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Z23-SystemShape!Z23))*IF(AC$2<$AE$2,TOCA!$BG23,IF(AND(AC$2>=$AE$2,AC$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BZ$3,0),MATCH(AD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AA23-SystemShape!AA23))*IF(AD$2<$AE$2,TOCA!$BG23,IF(AND(AD$2>=$AE$2,AD$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BZ$3,0),MATCH(AE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AB23-SystemShape!AB23))*IF(AE$2<$AE$2,TOCA!$BG23,IF(AND(AE$2>=$AE$2,AE$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BZ$3,0),MATCH(AF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AC23-SystemShape!AC23))*IF(AF$2<$AE$2,TOCA!$BG23,IF(AND(AF$2>=$AE$2,AF$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BZ$3,0),MATCH(AG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AD23-SystemShape!AD23))*IF(AG$2<$AE$2,TOCA!$BG23,IF(AND(AG$2>=$AE$2,AG$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BZ$3,0),MATCH(AH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AE23-SystemShape!AE23))*IF(AH$2<$AE$2,TOCA!$BG23,IF(AND(AH$2>=$AE$2,AH$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BZ$3,0),MATCH(AI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AF23-SystemShape!AF23))*IF(AI$2<$AE$2,TOCA!$BG23,IF(AND(AI$2>=$AE$2,AI$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AG23-SystemShape!AG23))*IF(AJ$2<$AE$2,TOCA!$BG23,IF(AND(AJ$2>=$AE$2,AJ$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BZ$3,0),MATCH(AK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AH23-SystemShape!AH23))*IF(AK$2<$AE$2,TOCA!$BG23,IF(AND(AK$2>=$AE$2,AK$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BZ$3,0),MATCH(AL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AI23-SystemShape!AI23))*IF(AL$2<$AE$2,TOCA!$BG23,IF(AND(AL$2>=$AE$2,AL$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BZ$3,0),MATCH(AM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AJ23-SystemShape!AJ23))*IF(AM$2<$AE$2,TOCA!$BG23,IF(AND(AM$2>=$AE$2,AM$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BZ$3,0),MATCH(AN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AK23-SystemShape!AK23))*IF(AN$2<$AE$2,TOCA!$BG23,IF(AND(AN$2>=$AE$2,AN$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BZ$3,0),MATCH(AO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AL23-SystemShape!AL23))*IF(AO$2<$AE$2,TOCA!$BG23,IF(AND(AO$2>=$AE$2,AO$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BZ$3,0),MATCH(AP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AM23-SystemShape!AM23))*IF(AP$2<$AE$2,TOCA!$BG23,IF(AND(AP$2>=$AE$2,AP$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AN23-SystemShape!AN23))*IF(AQ$2<$AE$2,TOCA!$BG23,IF(AND(AQ$2>=$AE$2,AQ$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BZ$3,0),MATCH(AR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AO23-SystemShape!AO23))*IF(AR$2<$AE$2,TOCA!$BG23,IF(AND(AR$2>=$AE$2,AR$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BZ$3,0),MATCH(AS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AP23-SystemShape!AP23))*IF(AS$2<$AE$2,TOCA!$BG23,IF(AND(AS$2>=$AE$2,AS$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BZ$3,0),MATCH(AT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AQ23-SystemShape!AQ23))*IF(AT$2<$AE$2,TOCA!$BG23,IF(AND(AT$2>=$AE$2,AT$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BZ$3,0),MATCH(AU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AR23-SystemShape!AR23))*IF(AU$2<$AE$2,TOCA!$BG23,IF(AND(AU$2>=$AE$2,AU$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BZ$3,0),MATCH(AV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AS23-SystemShape!AS23))*IF(AV$2<$AE$2,TOCA!$BG23,IF(AND(AV$2>=$AE$2,AV$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BZ$3,0),MATCH(AW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AT23-SystemShape!AT23))*IF(AW$2<$AE$2,TOCA!$BG23,IF(AND(AW$2>=$AE$2,AW$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BZ$3,0),MATCH(AX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AU23-SystemShape!AU23))*IF(AX$2<$AE$2,TOCA!$BG23,IF(AND(AX$2>=$AE$2,AX$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BZ$3,0),MATCH(AY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AV23-SystemShape!AV23))*IF(AY$2<$AE$2,TOCA!$BG23,IF(AND(AY$2>=$AE$2,AY$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AW23-SystemShape!AW23))*IF(AZ$2<$AE$2,TOCA!$BG23,IF(AND(AZ$2>=$AE$2,AZ$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BZ$3,0),MATCH(BA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AX23-SystemShape!AX23))*IF(BA$2<$AE$2,TOCA!$BG23,IF(AND(BA$2>=$AE$2,BA$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$B$3:$BZ$3,0),MATCH(BB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AY23-SystemShape!AY23))*IF(BB$2<$AE$2,TOCA!$BG23,IF(AND(BB$2>=$AE$2,BB$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$B$3:$BZ$3,0),MATCH(BC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AZ23-SystemShape!AZ23))*IF(BC$2<$AE$2,TOCA!$BG23,IF(AND(BC$2>=$AE$2,BC$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$B$3:$BZ$3,0),MATCH(BD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BA23-SystemShape!BA23))*IF(BD$2<$AE$2,TOCA!$BG23,IF(AND(BD$2>=$AE$2,BD$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$B$3:$BZ$3,0),MATCH(BE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BB23-SystemShape!BB23))*IF(BE$2<$AE$2,TOCA!$BG23,IF(AND(BE$2>=$AE$2,BE$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$B$3:$BZ$3,0),MATCH(BF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BC23-SystemShape!BC23))*IF(BF$2<$AE$2,TOCA!$BG23,IF(AND(BF$2>=$AE$2,BF$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$B$3:$BZ$3,0),MATCH(BG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BD23-SystemShape!BD23))*IF(BG$2<$AE$2,TOCA!$BG23,IF(AND(BG$2>=$AE$2,BG$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$B$3:$BZ$3,0),MATCH(BH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BE23-SystemShape!BE23))*IF(BH$2<$AE$2,TOCA!$BG23,IF(AND(BH$2>=$AE$2,BH$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$B$3:$BZ$3,0),MATCH(BI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BF23-SystemShape!BF23))*IF(BI$2<$AE$2,TOCA!$BG23,IF(AND(BI$2>=$AE$2,BI$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BG23-SystemShape!BG23))*IF(BJ$2<$AE$2,TOCA!$BG23,IF(AND(BJ$2>=$AE$2,BJ$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$B$3:$BZ$3,0),MATCH(BK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BH23-SystemShape!BH23))*IF(BK$2<$AE$2,TOCA!$BG23,IF(AND(BK$2>=$AE$2,BK$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$B$3:$BZ$3,0),MATCH(BL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BI23-SystemShape!BI23))*IF(BL$2<$AE$2,TOCA!$BG23,IF(AND(BL$2>=$AE$2,BL$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$B$3:$BZ$3,0),MATCH(BM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BJ23-SystemShape!BJ23))*IF(BM$2<$AE$2,TOCA!$BG23,IF(AND(BM$2>=$AE$2,BM$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$B$3:$BZ$3,0),MATCH(BN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BK23-SystemShape!BK23))*IF(BN$2<$AE$2,TOCA!$BG23,IF(AND(BN$2>=$AE$2,BN$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$B$3:$BZ$3,0),MATCH(BO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BL23-SystemShape!BL23))*IF(BO$2<$AE$2,TOCA!$BG23,IF(AND(BO$2>=$AE$2,BO$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$B$3:$BZ$3,0),MATCH(BP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BM23-SystemShape!BM23))*IF(BP$2<$AE$2,TOCA!$BG23,IF(AND(BP$2>=$AE$2,BP$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BN23-SystemShape!BN23))*IF(BQ$2<$AE$2,TOCA!$BG23,IF(AND(BQ$2>=$AE$2,BQ$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$B$3:$BZ$3,0),MATCH(BR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BO23-SystemShape!BO23))*IF(BR$2<$AE$2,TOCA!$BG23,IF(AND(BR$2>=$AE$2,BR$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$B$3:$BZ$3,0),MATCH(BS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BP23-SystemShape!BP23))*IF(BS$2<$AE$2,TOCA!$BG23,IF(AND(BS$2>=$AE$2,BS$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$B$3:$BZ$3,0),MATCH(BT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BQ23-SystemShape!BQ23))*IF(BT$2<$AE$2,TOCA!$BG23,IF(AND(BT$2>=$AE$2,BT$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$B$3:$BZ$3,0),MATCH(BU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BR23-SystemShape!BR23))*IF(BU$2<$AE$2,TOCA!$BG23,IF(AND(BU$2>=$AE$2,BU$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$B$3:$BZ$3,0),MATCH(BV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BS23-SystemShape!BS23))*IF(BV$2<$AE$2,TOCA!$BG23,IF(AND(BV$2>=$AE$2,BV$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$B$3:$BZ$3,0),MATCH(BW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BT23-SystemShape!BT23))*IF(BW$2<$AE$2,TOCA!$BG23,IF(AND(BW$2>=$AE$2,BW$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$B$3:$BZ$3,0),MATCH(BX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BU23-SystemShape!BU23))*IF(BX$2<$AE$2,TOCA!$BG23,IF(AND(BX$2>=$AE$2,BX$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$B$3:$BZ$3,0),MATCH(BY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BV23-SystemShape!BV23))*IF(BY$2<$AE$2,TOCA!$BG23,IF(AND(BY$2>=$AE$2,BY$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$B:$BZ,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BW23-SystemShape!BW23))*IF(BZ$2<$AE$2,TOCA!$BG23,IF(AND(BZ$2>=$AE$2,BZ$2<$BC$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$CA$3:$EV$3,0),MATCH(CA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D23-(AboveHWM!D23+Tier1!D23+Existing!D23)/VLOOKUP(CA$2,Init!$F:$K,2,FALSE)-CDQ!D23-SuperPeak!D23)))))*IF(CA$2<$CY$2,TOCA!$BG23,IF(AND(CA$2>=$CY$2,CA$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$CA$3:$EV$3,0),MATCH(CB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E23-(AboveHWM!E23+Tier1!E23+Existing!E23)/VLOOKUP(CB$2,Init!$F:$K,2,FALSE)-CDQ!E23-SuperPeak!E23)))))*IF(CB$2<$CY$2,TOCA!$BG23,IF(AND(CB$2>=$CY$2,CB$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$CA$3:$EV$3,0),MATCH(CC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F23-(AboveHWM!F23+Tier1!F23+Existing!F23)/VLOOKUP(CC$2,Init!$F:$K,2,FALSE)-CDQ!F23-SuperPeak!F23)))))*IF(CC$2<$CY$2,TOCA!$BG23,IF(AND(CC$2>=$CY$2,CC$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$CA$3:$EV$3,0),MATCH(CD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G23-(AboveHWM!G23+Tier1!G23+Existing!G23)/VLOOKUP(CD$2,Init!$F:$K,2,FALSE)-CDQ!G23-SuperPeak!G23)))))*IF(CD$2<$CY$2,TOCA!$BG23,IF(AND(CD$2>=$CY$2,CD$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$CA$3:$EV$3,0),MATCH(CE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H23-(AboveHWM!H23+Tier1!H23+Existing!H23)/VLOOKUP(CE$2,Init!$F:$K,2,FALSE)-CDQ!H23-SuperPeak!H23)))))*IF(CE$2<$CY$2,TOCA!$BG23,IF(AND(CE$2>=$CY$2,CE$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$CA$3:$EV$3,0),MATCH(CF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I23-(AboveHWM!I23+Tier1!I23+Existing!I23)/VLOOKUP(CF$2,Init!$F:$K,2,FALSE)-CDQ!I23-SuperPeak!I23)))))*IF(CF$2<$CY$2,TOCA!$BG23,IF(AND(CF$2>=$CY$2,CF$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$CA$3:$EV$3,0),MATCH(CG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J23-(AboveHWM!J23+Tier1!J23+Existing!J23)/VLOOKUP(CG$2,Init!$F:$K,2,FALSE)-CDQ!J23-SuperPeak!J23)))))*IF(CG$2<$CY$2,TOCA!$BG23,IF(AND(CG$2>=$CY$2,CG$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$CA$3:$EV$3,0),MATCH(CH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K23-(AboveHWM!K23+Tier1!K23+Existing!K23)/VLOOKUP(CH$2,Init!$F:$K,2,FALSE)-CDQ!K23-SuperPeak!K23)))))*IF(CH$2<$CY$2,TOCA!$BG23,IF(AND(CH$2>=$CY$2,CH$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$CA$3:$EV$3,0),MATCH(CI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L23-(AboveHWM!L23+Tier1!L23+Existing!L23)/VLOOKUP(CI$2,Init!$F:$K,2,FALSE)-CDQ!L23-SuperPeak!L23)))))*IF(CI$2<$CY$2,TOCA!$BG23,IF(AND(CI$2>=$CY$2,CI$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M23-(AboveHWM!M23+Tier1!M23+Existing!M23)/VLOOKUP(CJ$2,Init!$F:$K,2,FALSE)-CDQ!M23-SuperPeak!M23)))))*IF(CJ$2<$CY$2,TOCA!$BG23,IF(AND(CJ$2>=$CY$2,CJ$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$CA$3:$EV$3,0),MATCH(CK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N23-(AboveHWM!N23+Tier1!N23+Existing!N23)/VLOOKUP(CK$2,Init!$F:$K,2,FALSE)-CDQ!N23-SuperPeak!N23)))))*IF(CK$2<$CY$2,TOCA!$BG23,IF(AND(CK$2>=$CY$2,CK$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$CA$3:$EV$3,0),MATCH(CL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O23-(AboveHWM!O23+Tier1!O23+Existing!O23)/VLOOKUP(CL$2,Init!$F:$K,2,FALSE)-CDQ!O23-SuperPeak!O23)))))*IF(CL$2<$CY$2,TOCA!$BG23,IF(AND(CL$2>=$CY$2,CL$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$CA$3:$EV$3,0),MATCH(CM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P23-(AboveHWM!P23+Tier1!P23+Existing!P23)/VLOOKUP(CM$2,Init!$F:$K,2,FALSE)-CDQ!P23-SuperPeak!P23)))))*IF(CM$2<$CY$2,TOCA!$BG23,IF(AND(CM$2>=$CY$2,CM$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$CA$3:$EV$3,0),MATCH(CN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q23-(AboveHWM!Q23+Tier1!Q23+Existing!Q23)/VLOOKUP(CN$2,Init!$F:$K,2,FALSE)-CDQ!Q23-SuperPeak!Q23)))))*IF(CN$2<$CY$2,TOCA!$BG23,IF(AND(CN$2>=$CY$2,CN$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$CA$3:$EV$3,0),MATCH(CO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R23-(AboveHWM!R23+Tier1!R23+Existing!R23)/VLOOKUP(CO$2,Init!$F:$K,2,FALSE)-CDQ!R23-SuperPeak!R23)))))*IF(CO$2<$CY$2,TOCA!$BG23,IF(AND(CO$2>=$CY$2,CO$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$CA$3:$EV$3,0),MATCH(CP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S23-(AboveHWM!S23+Tier1!S23+Existing!S23)/VLOOKUP(CP$2,Init!$F:$K,2,FALSE)-CDQ!S23-SuperPeak!S23)))))*IF(CP$2<$CY$2,TOCA!$BG23,IF(AND(CP$2>=$CY$2,CP$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T23-(AboveHWM!T23+Tier1!T23+Existing!T23)/VLOOKUP(CQ$2,Init!$F:$K,2,FALSE)-CDQ!T23-SuperPeak!T23)))))*IF(CQ$2<$CY$2,TOCA!$BG23,IF(AND(CQ$2>=$CY$2,CQ$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$CA$3:$EV$3,0),MATCH(CR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U23-(AboveHWM!U23+Tier1!U23+Existing!U23)/VLOOKUP(CR$2,Init!$F:$K,2,FALSE)-CDQ!U23-SuperPeak!U23)))))*IF(CR$2<$CY$2,TOCA!$BG23,IF(AND(CR$2>=$CY$2,CR$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$CA$3:$EV$3,0),MATCH(CS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V23-(AboveHWM!V23+Tier1!V23+Existing!V23)/VLOOKUP(CS$2,Init!$F:$K,2,FALSE)-CDQ!V23-SuperPeak!V23)))))*IF(CS$2<$CY$2,TOCA!$BG23,IF(AND(CS$2>=$CY$2,CS$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$CA$3:$EV$3,0),MATCH(CT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W23-(AboveHWM!W23+Tier1!W23+Existing!W23)/VLOOKUP(CT$2,Init!$F:$K,2,FALSE)-CDQ!W23-SuperPeak!W23)))))*IF(CT$2<$CY$2,TOCA!$BG23,IF(AND(CT$2>=$CY$2,CT$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$CA$3:$EV$3,0),MATCH(CU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X23-(AboveHWM!X23+Tier1!X23+Existing!X23)/VLOOKUP(CU$2,Init!$F:$K,2,FALSE)-CDQ!X23-SuperPeak!X23)))))*IF(CU$2<$CY$2,TOCA!$BG23,IF(AND(CU$2>=$CY$2,CU$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$CA$3:$EV$3,0),MATCH(CV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y23-(AboveHWM!Y23+Tier1!Y23+Existing!Y23)/VLOOKUP(CV$2,Init!$F:$K,2,FALSE)-CDQ!Y23-SuperPeak!Y23)))))*IF(CV$2<$CY$2,TOCA!$BG23,IF(AND(CV$2>=$CY$2,CV$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$CA$3:$EV$3,0),MATCH(CW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z23-(AboveHWM!Z23+Tier1!Z23+Existing!Z23)/VLOOKUP(CW$2,Init!$F:$K,2,FALSE)-CDQ!Z23-SuperPeak!Z23)))))*IF(CW$2<$CY$2,TOCA!$BG23,IF(AND(CW$2>=$CY$2,CW$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CX$3=\"HLH\",MATCH(CX$2,SliceLF!$CA$3:$EV$3,0),MATCH(CX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA23-(AboveHWM!AA23+Tier1!AA23+Existing!AA23)/VLOOKUP(CX$2,Init!$F:$K,2,FALSE)-CDQ!AA23-SuperPeak!AA23)))))*IF(CX$2<$CY$2,TOCA!$BG23,IF(AND(CX$2>=$CY$2,CX$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CY$3=\"HLH\",MATCH(CY$2,SliceLF!$CA$3:$EV$3,0),MATCH(CY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB23-(AboveHWM!AB23+Tier1!AB23+Existing!AB23)/VLOOKUP(CY$2,Init!$F:$K,2,FALSE)-CDQ!AB23-SuperPeak!AB23)))))*IF(CY$2<$CY$2,TOCA!$BG23,IF(AND(CY$2>=$CY$2,CY$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(CZ$3=\"HLH\",MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC23-(AboveHWM!AC23+Tier1!AC23+Existing!AC23)/VLOOKUP(CZ$2,Init!$F:$K,2,FALSE)-CDQ!AC23-SuperPeak!AC23)))))*IF(CZ$2<$CY$2,TOCA!$BG23,IF(AND(CZ$2>=$CY$2,CZ$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DA$3=\"HLH\",MATCH(DA$2,SliceLF!$CA$3:$EV$3,0),MATCH(DA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD23-(AboveHWM!AD23+Tier1!AD23+Existing!AD23)/VLOOKUP(DA$2,Init!$F:$K,2,FALSE)-CDQ!AD23-SuperPeak!AD23)))))*IF(DA$2<$CY$2,TOCA!$BG23,IF(AND(DA$2>=$CY$2,DA$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DB$3=\"HLH\",MATCH(DB$2,SliceLF!$CA$3:$EV$3,0),MATCH(DB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE23-(AboveHWM!AE23+Tier1!AE23+Existing!AE23)/VLOOKUP(DB$2,Init!$F:$K,2,FALSE)-CDQ!AE23-SuperPeak!AE23)))))*IF(DB$2<$CY$2,TOCA!$BG23,IF(AND(DB$2>=$CY$2,DB$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DC$3=\"HLH\",MATCH(DC$2,SliceLF!$CA$3:$EV$3,0),MATCH(DC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF23-(AboveHWM!AF23+Tier1!AF23+Existing!AF23)/VLOOKUP(DC$2,Init!$F:$K,2,FALSE)-CDQ!AF23-SuperPeak!AF23)))))*IF(DC$2<$CY$2,TOCA!$BG23,IF(AND(DC$2>=$CY$2,DC$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DD$3=\"HLH\",MATCH(DD$2,SliceLF!$CA$3:$EV$3,0),MATCH(DD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG23-(AboveHWM!AG23+Tier1!AG23+Existing!AG23)/VLOOKUP(DD$2,Init!$F:$K,2,FALSE)-CDQ!AG23-SuperPeak!AG23)))))*IF(DD$2<$CY$2,TOCA!$BG23,IF(AND(DD$2>=$CY$2,DD$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DE$3=\"HLH\",MATCH(DE$2,SliceLF!$CA$3:$EV$3,0),MATCH(DE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH23-(AboveHWM!AH23+Tier1!AH23+Existing!AH23)/VLOOKUP(DE$2,Init!$F:$K,2,FALSE)-CDQ!AH23-SuperPeak!AH23)))))*IF(DE$2<$CY$2,TOCA!$BG23,IF(AND(DE$2>=$CY$2,DE$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DF$3=\"HLH\",MATCH(DF$2,SliceLF!$CA$3:$EV$3,0),MATCH(DF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI23-(AboveHWM!AI23+Tier1!AI23+Existing!AI23)/VLOOKUP(DF$2,Init!$F:$K,2,FALSE)-CDQ!AI23-SuperPeak!AI23)))))*IF(DF$2<$CY$2,TOCA!$BG23,IF(AND(DF$2>=$CY$2,DF$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DG$3=\"HLH\",MATCH(DG$2,SliceLF!$CA$3:$EV$3,0),MATCH(DG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ23-(AboveHWM!AJ23+Tier1!AJ23+Existing!AJ23)/VLOOKUP(DG$2,Init!$F:$K,2,FALSE)-CDQ!AJ23-SuperPeak!AJ23)))))*IF(DG$2<$CY$2,TOCA!$BG23,IF(AND(DG$2>=$CY$2,DG$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DH$3=\"HLH\",MATCH(DH$2,SliceLF!$CA$3:$EV$3,0),MATCH(DH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK23-(AboveHWM!AK23+Tier1!AK23+Existing!AK23)/VLOOKUP(DH$2,Init!$F:$K,2,FALSE)-CDQ!AK23-SuperPeak!AK23)))))*IF(DH$2<$CY$2,TOCA!$BG23,IF(AND(DH$2>=$CY$2,DH$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DI$3=\"HLH\",MATCH(DI$2,SliceLF!$CA$3:$EV$3,0),MATCH(DI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL23-(AboveHWM!AL23+Tier1!AL23+Existing!AL23)/VLOOKUP(DI$2,Init!$F:$K,2,FALSE)-CDQ!AL23-SuperPeak!AL23)))))*IF(DI$2<$CY$2,TOCA!$BG23,IF(AND(DI$2>=$CY$2,DI$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DJ$3=\"HLH\",MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM23-(AboveHWM!AM23+Tier1!AM23+Existing!AM23)/VLOOKUP(DJ$2,Init!$F:$K,2,FALSE)-CDQ!AM23-SuperPeak!AM23)))))*IF(DJ$2<$CY$2,TOCA!$BG23,IF(AND(DJ$2>=$CY$2,DJ$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DK$3=\"HLH\",MATCH(DK$2,SliceLF!$CA$3:$EV$3,0),MATCH(DK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN23-(AboveHWM!AN23+Tier1!AN23+Existing!AN23)/VLOOKUP(DK$2,Init!$F:$K,2,FALSE)-CDQ!AN23-SuperPeak!AN23)))))*IF(DK$2<$CY$2,TOCA!$BG23,IF(AND(DK$2>=$CY$2,DK$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DL$3=\"HLH\",MATCH(DL$2,SliceLF!$CA$3:$EV$3,0),MATCH(DL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO23-(AboveHWM!AO23+Tier1!AO23+Existing!AO23)/VLOOKUP(DL$2,Init!$F:$K,2,FALSE)-CDQ!AO23-SuperPeak!AO23)))))*IF(DL$2<$CY$2,TOCA!$BG23,IF(AND(DL$2>=$CY$2,DL$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DM$3=\"HLH\",MATCH(DM$2,SliceLF!$CA$3:$EV$3,0),MATCH(DM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP23-(AboveHWM!AP23+Tier1!AP23+Existing!AP23)/VLOOKUP(DM$2,Init!$F:$K,2,FALSE)-CDQ!AP23-SuperPeak!AP23)))))*IF(DM$2<$CY$2,TOCA!$BG23,IF(AND(DM$2>=$CY$2,DM$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DN$3=\"HLH\",MATCH(DN$2,SliceLF!$CA$3:$EV$3,0),MATCH(DN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ23-(AboveHWM!AQ23+Tier1!AQ23+Existing!AQ23)/VLOOKUP(DN$2,Init!$F:$K,2,FALSE)-CDQ!AQ23-SuperPeak!AQ23)))))*IF(DN$2<$CY$2,TOCA!$BG23,IF(AND(DN$2>=$CY$2,DN$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DO$3=\"HLH\",MATCH(DO$2,SliceLF!$CA$3:$EV$3,0),MATCH(DO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR23-(AboveHWM!AR23+Tier1!AR23+Existing!AR23)/VLOOKUP(DO$2,Init!$F:$K,2,FALSE)-CDQ!AR23-SuperPeak!AR23)))))*IF(DO$2<$CY$2,TOCA!$BG23,IF(AND(DO$2>=$CY$2,DO$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DP$3=\"HLH\",MATCH(DP$2,SliceLF!$CA$3:$EV$3,0),MATCH(DP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS23-(AboveHWM!AS23+Tier1!AS23+Existing!AS23)/VLOOKUP(DP$2,Init!$F:$K,2,FALSE)-CDQ!AS23-SuperPeak!AS23)))))*IF(DP$2<$CY$2,TOCA!$BG23,IF(AND(DP$2>=$CY$2,DP$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DQ$3=\"HLH\",MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT23-(AboveHWM!AT23+Tier1!AT23+Existing!AT23)/VLOOKUP(DQ$2,Init!$F:$K,2,FALSE)-CDQ!AT23-SuperPeak!AT23)))))*IF(DQ$2<$CY$2,TOCA!$BG23,IF(AND(DQ$2>=$CY$2,DQ$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DR$3=\"HLH\",MATCH(DR$2,SliceLF!$CA$3:$EV$3,0),MATCH(DR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU23-(AboveHWM!AU23+Tier1!AU23+Existing!AU23)/VLOOKUP(DR$2,Init!$F:$K,2,FALSE)-CDQ!AU23-SuperPeak!AU23)))))*IF(DR$2<$CY$2,TOCA!$BG23,IF(AND(DR$2>=$CY$2,DR$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DS$3=\"HLH\",MATCH(DS$2,SliceLF!$CA$3:$EV$3,0),MATCH(DS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV23-(AboveHWM!AV23+Tier1!AV23+Existing!AV23)/VLOOKUP(DS$2,Init!$F:$K,2,FALSE)-CDQ!AV23-SuperPeak!AV23)))))*IF(DS$2<$CY$2,TOCA!$BG23,IF(AND(DS$2>=$CY$2,DS$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DT$3=\"HLH\",MATCH(DT$2,SliceLF!$CA$3:$EV$3,0),MATCH(DT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW23-(AboveHWM!AW23+Tier1!AW23+Existing!AW23)/VLOOKUP(DT$2,Init!$F:$K,2,FALSE)-CDQ!AW23-SuperPeak!AW23)))))*IF(DT$2<$CY$2,TOCA!$BG23,IF(AND(DT$2>=$CY$2,DT$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DU$3=\"HLH\",MATCH(DU$2,SliceLF!$CA$3:$EV$3,0),MATCH(DU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX23-(AboveHWM!AX23+Tier1!AX23+Existing!AX23)/VLOOKUP(DU$2,Init!$F:$K,2,FALSE)-CDQ!AX23-SuperPeak!AX23)))))*IF(DU$2<$CY$2,TOCA!$BG23,IF(AND(DU$2>=$CY$2,DU$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DV$3=\"HLH\",MATCH(DV$2,SliceLF!$CA$3:$EV$3,0),MATCH(DV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY23-(AboveHWM!AY23+Tier1!AY23+Existing!AY23)/VLOOKUP(DV$2,Init!$F:$K,2,FALSE)-CDQ!AY23-SuperPeak!AY23)))))*IF(DV$2<$CY$2,TOCA!$BG23,IF(AND(DV$2>=$CY$2,DV$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DW$3=\"HLH\",MATCH(DW$2,SliceLF!$CA$3:$EV$3,0),MATCH(DW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AZ23-(AboveHWM!AZ23+Tier1!AZ23+Existing!AZ23)/VLOOKUP(DW$2,Init!$F:$K,2,FALSE)-CDQ!AZ23-SuperPeak!AZ23)))))*IF(DW$2<$CY$2,TOCA!$BG23,IF(AND(DW$2>=$CY$2,DW$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DX$3=\"HLH\",MATCH(DX$2,SliceLF!$CA$3:$EV$3,0),MATCH(DX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BA23-(AboveHWM!BA23+Tier1!BA23+Existing!BA23)/VLOOKUP(DX$2,Init!$F:$K,2,FALSE)-CDQ!BA23-SuperPeak!BA23)))))*IF(DX$2<$CY$2,TOCA!$BG23,IF(AND(DX$2>=$CY$2,DX$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DY$3=\"HLH\",MATCH(DY$2,SliceLF!$CA$3:$EV$3,0),MATCH(DY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BB23-(AboveHWM!BB23+Tier1!BB23+Existing!BB23)/VLOOKUP(DY$2,Init!$F:$K,2,FALSE)-CDQ!BB23-SuperPeak!BB23)))))*IF(DY$2<$CY$2,TOCA!$BG23,IF(AND(DY$2>=$CY$2,DY$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(DZ$3=\"HLH\",MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BC23-(AboveHWM!BC23+Tier1!BC23+Existing!BC23)/VLOOKUP(DZ$2,Init!$F:$K,2,FALSE)-CDQ!BC23-SuperPeak!BC23)))))*IF(DZ$2<$CY$2,TOCA!$BG23,IF(AND(DZ$2>=$CY$2,DZ$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(EA$3=\"HLH\",MATCH(EA$2,SliceLF!$CA$3:$EV$3,0),MATCH(EA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BD23-(AboveHWM!BD23+Tier1!BD23+Existing!BD23)/VLOOKUP(EA$2,Init!$F:$K,2,FALSE)-CDQ!BD23-SuperPeak!BD23)))))*IF(EA$2<$CY$2,TOCA!$BG23,IF(AND(EA$2>=$CY$2,EA$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(EB$3=\"HLH\",MATCH(EB$2,SliceLF!$CA$3:$EV$3,0),MATCH(EB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BE23-(AboveHWM!BE23+Tier1!BE23+Existing!BE23)/VLOOKUP(EB$2,Init!$F:$K,2,FALSE)-CDQ!BE23-SuperPeak!BE23)))))*IF(EB$2<$CY$2,TOCA!$BG23,IF(AND(EB$2>=$CY$2,EB$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(EC$3=\"HLH\",MATCH(EC$2,SliceLF!$CA$3:$EV$3,0),MATCH(EC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BF23-(AboveHWM!BF23+Tier1!BF23+Existing!BF23)/VLOOKUP(EC$2,Init!$F:$K,2,FALSE)-CDQ!BF23-SuperPeak!BF23)))))*IF(EC$2<$CY$2,TOCA!$BG23,IF(AND(EC$2>=$CY$2,EC$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(ED$3=\"HLH\",MATCH(ED$2,SliceLF!$CA$3:$EV$3,0),MATCH(ED$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ED$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BG23-(AboveHWM!BG23+Tier1!BG23+Existing!BG23)/VLOOKUP(ED$2,Init!$F:$K,2,FALSE)-CDQ!BG23-SuperPeak!BG23)))))*IF(ED$2<$CY$2,TOCA!$BG23,IF(AND(ED$2>=$CY$2,ED$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(EE$3=\"HLH\",MATCH(EE$2,SliceLF!$CA$3:$EV$3,0),MATCH(EE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BH23-(AboveHWM!BH23+Tier1!BH23+Existing!BH23)/VLOOKUP(EE$2,Init!$F:$K,2,FALSE)-CDQ!BH23-SuperPeak!BH23)))))*IF(EE$2<$CY$2,TOCA!$BG23,IF(AND(EE$2>=$CY$2,EE$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(EF$3=\"HLH\",MATCH(EF$2,SliceLF!$CA$3:$EV$3,0),MATCH(EF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BI23-(AboveHWM!BI23+Tier1!BI23+Existing!BI23)/VLOOKUP(EF$2,Init!$F:$K,2,FALSE)-CDQ!BI23-SuperPeak!BI23)))))*IF(EF$2<$CY$2,TOCA!$BG23,IF(AND(EF$2>=$CY$2,EF$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(EG$3=\"HLH\",MATCH(EG$2,SliceLF!$CA$3:$EV$3,0),MATCH(EG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BJ23-(AboveHWM!BJ23+Tier1!BJ23+Existing!BJ23)/VLOOKUP(EG$2,Init!$F:$K,2,FALSE)-CDQ!BJ23-SuperPeak!BJ23)))))*IF(EG$2<$CY$2,TOCA!$BG23,IF(AND(EG$2>=$CY$2,EG$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(EH$3=\"HLH\",MATCH(EH$2,SliceLF!$CA$3:$EV$3,0),MATCH(EH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BK23-(AboveHWM!BK23+Tier1!BK23+Existing!BK23)/VLOOKUP(EH$2,Init!$F:$K,2,FALSE)-CDQ!BK23-SuperPeak!BK23)))))*IF(EH$2<$CY$2,TOCA!$BG23,IF(AND(EH$2>=$CY$2,EH$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(EI$3=\"HLH\",MATCH(EI$2,SliceLF!$CA$3:$EV$3,0),MATCH(EI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BL23-(AboveHWM!BL23+Tier1!BL23+Existing!BL23)/VLOOKUP(EI$2,Init!$F:$K,2,FALSE)-CDQ!BL23-SuperPeak!BL23)))))*IF(EI$2<$CY$2,TOCA!$BG23,IF(AND(EI$2>=$CY$2,EI$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(EJ$3=\"HLH\",MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BM23-(AboveHWM!BM23+Tier1!BM23+Existing!BM23)/VLOOKUP(EJ$2,Init!$F:$K,2,FALSE)-CDQ!BM23-SuperPeak!BM23)))))*IF(EJ$2<$CY$2,TOCA!$BG23,IF(AND(EJ$2>=$CY$2,EJ$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(EK$3=\"HLH\",MATCH(EK$2,SliceLF!$CA$3:$EV$3,0),MATCH(EK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BN23-(AboveHWM!BN23+Tier1!BN23+Existing!BN23)/VLOOKUP(EK$2,Init!$F:$K,2,FALSE)-CDQ!BN23-SuperPeak!BN23)))))*IF(EK$2<$CY$2,TOCA!$BG23,IF(AND(EK$2>=$CY$2,EK$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(EL$3=\"HLH\",MATCH(EL$2,SliceLF!$CA$3:$EV$3,0),MATCH(EL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BO23-(AboveHWM!BO23+Tier1!BO23+Existing!BO23)/VLOOKUP(EL$2,Init!$F:$K,2,FALSE)-CDQ!BO23-SuperPeak!BO23)))))*IF(EL$2<$CY$2,TOCA!$BG23,IF(AND(EL$2>=$CY$2,EL$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(EM$3=\"HLH\",MATCH(EM$2,SliceLF!$CA$3:$EV$3,0),MATCH(EM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BP23-(AboveHWM!BP23+Tier1!BP23+Existing!BP23)/VLOOKUP(EM$2,Init!$F:$K,2,FALSE)-CDQ!BP23-SuperPeak!BP23)))))*IF(EM$2<$CY$2,TOCA!$BG23,IF(AND(EM$2>=$CY$2,EM$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(EN$3=\"HLH\",MATCH(EN$2,SliceLF!$CA$3:$EV$3,0),MATCH(EN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BQ23-(AboveHWM!BQ23+Tier1!BQ23+Existing!BQ23)/VLOOKUP(EN$2,Init!$F:$K,2,FALSE)-CDQ!BQ23-SuperPeak!BQ23)))))*IF(EN$2<$CY$2,TOCA!$BG23,IF(AND(EN$2>=$CY$2,EN$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(EO$3=\"HLH\",MATCH(EO$2,SliceLF!$CA$3:$EV$3,0),MATCH(EO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BR23-(AboveHWM!BR23+Tier1!BR23+Existing!BR23)/VLOOKUP(EO$2,Init!$F:$K,2,FALSE)-CDQ!BR23-SuperPeak!BR23)))))*IF(EO$2<$CY$2,TOCA!$BG23,IF(AND(EO$2>=$CY$2,EO$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(EP$3=\"HLH\",MATCH(EP$2,SliceLF!$CA$3:$EV$3,0),MATCH(EP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BS23-(AboveHWM!BS23+Tier1!BS23+Existing!BS23)/VLOOKUP(EP$2,Init!$F:$K,2,FALSE)-CDQ!BS23-SuperPeak!BS23)))))*IF(EP$2<$CY$2,TOCA!$BG23,IF(AND(EP$2>=$CY$2,EP$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(EQ$3=\"HLH\",MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BT23-(AboveHWM!BT23+Tier1!BT23+Existing!BT23)/VLOOKUP(EQ$2,Init!$F:$K,2,FALSE)-CDQ!BT23-SuperPeak!BT23)))))*IF(EQ$2<$CY$2,TOCA!$BG23,IF(AND(EQ$2>=$CY$2,EQ$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(ER$3=\"HLH\",MATCH(ER$2,SliceLF!$CA$3:$EV$3,0),MATCH(ER$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ER$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BU23-(AboveHWM!BU23+Tier1!BU23+Existing!BU23)/VLOOKUP(ER$2,Init!$F:$K,2,FALSE)-CDQ!BU23-SuperPeak!BU23)))))*IF(ER$2<$CY$2,TOCA!$BG23,IF(AND(ER$2>=$CY$2,ER$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(ES$3=\"HLH\",MATCH(ES$2,SliceLF!$CA$3:$EV$3,0),MATCH(ES$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ES$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BV23-(AboveHWM!BV23+Tier1!BV23+Existing!BV23)/VLOOKUP(ES$2,Init!$F:$K,2,FALSE)-CDQ!BV23-SuperPeak!BV23)))))*IF(ES$2<$CY$2,TOCA!$BG23,IF(AND(ES$2>=$CY$2,ES$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0},{"$f":"IF($B23=10298,0,IF(VLOOKUP($B23,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B23,SliceLF!$CA:$EV,IF(ET$3=\"HLH\",MATCH(ET$2,SliceLF!$CA$3:$EV$3,0),MATCH(ET$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ET$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BW23-(AboveHWM!BW23+Tier1!BW23+Existing!BW23)/VLOOKUP(ET$2,Init!$F:$K,2,FALSE)-CDQ!BW23-SuperPeak!BW23)))))*IF(ET$2<$CY$2,TOCA!$BG23,IF(AND(ET$2>=$CY$2,ET$2<$DW$2),TOCA!$BH23,TOCA!$BI23))","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,MATCH(D$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AS30))*TOCA!BG30","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,MATCH(E$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AT30))*TOCA!BH30","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,MATCH(F$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AU30))*TOCA!BI30","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BZ$3,0),MATCH(G$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!D30-SystemShape!D30))*IF(G$2<$AE$2,TOCA!$BG30,IF(AND(G$2>=$AE$2,G$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BZ$3,0),MATCH(H$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!E30-SystemShape!E30))*IF(H$2<$AE$2,TOCA!$BG30,IF(AND(H$2>=$AE$2,H$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BZ$3,0),MATCH(I$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!F30-SystemShape!F30))*IF(I$2<$AE$2,TOCA!$BG30,IF(AND(I$2>=$AE$2,I$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BZ$3,0),MATCH(J$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!G30-SystemShape!G30))*IF(J$2<$AE$2,TOCA!$BG30,IF(AND(J$2>=$AE$2,J$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BZ$3,0),MATCH(K$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!H30-SystemShape!H30))*IF(K$2<$AE$2,TOCA!$BG30,IF(AND(K$2>=$AE$2,K$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BZ$3,0),MATCH(L$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!I30-SystemShape!I30))*IF(L$2<$AE$2,TOCA!$BG30,IF(AND(L$2>=$AE$2,L$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BZ$3,0),MATCH(M$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!J30-SystemShape!J30))*IF(M$2<$AE$2,TOCA!$BG30,IF(AND(M$2>=$AE$2,M$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BZ$3,0),MATCH(N$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!K30-SystemShape!K30))*IF(N$2<$AE$2,TOCA!$BG30,IF(AND(N$2>=$AE$2,N$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BZ$3,0),MATCH(O$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!L30-SystemShape!L30))*IF(O$2<$AE$2,TOCA!$BG30,IF(AND(O$2>=$AE$2,O$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BZ$3,0),MATCH(P$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!M30-SystemShape!M30))*IF(P$2<$AE$2,TOCA!$BG30,IF(AND(P$2>=$AE$2,P$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BZ$3,0),MATCH(Q$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!N30-SystemShape!N30))*IF(Q$2<$AE$2,TOCA!$BG30,IF(AND(Q$2>=$AE$2,Q$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BZ$3,0),MATCH(R$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!O30-SystemShape!O30))*IF(R$2<$AE$2,TOCA!$BG30,IF(AND(R$2>=$AE$2,R$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BZ$3,0),MATCH(S$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!P30-SystemShape!P30))*IF(S$2<$AE$2,TOCA!$BG30,IF(AND(S$2>=$AE$2,S$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BZ$3,0),MATCH(T$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Q30-SystemShape!Q30))*IF(T$2<$AE$2,TOCA!$BG30,IF(AND(T$2>=$AE$2,T$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BZ$3,0),MATCH(U$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!R30-SystemShape!R30))*IF(U$2<$AE$2,TOCA!$BG30,IF(AND(U$2>=$AE$2,U$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BZ$3,0),MATCH(V$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!S30-SystemShape!S30))*IF(V$2<$AE$2,TOCA!$BG30,IF(AND(V$2>=$AE$2,V$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BZ$3,0),MATCH(W$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!T30-SystemShape!T30))*IF(W$2<$AE$2,TOCA!$BG30,IF(AND(W$2>=$AE$2,W$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BZ$3,0),MATCH(X$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!U30-SystemShape!U30))*IF(X$2<$AE$2,TOCA!$BG30,IF(AND(X$2>=$AE$2,X$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BZ$3,0),MATCH(Y$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!V30-SystemShape!V30))*IF(Y$2<$AE$2,TOCA!$BG30,IF(AND(Y$2>=$AE$2,Y$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BZ$3,0),MATCH(Z$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!W30-SystemShape!W30))*IF(Z$2<$AE$2,TOCA!$BG30,IF(AND(Z$2>=$AE$2,Z$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BZ$3,0),MATCH(AA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!X30-SystemShape!X30))*IF(AA$2<$AE$2,TOCA!$BG30,IF(AND(AA$2>=$AE$2,AA$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BZ$3,0),MATCH(AB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Y30-SystemShape!Y30))*IF(AB$2<$AE$2,TOCA!$BG30,IF(AND(AB$2>=$AE$2,AB$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BZ$3,0),MATCH(AC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Z30-SystemShape!Z30))*IF(AC$2<$AE$2,TOCA!$BG30,IF(AND(AC$2>=$AE$2,AC$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BZ$3,0),MATCH(AD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AA30-SystemShape!AA30))*IF(AD$2<$AE$2,TOCA!$BG30,IF(AND(AD$2>=$AE$2,AD$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BZ$3,0),MATCH(AE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AB30-SystemShape!AB30))*IF(AE$2<$AE$2,TOCA!$BG30,IF(AND(AE$2>=$AE$2,AE$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BZ$3,0),MATCH(AF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AC30-SystemShape!AC30))*IF(AF$2<$AE$2,TOCA!$BG30,IF(AND(AF$2>=$AE$2,AF$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BZ$3,0),MATCH(AG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AD30-SystemShape!AD30))*IF(AG$2<$AE$2,TOCA!$BG30,IF(AND(AG$2>=$AE$2,AG$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BZ$3,0),MATCH(AH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AE30-SystemShape!AE30))*IF(AH$2<$AE$2,TOCA!$BG30,IF(AND(AH$2>=$AE$2,AH$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BZ$3,0),MATCH(AI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AF30-SystemShape!AF30))*IF(AI$2<$AE$2,TOCA!$BG30,IF(AND(AI$2>=$AE$2,AI$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AG30-SystemShape!AG30))*IF(AJ$2<$AE$2,TOCA!$BG30,IF(AND(AJ$2>=$AE$2,AJ$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BZ$3,0),MATCH(AK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AH30-SystemShape!AH30))*IF(AK$2<$AE$2,TOCA!$BG30,IF(AND(AK$2>=$AE$2,AK$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BZ$3,0),MATCH(AL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AI30-SystemShape!AI30))*IF(AL$2<$AE$2,TOCA!$BG30,IF(AND(AL$2>=$AE$2,AL$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BZ$3,0),MATCH(AM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AJ30-SystemShape!AJ30))*IF(AM$2<$AE$2,TOCA!$BG30,IF(AND(AM$2>=$AE$2,AM$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BZ$3,0),MATCH(AN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AK30-SystemShape!AK30))*IF(AN$2<$AE$2,TOCA!$BG30,IF(AND(AN$2>=$AE$2,AN$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BZ$3,0),MATCH(AO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AL30-SystemShape!AL30))*IF(AO$2<$AE$2,TOCA!$BG30,IF(AND(AO$2>=$AE$2,AO$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BZ$3,0),MATCH(AP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AM30-SystemShape!AM30))*IF(AP$2<$AE$2,TOCA!$BG30,IF(AND(AP$2>=$AE$2,AP$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AN30-SystemShape!AN30))*IF(AQ$2<$AE$2,TOCA!$BG30,IF(AND(AQ$2>=$AE$2,AQ$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BZ$3,0),MATCH(AR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AO30-SystemShape!AO30))*IF(AR$2<$AE$2,TOCA!$BG30,IF(AND(AR$2>=$AE$2,AR$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BZ$3,0),MATCH(AS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AP30-SystemShape!AP30))*IF(AS$2<$AE$2,TOCA!$BG30,IF(AND(AS$2>=$AE$2,AS$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BZ$3,0),MATCH(AT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AQ30-SystemShape!AQ30))*IF(AT$2<$AE$2,TOCA!$BG30,IF(AND(AT$2>=$AE$2,AT$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BZ$3,0),MATCH(AU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AR30-SystemShape!AR30))*IF(AU$2<$AE$2,TOCA!$BG30,IF(AND(AU$2>=$AE$2,AU$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BZ$3,0),MATCH(AV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AS30-SystemShape!AS30))*IF(AV$2<$AE$2,TOCA!$BG30,IF(AND(AV$2>=$AE$2,AV$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BZ$3,0),MATCH(AW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AT30-SystemShape!AT30))*IF(AW$2<$AE$2,TOCA!$BG30,IF(AND(AW$2>=$AE$2,AW$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BZ$3,0),MATCH(AX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AU30-SystemShape!AU30))*IF(AX$2<$AE$2,TOCA!$BG30,IF(AND(AX$2>=$AE$2,AX$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BZ$3,0),MATCH(AY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AV30-SystemShape!AV30))*IF(AY$2<$AE$2,TOCA!$BG30,IF(AND(AY$2>=$AE$2,AY$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AW30-SystemShape!AW30))*IF(AZ$2<$AE$2,TOCA!$BG30,IF(AND(AZ$2>=$AE$2,AZ$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BZ$3,0),MATCH(BA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AX30-SystemShape!AX30))*IF(BA$2<$AE$2,TOCA!$BG30,IF(AND(BA$2>=$AE$2,BA$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$B$3:$BZ$3,0),MATCH(BB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AY30-SystemShape!AY30))*IF(BB$2<$AE$2,TOCA!$BG30,IF(AND(BB$2>=$AE$2,BB$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$B$3:$BZ$3,0),MATCH(BC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AZ30-SystemShape!AZ30))*IF(BC$2<$AE$2,TOCA!$BG30,IF(AND(BC$2>=$AE$2,BC$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$B$3:$BZ$3,0),MATCH(BD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BA30-SystemShape!BA30))*IF(BD$2<$AE$2,TOCA!$BG30,IF(AND(BD$2>=$AE$2,BD$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$B$3:$BZ$3,0),MATCH(BE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BB30-SystemShape!BB30))*IF(BE$2<$AE$2,TOCA!$BG30,IF(AND(BE$2>=$AE$2,BE$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$B$3:$BZ$3,0),MATCH(BF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BC30-SystemShape!BC30))*IF(BF$2<$AE$2,TOCA!$BG30,IF(AND(BF$2>=$AE$2,BF$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$B$3:$BZ$3,0),MATCH(BG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BD30-SystemShape!BD30))*IF(BG$2<$AE$2,TOCA!$BG30,IF(AND(BG$2>=$AE$2,BG$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$B$3:$BZ$3,0),MATCH(BH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BE30-SystemShape!BE30))*IF(BH$2<$AE$2,TOCA!$BG30,IF(AND(BH$2>=$AE$2,BH$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$B$3:$BZ$3,0),MATCH(BI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BF30-SystemShape!BF30))*IF(BI$2<$AE$2,TOCA!$BG30,IF(AND(BI$2>=$AE$2,BI$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BG30-SystemShape!BG30))*IF(BJ$2<$AE$2,TOCA!$BG30,IF(AND(BJ$2>=$AE$2,BJ$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$B$3:$BZ$3,0),MATCH(BK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BH30-SystemShape!BH30))*IF(BK$2<$AE$2,TOCA!$BG30,IF(AND(BK$2>=$AE$2,BK$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$B$3:$BZ$3,0),MATCH(BL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BI30-SystemShape!BI30))*IF(BL$2<$AE$2,TOCA!$BG30,IF(AND(BL$2>=$AE$2,BL$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$B$3:$BZ$3,0),MATCH(BM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BJ30-SystemShape!BJ30))*IF(BM$2<$AE$2,TOCA!$BG30,IF(AND(BM$2>=$AE$2,BM$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$B$3:$BZ$3,0),MATCH(BN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BK30-SystemShape!BK30))*IF(BN$2<$AE$2,TOCA!$BG30,IF(AND(BN$2>=$AE$2,BN$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$B$3:$BZ$3,0),MATCH(BO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BL30-SystemShape!BL30))*IF(BO$2<$AE$2,TOCA!$BG30,IF(AND(BO$2>=$AE$2,BO$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$B$3:$BZ$3,0),MATCH(BP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BM30-SystemShape!BM30))*IF(BP$2<$AE$2,TOCA!$BG30,IF(AND(BP$2>=$AE$2,BP$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BN30-SystemShape!BN30))*IF(BQ$2<$AE$2,TOCA!$BG30,IF(AND(BQ$2>=$AE$2,BQ$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$B$3:$BZ$3,0),MATCH(BR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BO30-SystemShape!BO30))*IF(BR$2<$AE$2,TOCA!$BG30,IF(AND(BR$2>=$AE$2,BR$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$B$3:$BZ$3,0),MATCH(BS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BP30-SystemShape!BP30))*IF(BS$2<$AE$2,TOCA!$BG30,IF(AND(BS$2>=$AE$2,BS$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$B$3:$BZ$3,0),MATCH(BT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BQ30-SystemShape!BQ30))*IF(BT$2<$AE$2,TOCA!$BG30,IF(AND(BT$2>=$AE$2,BT$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$B$3:$BZ$3,0),MATCH(BU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BR30-SystemShape!BR30))*IF(BU$2<$AE$2,TOCA!$BG30,IF(AND(BU$2>=$AE$2,BU$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$B$3:$BZ$3,0),MATCH(BV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BS30-SystemShape!BS30))*IF(BV$2<$AE$2,TOCA!$BG30,IF(AND(BV$2>=$AE$2,BV$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$B$3:$BZ$3,0),MATCH(BW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BT30-SystemShape!BT30))*IF(BW$2<$AE$2,TOCA!$BG30,IF(AND(BW$2>=$AE$2,BW$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$B$3:$BZ$3,0),MATCH(BX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BU30-SystemShape!BU30))*IF(BX$2<$AE$2,TOCA!$BG30,IF(AND(BX$2>=$AE$2,BX$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$B$3:$BZ$3,0),MATCH(BY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BV30-SystemShape!BV30))*IF(BY$2<$AE$2,TOCA!$BG30,IF(AND(BY$2>=$AE$2,BY$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$B:$BZ,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BW30-SystemShape!BW30))*IF(BZ$2<$AE$2,TOCA!$BG30,IF(AND(BZ$2>=$AE$2,BZ$2<$BC$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$CA$3:$EV$3,0),MATCH(CA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D30-(AboveHWM!D30+Tier1!D30+Existing!D30)/VLOOKUP(CA$2,Init!$F:$K,2,FALSE)-CDQ!D30-SuperPeak!D30)))))*IF(CA$2<$CY$2,TOCA!$BG30,IF(AND(CA$2>=$CY$2,CA$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$CA$3:$EV$3,0),MATCH(CB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E30-(AboveHWM!E30+Tier1!E30+Existing!E30)/VLOOKUP(CB$2,Init!$F:$K,2,FALSE)-CDQ!E30-SuperPeak!E30)))))*IF(CB$2<$CY$2,TOCA!$BG30,IF(AND(CB$2>=$CY$2,CB$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$CA$3:$EV$3,0),MATCH(CC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F30-(AboveHWM!F30+Tier1!F30+Existing!F30)/VLOOKUP(CC$2,Init!$F:$K,2,FALSE)-CDQ!F30-SuperPeak!F30)))))*IF(CC$2<$CY$2,TOCA!$BG30,IF(AND(CC$2>=$CY$2,CC$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$CA$3:$EV$3,0),MATCH(CD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G30-(AboveHWM!G30+Tier1!G30+Existing!G30)/VLOOKUP(CD$2,Init!$F:$K,2,FALSE)-CDQ!G30-SuperPeak!G30)))))*IF(CD$2<$CY$2,TOCA!$BG30,IF(AND(CD$2>=$CY$2,CD$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$CA$3:$EV$3,0),MATCH(CE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H30-(AboveHWM!H30+Tier1!H30+Existing!H30)/VLOOKUP(CE$2,Init!$F:$K,2,FALSE)-CDQ!H30-SuperPeak!H30)))))*IF(CE$2<$CY$2,TOCA!$BG30,IF(AND(CE$2>=$CY$2,CE$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$CA$3:$EV$3,0),MATCH(CF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I30-(AboveHWM!I30+Tier1!I30+Existing!I30)/VLOOKUP(CF$2,Init!$F:$K,2,FALSE)-CDQ!I30-SuperPeak!I30)))))*IF(CF$2<$CY$2,TOCA!$BG30,IF(AND(CF$2>=$CY$2,CF$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$CA$3:$EV$3,0),MATCH(CG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J30-(AboveHWM!J30+Tier1!J30+Existing!J30)/VLOOKUP(CG$2,Init!$F:$K,2,FALSE)-CDQ!J30-SuperPeak!J30)))))*IF(CG$2<$CY$2,TOCA!$BG30,IF(AND(CG$2>=$CY$2,CG$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$CA$3:$EV$3,0),MATCH(CH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K30-(AboveHWM!K30+Tier1!K30+Existing!K30)/VLOOKUP(CH$2,Init!$F:$K,2,FALSE)-CDQ!K30-SuperPeak!K30)))))*IF(CH$2<$CY$2,TOCA!$BG30,IF(AND(CH$2>=$CY$2,CH$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$CA$3:$EV$3,0),MATCH(CI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L30-(AboveHWM!L30+Tier1!L30+Existing!L30)/VLOOKUP(CI$2,Init!$F:$K,2,FALSE)-CDQ!L30-SuperPeak!L30)))))*IF(CI$2<$CY$2,TOCA!$BG30,IF(AND(CI$2>=$CY$2,CI$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M30-(AboveHWM!M30+Tier1!M30+Existing!M30)/VLOOKUP(CJ$2,Init!$F:$K,2,FALSE)-CDQ!M30-SuperPeak!M30)))))*IF(CJ$2<$CY$2,TOCA!$BG30,IF(AND(CJ$2>=$CY$2,CJ$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$CA$3:$EV$3,0),MATCH(CK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N30-(AboveHWM!N30+Tier1!N30+Existing!N30)/VLOOKUP(CK$2,Init!$F:$K,2,FALSE)-CDQ!N30-SuperPeak!N30)))))*IF(CK$2<$CY$2,TOCA!$BG30,IF(AND(CK$2>=$CY$2,CK$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$CA$3:$EV$3,0),MATCH(CL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O30-(AboveHWM!O30+Tier1!O30+Existing!O30)/VLOOKUP(CL$2,Init!$F:$K,2,FALSE)-CDQ!O30-SuperPeak!O30)))))*IF(CL$2<$CY$2,TOCA!$BG30,IF(AND(CL$2>=$CY$2,CL$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$CA$3:$EV$3,0),MATCH(CM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P30-(AboveHWM!P30+Tier1!P30+Existing!P30)/VLOOKUP(CM$2,Init!$F:$K,2,FALSE)-CDQ!P30-SuperPeak!P30)))))*IF(CM$2<$CY$2,TOCA!$BG30,IF(AND(CM$2>=$CY$2,CM$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$CA$3:$EV$3,0),MATCH(CN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q30-(AboveHWM!Q30+Tier1!Q30+Existing!Q30)/VLOOKUP(CN$2,Init!$F:$K,2,FALSE)-CDQ!Q30-SuperPeak!Q30)))))*IF(CN$2<$CY$2,TOCA!$BG30,IF(AND(CN$2>=$CY$2,CN$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$CA$3:$EV$3,0),MATCH(CO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R30-(AboveHWM!R30+Tier1!R30+Existing!R30)/VLOOKUP(CO$2,Init!$F:$K,2,FALSE)-CDQ!R30-SuperPeak!R30)))))*IF(CO$2<$CY$2,TOCA!$BG30,IF(AND(CO$2>=$CY$2,CO$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$CA$3:$EV$3,0),MATCH(CP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S30-(AboveHWM!S30+Tier1!S30+Existing!S30)/VLOOKUP(CP$2,Init!$F:$K,2,FALSE)-CDQ!S30-SuperPeak!S30)))))*IF(CP$2<$CY$2,TOCA!$BG30,IF(AND(CP$2>=$CY$2,CP$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T30-(AboveHWM!T30+Tier1!T30+Existing!T30)/VLOOKUP(CQ$2,Init!$F:$K,2,FALSE)-CDQ!T30-SuperPeak!T30)))))*IF(CQ$2<$CY$2,TOCA!$BG30,IF(AND(CQ$2>=$CY$2,CQ$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$CA$3:$EV$3,0),MATCH(CR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U30-(AboveHWM!U30+Tier1!U30+Existing!U30)/VLOOKUP(CR$2,Init!$F:$K,2,FALSE)-CDQ!U30-SuperPeak!U30)))))*IF(CR$2<$CY$2,TOCA!$BG30,IF(AND(CR$2>=$CY$2,CR$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$CA$3:$EV$3,0),MATCH(CS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V30-(AboveHWM!V30+Tier1!V30+Existing!V30)/VLOOKUP(CS$2,Init!$F:$K,2,FALSE)-CDQ!V30-SuperPeak!V30)))))*IF(CS$2<$CY$2,TOCA!$BG30,IF(AND(CS$2>=$CY$2,CS$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$CA$3:$EV$3,0),MATCH(CT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W30-(AboveHWM!W30+Tier1!W30+Existing!W30)/VLOOKUP(CT$2,Init!$F:$K,2,FALSE)-CDQ!W30-SuperPeak!W30)))))*IF(CT$2<$CY$2,TOCA!$BG30,IF(AND(CT$2>=$CY$2,CT$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$CA$3:$EV$3,0),MATCH(CU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X30-(AboveHWM!X30+Tier1!X30+Existing!X30)/VLOOKUP(CU$2,Init!$F:$K,2,FALSE)-CDQ!X30-SuperPeak!X30)))))*IF(CU$2<$CY$2,TOCA!$BG30,IF(AND(CU$2>=$CY$2,CU$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$CA$3:$EV$3,0),MATCH(CV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y30-(AboveHWM!Y30+Tier1!Y30+Existing!Y30)/VLOOKUP(CV$2,Init!$F:$K,2,FALSE)-CDQ!Y30-SuperPeak!Y30)))))*IF(CV$2<$CY$2,TOCA!$BG30,IF(AND(CV$2>=$CY$2,CV$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$CA$3:$EV$3,0),MATCH(CW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z30-(AboveHWM!Z30+Tier1!Z30+Existing!Z30)/VLOOKUP(CW$2,Init!$F:$K,2,FALSE)-CDQ!Z30-SuperPeak!Z30)))))*IF(CW$2<$CY$2,TOCA!$BG30,IF(AND(CW$2>=$CY$2,CW$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CX$3=\"HLH\",MATCH(CX$2,SliceLF!$CA$3:$EV$3,0),MATCH(CX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA30-(AboveHWM!AA30+Tier1!AA30+Existing!AA30)/VLOOKUP(CX$2,Init!$F:$K,2,FALSE)-CDQ!AA30-SuperPeak!AA30)))))*IF(CX$2<$CY$2,TOCA!$BG30,IF(AND(CX$2>=$CY$2,CX$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CY$3=\"HLH\",MATCH(CY$2,SliceLF!$CA$3:$EV$3,0),MATCH(CY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB30-(AboveHWM!AB30+Tier1!AB30+Existing!AB30)/VLOOKUP(CY$2,Init!$F:$K,2,FALSE)-CDQ!AB30-SuperPeak!AB30)))))*IF(CY$2<$CY$2,TOCA!$BG30,IF(AND(CY$2>=$CY$2,CY$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(CZ$3=\"HLH\",MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC30-(AboveHWM!AC30+Tier1!AC30+Existing!AC30)/VLOOKUP(CZ$2,Init!$F:$K,2,FALSE)-CDQ!AC30-SuperPeak!AC30)))))*IF(CZ$2<$CY$2,TOCA!$BG30,IF(AND(CZ$2>=$CY$2,CZ$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DA$3=\"HLH\",MATCH(DA$2,SliceLF!$CA$3:$EV$3,0),MATCH(DA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD30-(AboveHWM!AD30+Tier1!AD30+Existing!AD30)/VLOOKUP(DA$2,Init!$F:$K,2,FALSE)-CDQ!AD30-SuperPeak!AD30)))))*IF(DA$2<$CY$2,TOCA!$BG30,IF(AND(DA$2>=$CY$2,DA$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DB$3=\"HLH\",MATCH(DB$2,SliceLF!$CA$3:$EV$3,0),MATCH(DB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE30-(AboveHWM!AE30+Tier1!AE30+Existing!AE30)/VLOOKUP(DB$2,Init!$F:$K,2,FALSE)-CDQ!AE30-SuperPeak!AE30)))))*IF(DB$2<$CY$2,TOCA!$BG30,IF(AND(DB$2>=$CY$2,DB$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DC$3=\"HLH\",MATCH(DC$2,SliceLF!$CA$3:$EV$3,0),MATCH(DC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF30-(AboveHWM!AF30+Tier1!AF30+Existing!AF30)/VLOOKUP(DC$2,Init!$F:$K,2,FALSE)-CDQ!AF30-SuperPeak!AF30)))))*IF(DC$2<$CY$2,TOCA!$BG30,IF(AND(DC$2>=$CY$2,DC$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DD$3=\"HLH\",MATCH(DD$2,SliceLF!$CA$3:$EV$3,0),MATCH(DD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG30-(AboveHWM!AG30+Tier1!AG30+Existing!AG30)/VLOOKUP(DD$2,Init!$F:$K,2,FALSE)-CDQ!AG30-SuperPeak!AG30)))))*IF(DD$2<$CY$2,TOCA!$BG30,IF(AND(DD$2>=$CY$2,DD$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DE$3=\"HLH\",MATCH(DE$2,SliceLF!$CA$3:$EV$3,0),MATCH(DE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH30-(AboveHWM!AH30+Tier1!AH30+Existing!AH30)/VLOOKUP(DE$2,Init!$F:$K,2,FALSE)-CDQ!AH30-SuperPeak!AH30)))))*IF(DE$2<$CY$2,TOCA!$BG30,IF(AND(DE$2>=$CY$2,DE$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DF$3=\"HLH\",MATCH(DF$2,SliceLF!$CA$3:$EV$3,0),MATCH(DF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI30-(AboveHWM!AI30+Tier1!AI30+Existing!AI30)/VLOOKUP(DF$2,Init!$F:$K,2,FALSE)-CDQ!AI30-SuperPeak!AI30)))))*IF(DF$2<$CY$2,TOCA!$BG30,IF(AND(DF$2>=$CY$2,DF$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DG$3=\"HLH\",MATCH(DG$2,SliceLF!$CA$3:$EV$3,0),MATCH(DG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ30-(AboveHWM!AJ30+Tier1!AJ30+Existing!AJ30)/VLOOKUP(DG$2,Init!$F:$K,2,FALSE)-CDQ!AJ30-SuperPeak!AJ30)))))*IF(DG$2<$CY$2,TOCA!$BG30,IF(AND(DG$2>=$CY$2,DG$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DH$3=\"HLH\",MATCH(DH$2,SliceLF!$CA$3:$EV$3,0),MATCH(DH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK30-(AboveHWM!AK30+Tier1!AK30+Existing!AK30)/VLOOKUP(DH$2,Init!$F:$K,2,FALSE)-CDQ!AK30-SuperPeak!AK30)))))*IF(DH$2<$CY$2,TOCA!$BG30,IF(AND(DH$2>=$CY$2,DH$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DI$3=\"HLH\",MATCH(DI$2,SliceLF!$CA$3:$EV$3,0),MATCH(DI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL30-(AboveHWM!AL30+Tier1!AL30+Existing!AL30)/VLOOKUP(DI$2,Init!$F:$K,2,FALSE)-CDQ!AL30-SuperPeak!AL30)))))*IF(DI$2<$CY$2,TOCA!$BG30,IF(AND(DI$2>=$CY$2,DI$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DJ$3=\"HLH\",MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM30-(AboveHWM!AM30+Tier1!AM30+Existing!AM30)/VLOOKUP(DJ$2,Init!$F:$K,2,FALSE)-CDQ!AM30-SuperPeak!AM30)))))*IF(DJ$2<$CY$2,TOCA!$BG30,IF(AND(DJ$2>=$CY$2,DJ$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DK$3=\"HLH\",MATCH(DK$2,SliceLF!$CA$3:$EV$3,0),MATCH(DK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN30-(AboveHWM!AN30+Tier1!AN30+Existing!AN30)/VLOOKUP(DK$2,Init!$F:$K,2,FALSE)-CDQ!AN30-SuperPeak!AN30)))))*IF(DK$2<$CY$2,TOCA!$BG30,IF(AND(DK$2>=$CY$2,DK$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DL$3=\"HLH\",MATCH(DL$2,SliceLF!$CA$3:$EV$3,0),MATCH(DL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO30-(AboveHWM!AO30+Tier1!AO30+Existing!AO30)/VLOOKUP(DL$2,Init!$F:$K,2,FALSE)-CDQ!AO30-SuperPeak!AO30)))))*IF(DL$2<$CY$2,TOCA!$BG30,IF(AND(DL$2>=$CY$2,DL$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DM$3=\"HLH\",MATCH(DM$2,SliceLF!$CA$3:$EV$3,0),MATCH(DM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP30-(AboveHWM!AP30+Tier1!AP30+Existing!AP30)/VLOOKUP(DM$2,Init!$F:$K,2,FALSE)-CDQ!AP30-SuperPeak!AP30)))))*IF(DM$2<$CY$2,TOCA!$BG30,IF(AND(DM$2>=$CY$2,DM$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DN$3=\"HLH\",MATCH(DN$2,SliceLF!$CA$3:$EV$3,0),MATCH(DN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ30-(AboveHWM!AQ30+Tier1!AQ30+Existing!AQ30)/VLOOKUP(DN$2,Init!$F:$K,2,FALSE)-CDQ!AQ30-SuperPeak!AQ30)))))*IF(DN$2<$CY$2,TOCA!$BG30,IF(AND(DN$2>=$CY$2,DN$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DO$3=\"HLH\",MATCH(DO$2,SliceLF!$CA$3:$EV$3,0),MATCH(DO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR30-(AboveHWM!AR30+Tier1!AR30+Existing!AR30)/VLOOKUP(DO$2,Init!$F:$K,2,FALSE)-CDQ!AR30-SuperPeak!AR30)))))*IF(DO$2<$CY$2,TOCA!$BG30,IF(AND(DO$2>=$CY$2,DO$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DP$3=\"HLH\",MATCH(DP$2,SliceLF!$CA$3:$EV$3,0),MATCH(DP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS30-(AboveHWM!AS30+Tier1!AS30+Existing!AS30)/VLOOKUP(DP$2,Init!$F:$K,2,FALSE)-CDQ!AS30-SuperPeak!AS30)))))*IF(DP$2<$CY$2,TOCA!$BG30,IF(AND(DP$2>=$CY$2,DP$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DQ$3=\"HLH\",MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT30-(AboveHWM!AT30+Tier1!AT30+Existing!AT30)/VLOOKUP(DQ$2,Init!$F:$K,2,FALSE)-CDQ!AT30-SuperPeak!AT30)))))*IF(DQ$2<$CY$2,TOCA!$BG30,IF(AND(DQ$2>=$CY$2,DQ$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DR$3=\"HLH\",MATCH(DR$2,SliceLF!$CA$3:$EV$3,0),MATCH(DR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU30-(AboveHWM!AU30+Tier1!AU30+Existing!AU30)/VLOOKUP(DR$2,Init!$F:$K,2,FALSE)-CDQ!AU30-SuperPeak!AU30)))))*IF(DR$2<$CY$2,TOCA!$BG30,IF(AND(DR$2>=$CY$2,DR$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DS$3=\"HLH\",MATCH(DS$2,SliceLF!$CA$3:$EV$3,0),MATCH(DS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV30-(AboveHWM!AV30+Tier1!AV30+Existing!AV30)/VLOOKUP(DS$2,Init!$F:$K,2,FALSE)-CDQ!AV30-SuperPeak!AV30)))))*IF(DS$2<$CY$2,TOCA!$BG30,IF(AND(DS$2>=$CY$2,DS$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DT$3=\"HLH\",MATCH(DT$2,SliceLF!$CA$3:$EV$3,0),MATCH(DT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW30-(AboveHWM!AW30+Tier1!AW30+Existing!AW30)/VLOOKUP(DT$2,Init!$F:$K,2,FALSE)-CDQ!AW30-SuperPeak!AW30)))))*IF(DT$2<$CY$2,TOCA!$BG30,IF(AND(DT$2>=$CY$2,DT$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DU$3=\"HLH\",MATCH(DU$2,SliceLF!$CA$3:$EV$3,0),MATCH(DU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX30-(AboveHWM!AX30+Tier1!AX30+Existing!AX30)/VLOOKUP(DU$2,Init!$F:$K,2,FALSE)-CDQ!AX30-SuperPeak!AX30)))))*IF(DU$2<$CY$2,TOCA!$BG30,IF(AND(DU$2>=$CY$2,DU$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DV$3=\"HLH\",MATCH(DV$2,SliceLF!$CA$3:$EV$3,0),MATCH(DV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY30-(AboveHWM!AY30+Tier1!AY30+Existing!AY30)/VLOOKUP(DV$2,Init!$F:$K,2,FALSE)-CDQ!AY30-SuperPeak!AY30)))))*IF(DV$2<$CY$2,TOCA!$BG30,IF(AND(DV$2>=$CY$2,DV$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DW$3=\"HLH\",MATCH(DW$2,SliceLF!$CA$3:$EV$3,0),MATCH(DW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AZ30-(AboveHWM!AZ30+Tier1!AZ30+Existing!AZ30)/VLOOKUP(DW$2,Init!$F:$K,2,FALSE)-CDQ!AZ30-SuperPeak!AZ30)))))*IF(DW$2<$CY$2,TOCA!$BG30,IF(AND(DW$2>=$CY$2,DW$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DX$3=\"HLH\",MATCH(DX$2,SliceLF!$CA$3:$EV$3,0),MATCH(DX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BA30-(AboveHWM!BA30+Tier1!BA30+Existing!BA30)/VLOOKUP(DX$2,Init!$F:$K,2,FALSE)-CDQ!BA30-SuperPeak!BA30)))))*IF(DX$2<$CY$2,TOCA!$BG30,IF(AND(DX$2>=$CY$2,DX$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DY$3=\"HLH\",MATCH(DY$2,SliceLF!$CA$3:$EV$3,0),MATCH(DY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BB30-(AboveHWM!BB30+Tier1!BB30+Existing!BB30)/VLOOKUP(DY$2,Init!$F:$K,2,FALSE)-CDQ!BB30-SuperPeak!BB30)))))*IF(DY$2<$CY$2,TOCA!$BG30,IF(AND(DY$2>=$CY$2,DY$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(DZ$3=\"HLH\",MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BC30-(AboveHWM!BC30+Tier1!BC30+Existing!BC30)/VLOOKUP(DZ$2,Init!$F:$K,2,FALSE)-CDQ!BC30-SuperPeak!BC30)))))*IF(DZ$2<$CY$2,TOCA!$BG30,IF(AND(DZ$2>=$CY$2,DZ$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(EA$3=\"HLH\",MATCH(EA$2,SliceLF!$CA$3:$EV$3,0),MATCH(EA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BD30-(AboveHWM!BD30+Tier1!BD30+Existing!BD30)/VLOOKUP(EA$2,Init!$F:$K,2,FALSE)-CDQ!BD30-SuperPeak!BD30)))))*IF(EA$2<$CY$2,TOCA!$BG30,IF(AND(EA$2>=$CY$2,EA$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(EB$3=\"HLH\",MATCH(EB$2,SliceLF!$CA$3:$EV$3,0),MATCH(EB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BE30-(AboveHWM!BE30+Tier1!BE30+Existing!BE30)/VLOOKUP(EB$2,Init!$F:$K,2,FALSE)-CDQ!BE30-SuperPeak!BE30)))))*IF(EB$2<$CY$2,TOCA!$BG30,IF(AND(EB$2>=$CY$2,EB$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(EC$3=\"HLH\",MATCH(EC$2,SliceLF!$CA$3:$EV$3,0),MATCH(EC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BF30-(AboveHWM!BF30+Tier1!BF30+Existing!BF30)/VLOOKUP(EC$2,Init!$F:$K,2,FALSE)-CDQ!BF30-SuperPeak!BF30)))))*IF(EC$2<$CY$2,TOCA!$BG30,IF(AND(EC$2>=$CY$2,EC$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(ED$3=\"HLH\",MATCH(ED$2,SliceLF!$CA$3:$EV$3,0),MATCH(ED$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ED$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BG30-(AboveHWM!BG30+Tier1!BG30+Existing!BG30)/VLOOKUP(ED$2,Init!$F:$K,2,FALSE)-CDQ!BG30-SuperPeak!BG30)))))*IF(ED$2<$CY$2,TOCA!$BG30,IF(AND(ED$2>=$CY$2,ED$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(EE$3=\"HLH\",MATCH(EE$2,SliceLF!$CA$3:$EV$3,0),MATCH(EE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BH30-(AboveHWM!BH30+Tier1!BH30+Existing!BH30)/VLOOKUP(EE$2,Init!$F:$K,2,FALSE)-CDQ!BH30-SuperPeak!BH30)))))*IF(EE$2<$CY$2,TOCA!$BG30,IF(AND(EE$2>=$CY$2,EE$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(EF$3=\"HLH\",MATCH(EF$2,SliceLF!$CA$3:$EV$3,0),MATCH(EF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BI30-(AboveHWM!BI30+Tier1!BI30+Existing!BI30)/VLOOKUP(EF$2,Init!$F:$K,2,FALSE)-CDQ!BI30-SuperPeak!BI30)))))*IF(EF$2<$CY$2,TOCA!$BG30,IF(AND(EF$2>=$CY$2,EF$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(EG$3=\"HLH\",MATCH(EG$2,SliceLF!$CA$3:$EV$3,0),MATCH(EG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BJ30-(AboveHWM!BJ30+Tier1!BJ30+Existing!BJ30)/VLOOKUP(EG$2,Init!$F:$K,2,FALSE)-CDQ!BJ30-SuperPeak!BJ30)))))*IF(EG$2<$CY$2,TOCA!$BG30,IF(AND(EG$2>=$CY$2,EG$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(EH$3=\"HLH\",MATCH(EH$2,SliceLF!$CA$3:$EV$3,0),MATCH(EH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BK30-(AboveHWM!BK30+Tier1!BK30+Existing!BK30)/VLOOKUP(EH$2,Init!$F:$K,2,FALSE)-CDQ!BK30-SuperPeak!BK30)))))*IF(EH$2<$CY$2,TOCA!$BG30,IF(AND(EH$2>=$CY$2,EH$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(EI$3=\"HLH\",MATCH(EI$2,SliceLF!$CA$3:$EV$3,0),MATCH(EI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BL30-(AboveHWM!BL30+Tier1!BL30+Existing!BL30)/VLOOKUP(EI$2,Init!$F:$K,2,FALSE)-CDQ!BL30-SuperPeak!BL30)))))*IF(EI$2<$CY$2,TOCA!$BG30,IF(AND(EI$2>=$CY$2,EI$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(EJ$3=\"HLH\",MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BM30-(AboveHWM!BM30+Tier1!BM30+Existing!BM30)/VLOOKUP(EJ$2,Init!$F:$K,2,FALSE)-CDQ!BM30-SuperPeak!BM30)))))*IF(EJ$2<$CY$2,TOCA!$BG30,IF(AND(EJ$2>=$CY$2,EJ$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(EK$3=\"HLH\",MATCH(EK$2,SliceLF!$CA$3:$EV$3,0),MATCH(EK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BN30-(AboveHWM!BN30+Tier1!BN30+Existing!BN30)/VLOOKUP(EK$2,Init!$F:$K,2,FALSE)-CDQ!BN30-SuperPeak!BN30)))))*IF(EK$2<$CY$2,TOCA!$BG30,IF(AND(EK$2>=$CY$2,EK$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(EL$3=\"HLH\",MATCH(EL$2,SliceLF!$CA$3:$EV$3,0),MATCH(EL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BO30-(AboveHWM!BO30+Tier1!BO30+Existing!BO30)/VLOOKUP(EL$2,Init!$F:$K,2,FALSE)-CDQ!BO30-SuperPeak!BO30)))))*IF(EL$2<$CY$2,TOCA!$BG30,IF(AND(EL$2>=$CY$2,EL$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(EM$3=\"HLH\",MATCH(EM$2,SliceLF!$CA$3:$EV$3,0),MATCH(EM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BP30-(AboveHWM!BP30+Tier1!BP30+Existing!BP30)/VLOOKUP(EM$2,Init!$F:$K,2,FALSE)-CDQ!BP30-SuperPeak!BP30)))))*IF(EM$2<$CY$2,TOCA!$BG30,IF(AND(EM$2>=$CY$2,EM$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(EN$3=\"HLH\",MATCH(EN$2,SliceLF!$CA$3:$EV$3,0),MATCH(EN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BQ30-(AboveHWM!BQ30+Tier1!BQ30+Existing!BQ30)/VLOOKUP(EN$2,Init!$F:$K,2,FALSE)-CDQ!BQ30-SuperPeak!BQ30)))))*IF(EN$2<$CY$2,TOCA!$BG30,IF(AND(EN$2>=$CY$2,EN$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(EO$3=\"HLH\",MATCH(EO$2,SliceLF!$CA$3:$EV$3,0),MATCH(EO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BR30-(AboveHWM!BR30+Tier1!BR30+Existing!BR30)/VLOOKUP(EO$2,Init!$F:$K,2,FALSE)-CDQ!BR30-SuperPeak!BR30)))))*IF(EO$2<$CY$2,TOCA!$BG30,IF(AND(EO$2>=$CY$2,EO$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(EP$3=\"HLH\",MATCH(EP$2,SliceLF!$CA$3:$EV$3,0),MATCH(EP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BS30-(AboveHWM!BS30+Tier1!BS30+Existing!BS30)/VLOOKUP(EP$2,Init!$F:$K,2,FALSE)-CDQ!BS30-SuperPeak!BS30)))))*IF(EP$2<$CY$2,TOCA!$BG30,IF(AND(EP$2>=$CY$2,EP$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(EQ$3=\"HLH\",MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BT30-(AboveHWM!BT30+Tier1!BT30+Existing!BT30)/VLOOKUP(EQ$2,Init!$F:$K,2,FALSE)-CDQ!BT30-SuperPeak!BT30)))))*IF(EQ$2<$CY$2,TOCA!$BG30,IF(AND(EQ$2>=$CY$2,EQ$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(ER$3=\"HLH\",MATCH(ER$2,SliceLF!$CA$3:$EV$3,0),MATCH(ER$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ER$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BU30-(AboveHWM!BU30+Tier1!BU30+Existing!BU30)/VLOOKUP(ER$2,Init!$F:$K,2,FALSE)-CDQ!BU30-SuperPeak!BU30)))))*IF(ER$2<$CY$2,TOCA!$BG30,IF(AND(ER$2>=$CY$2,ER$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(ES$3=\"HLH\",MATCH(ES$2,SliceLF!$CA$3:$EV$3,0),MATCH(ES$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ES$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BV30-(AboveHWM!BV30+Tier1!BV30+Existing!BV30)/VLOOKUP(ES$2,Init!$F:$K,2,FALSE)-CDQ!BV30-SuperPeak!BV30)))))*IF(ES$2<$CY$2,TOCA!$BG30,IF(AND(ES$2>=$CY$2,ES$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0},{"$f":"IF($B30=10298,0,IF(VLOOKUP($B30,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B30,SliceLF!$CA:$EV,IF(ET$3=\"HLH\",MATCH(ET$2,SliceLF!$CA$3:$EV$3,0),MATCH(ET$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ET$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BW30-(AboveHWM!BW30+Tier1!BW30+Existing!BW30)/VLOOKUP(ET$2,Init!$F:$K,2,FALSE)-CDQ!BW30-SuperPeak!BW30)))))*IF(ET$2<$CY$2,TOCA!$BG30,IF(AND(ET$2>=$CY$2,ET$2<$DW$2),TOCA!$BH30,TOCA!$BI30))","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,MATCH(D$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AS45))*TOCA!BG45","v":3.1675000000000004E-5},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,MATCH(E$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AT45))*TOCA!BH45","v":3.1661000000000001E-5},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,MATCH(F$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AU45))*TOCA!BI45","v":3.1675000000000004E-5},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BZ$3,0),MATCH(G$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!D45-SystemShape!D45))*IF(G$2<$AE$2,TOCA!$BG45,IF(AND(G$2>=$AE$2,G$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-9.9995935613591183},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BZ$3,0),MATCH(H$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!E45-SystemShape!E45))*IF(H$2<$AE$2,TOCA!$BG45,IF(AND(H$2>=$AE$2,H$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-3.772286443497725},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BZ$3,0),MATCH(I$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!F45-SystemShape!F45))*IF(I$2<$AE$2,TOCA!$BG45,IF(AND(I$2>=$AE$2,I$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-17.918644817955848},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BZ$3,0),MATCH(J$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!G45-SystemShape!G45))*IF(J$2<$AE$2,TOCA!$BG45,IF(AND(J$2>=$AE$2,J$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":3.3983511856308488},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BZ$3,0),MATCH(K$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!H45-SystemShape!H45))*IF(K$2<$AE$2,TOCA!$BG45,IF(AND(K$2>=$AE$2,K$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-15.862250835139371},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BZ$3,0),MATCH(L$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!I45-SystemShape!I45))*IF(L$2<$AE$2,TOCA!$BG45,IF(AND(L$2>=$AE$2,L$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":10.826062999242463},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BZ$3,0),MATCH(M$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!J45-SystemShape!J45))*IF(M$2<$AE$2,TOCA!$BG45,IF(AND(M$2>=$AE$2,M$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-21.723978725654526},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BZ$3,0),MATCH(N$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!K45-SystemShape!K45))*IF(N$2<$AE$2,TOCA!$BG45,IF(AND(N$2>=$AE$2,N$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":4.2874622475431057},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BZ$3,0),MATCH(O$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!L45-SystemShape!L45))*IF(O$2<$AE$2,TOCA!$BG45,IF(AND(O$2>=$AE$2,O$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-7.8640245685127104},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BZ$3,0),MATCH(P$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!M45-SystemShape!M45))*IF(P$2<$AE$2,TOCA!$BG45,IF(AND(P$2>=$AE$2,P$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":9.4737879753280332},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BZ$3,0),MATCH(Q$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!N45-SystemShape!N45))*IF(Q$2<$AE$2,TOCA!$BG45,IF(AND(Q$2>=$AE$2,Q$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-27.203341047599594},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BZ$3,0),MATCH(R$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!O45-SystemShape!O45))*IF(R$2<$AE$2,TOCA!$BG45,IF(AND(R$2>=$AE$2,R$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":4.9924919851389715},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BZ$3,0),MATCH(S$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!P45-SystemShape!P45))*IF(S$2<$AE$2,TOCA!$BG45,IF(AND(S$2>=$AE$2,S$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":9.0152519043556381E-2},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BZ$3,0),MATCH(T$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Q45-SystemShape!Q45))*IF(T$2<$AE$2,TOCA!$BG45,IF(AND(T$2>=$AE$2,T$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":3.7196312434048382},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BZ$3,0),MATCH(U$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!R45-SystemShape!R45))*IF(U$2<$AE$2,TOCA!$BG45,IF(AND(U$2>=$AE$2,U$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-24.476529016543928},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BZ$3,0),MATCH(V$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!S45-SystemShape!S45))*IF(V$2<$AE$2,TOCA!$BG45,IF(AND(V$2>=$AE$2,V$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-5.4916249709986387},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BZ$3,0),MATCH(W$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!T45-SystemShape!T45))*IF(W$2<$AE$2,TOCA!$BG45,IF(AND(W$2>=$AE$2,W$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-21.058557276771342},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BZ$3,0),MATCH(X$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!U45-SystemShape!U45))*IF(X$2<$AE$2,TOCA!$BG45,IF(AND(X$2>=$AE$2,X$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-1.3080076610937239},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BZ$3,0),MATCH(Y$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!V45-SystemShape!V45))*IF(Y$2<$AE$2,TOCA!$BG45,IF(AND(Y$2>=$AE$2,Y$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":30.205109331099937},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BZ$3,0),MATCH(Z$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!W45-SystemShape!W45))*IF(Z$2<$AE$2,TOCA!$BG45,IF(AND(Z$2>=$AE$2,Z$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":31.776799582760404},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BZ$3,0),MATCH(AA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!X45-SystemShape!X45))*IF(AA$2<$AE$2,TOCA!$BG45,IF(AND(AA$2>=$AE$2,AA$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":7.2209425819208226},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BZ$3,0),MATCH(AB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Y45-SystemShape!Y45))*IF(AB$2<$AE$2,TOCA!$BG45,IF(AND(AB$2>=$AE$2,AB$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":25.859096968170583},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BZ$3,0),MATCH(AC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Z45-SystemShape!Z45))*IF(AC$2<$AE$2,TOCA!$BG45,IF(AND(AC$2>=$AE$2,AC$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":7.9076457260103377},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BZ$3,0),MATCH(AD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AA45-SystemShape!AA45))*IF(AD$2<$AE$2,TOCA!$BG45,IF(AND(AD$2>=$AE$2,AD$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":14.786158455577434},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BZ$3,0),MATCH(AE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AB45-SystemShape!AB45))*IF(AE$2<$AE$2,TOCA!$BG45,IF(AND(AE$2>=$AE$2,AE$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-10.002953561359119},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BZ$3,0),MATCH(AF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AC45-SystemShape!AC45))*IF(AF$2<$AE$2,TOCA!$BG45,IF(AND(AF$2>=$AE$2,AF$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-3.7743864434977312},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BZ$3,0),MATCH(AG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AD45-SystemShape!AD45))*IF(AG$2<$AE$2,TOCA!$BG45,IF(AND(AG$2>=$AE$2,AG$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-17.875866429086045},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BZ$3,0),MATCH(AH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AE45-SystemShape!AE45))*IF(AH$2<$AE$2,TOCA!$BG45,IF(AND(AH$2>=$AE$2,AH$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":3.4260768823443826},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BZ$3,0),MATCH(AI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AF45-SystemShape!AF45))*IF(AI$2<$AE$2,TOCA!$BG45,IF(AND(AI$2>=$AE$2,AI$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-15.829044255764728},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AG45-SystemShape!AG45))*IF(AJ$2<$AE$2,TOCA!$BG45,IF(AND(AJ$2>=$AE$2,AJ$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":10.840771212281473},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BZ$3,0),MATCH(AK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AH45-SystemShape!AH45))*IF(AK$2<$AE$2,TOCA!$BG45,IF(AND(AK$2>=$AE$2,AK$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-26.358934235610029},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BZ$3,0),MATCH(AL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AI45-SystemShape!AI45))*IF(AL$2<$AE$2,TOCA!$BG45,IF(AND(AL$2>=$AE$2,AL$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":9.036934155941978},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BZ$3,0),MATCH(AM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AJ45-SystemShape!AJ45))*IF(AM$2<$AE$2,TOCA!$BG45,IF(AND(AM$2>=$AE$2,AM$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-7.8181667499188654},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BZ$3,0),MATCH(AN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AK45-SystemShape!AK45))*IF(AN$2<$AE$2,TOCA!$BG45,IF(AND(AN$2>=$AE$2,AN$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":9.5000161839577189},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BZ$3,0),MATCH(AO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AL45-SystemShape!AL45))*IF(AO$2<$AE$2,TOCA!$BG45,IF(AND(AO$2>=$AE$2,AO$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-23.232644103490156},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BZ$3,0),MATCH(AP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AM45-SystemShape!AM45))*IF(AP$2<$AE$2,TOCA!$BG45,IF(AND(AP$2>=$AE$2,AP$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":1.0916532881289618},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AN45-SystemShape!AN45))*IF(AQ$2<$AE$2,TOCA!$BG45,IF(AND(AQ$2>=$AE$2,AQ$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":0.13923531572022968},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BZ$3,0),MATCH(AR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AO45-SystemShape!AO45))*IF(AR$2<$AE$2,TOCA!$BG45,IF(AND(AR$2>=$AE$2,AR$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":3.7508011190983566},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BZ$3,0),MATCH(AS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AP45-SystemShape!AP45))*IF(AS$2<$AE$2,TOCA!$BG45,IF(AND(AS$2>=$AE$2,AS$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-24.439322316426111},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BZ$3,0),MATCH(AT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AQ45-SystemShape!AQ45))*IF(AT$2<$AE$2,TOCA!$BG45,IF(AND(AT$2>=$AE$2,AT$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-5.4686812671440537},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BZ$3,0),MATCH(AU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AR45-SystemShape!AR45))*IF(AU$2<$AE$2,TOCA!$BG45,IF(AND(AU$2>=$AE$2,AU$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-20.988178703389341},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BZ$3,0),MATCH(AV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AS45-SystemShape!AS45))*IF(AV$2<$AE$2,TOCA!$BG45,IF(AND(AV$2>=$AE$2,AV$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-1.268483284226942},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BZ$3,0),MATCH(AW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AT45-SystemShape!AT45))*IF(AW$2<$AE$2,TOCA!$BG45,IF(AND(AW$2>=$AE$2,AW$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":30.245270765649735},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BZ$3,0),MATCH(AX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AU45-SystemShape!AU45))*IF(AX$2<$AE$2,TOCA!$BG45,IF(AND(AX$2>=$AE$2,AX$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":31.799510451453106},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BZ$3,0),MATCH(AY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AV45-SystemShape!AV45))*IF(AY$2<$AE$2,TOCA!$BG45,IF(AND(AY$2>=$AE$2,AY$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":7.2495371155862793},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AW45-SystemShape!AW45))*IF(AZ$2<$AE$2,TOCA!$BG45,IF(AND(AZ$2>=$AE$2,AZ$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":25.86979209658243},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BZ$3,0),MATCH(BA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AX45-SystemShape!AX45))*IF(BA$2<$AE$2,TOCA!$BG45,IF(AND(BA$2>=$AE$2,BA$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":7.9442843488938673},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$B$3:$BZ$3,0),MATCH(BB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AY45-SystemShape!AY45))*IF(BB$2<$AE$2,TOCA!$BG45,IF(AND(BB$2>=$AE$2,BB$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":14.808569939132981},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$B$3:$BZ$3,0),MATCH(BC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AZ45-SystemShape!AZ45))*IF(BC$2<$AE$2,TOCA!$BG45,IF(AND(BC$2>=$AE$2,BC$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-12.999163561359127},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$B$3:$BZ$3,0),MATCH(BD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BA45-SystemShape!BA45))*IF(BD$2<$AE$2,TOCA!$BG45,IF(AND(BD$2>=$AE$2,BD$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-0.76067644349773111},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$B$3:$BZ$3,0),MATCH(BE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BB45-SystemShape!BB45))*IF(BE$2<$AE$2,TOCA!$BG45,IF(AND(BE$2>=$AE$2,BE$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-13.86648481795585},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$B$3:$BZ$3,0),MATCH(BF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BC45-SystemShape!BC45))*IF(BF$2<$AE$2,TOCA!$BG45,IF(AND(BF$2>=$AE$2,BF$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-0.64624881436914972},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$B$3:$BZ$3,0),MATCH(BG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BD45-SystemShape!BD45))*IF(BG$2<$AE$2,TOCA!$BG45,IF(AND(BG$2>=$AE$2,BG$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-15.872680835139363},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$B$3:$BZ$3,0),MATCH(BH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BE45-SystemShape!BE45))*IF(BH$2<$AE$2,TOCA!$BG45,IF(AND(BH$2>=$AE$2,BH$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":10.818292999242455},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$B$3:$BZ$3,0),MATCH(BI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BF45-SystemShape!BF45))*IF(BI$2<$AE$2,TOCA!$BG45,IF(AND(BI$2>=$AE$2,BI$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-26.407258725654525},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BG45-SystemShape!BG45))*IF(BJ$2<$AE$2,TOCA!$BG45,IF(AND(BJ$2>=$AE$2,BJ$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":9.0105022475431049},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$B$3:$BZ$3,0),MATCH(BK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BH45-SystemShape!BH45))*IF(BK$2<$AE$2,TOCA!$BG45,IF(AND(BK$2>=$AE$2,BK$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-4.0525245685127063},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$B$3:$BZ$3,0),MATCH(BL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BI45-SystemShape!BI45))*IF(BL$2<$AE$2,TOCA!$BG45,IF(AND(BL$2>=$AE$2,BL$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":11.07048797532803},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$B$3:$BZ$3,0),MATCH(BM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BJ45-SystemShape!BJ45))*IF(BM$2<$AE$2,TOCA!$BG45,IF(AND(BM$2>=$AE$2,BM$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-23.289081047599602},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$B$3:$BZ$3,0),MATCH(BN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BK45-SystemShape!BK45))*IF(BN$2<$AE$2,TOCA!$BG45,IF(AND(BN$2>=$AE$2,BN$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":1.0603819851389711},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$B$3:$BZ$3,0),MATCH(BO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BL45-SystemShape!BL45))*IF(BO$2<$AE$2,TOCA!$BG45,IF(AND(BO$2>=$AE$2,BO$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-3.5962574809564449},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$B$3:$BZ$3,0),MATCH(BP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BM45-SystemShape!BM45))*IF(BP$2<$AE$2,TOCA!$BG45,IF(AND(BP$2>=$AE$2,BP$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":7.4192012434048387},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BN45-SystemShape!BN45))*IF(BQ$2<$AE$2,TOCA!$BG45,IF(AND(BQ$2>=$AE$2,BQ$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-20.741679016543927},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$B$3:$BZ$3,0),MATCH(BR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BO45-SystemShape!BO45))*IF(BR$2<$AE$2,TOCA!$BG45,IF(AND(BR$2>=$AE$2,BR$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-9.226404970998642},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$B$3:$BZ$3,0),MATCH(BS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BP45-SystemShape!BP45))*IF(BS$2<$AE$2,TOCA!$BG45,IF(AND(BS$2>=$AE$2,BS$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-21.062757276771336},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$B$3:$BZ$3,0),MATCH(BT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BQ45-SystemShape!BQ45))*IF(BT$2<$AE$2,TOCA!$BG45,IF(AND(BT$2>=$AE$2,BT$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":-1.3106676610937247},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$B$3:$BZ$3,0),MATCH(BU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BR45-SystemShape!BR45))*IF(BU$2<$AE$2,TOCA!$BG45,IF(AND(BU$2>=$AE$2,BU$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":24.524679331099943},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$B$3:$BZ$3,0),MATCH(BV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BS45-SystemShape!BS45))*IF(BV$2<$AE$2,TOCA!$BG45,IF(AND(BV$2>=$AE$2,BV$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":37.447219582760411},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$B$3:$BZ$3,0),MATCH(BW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BT45-SystemShape!BT45))*IF(BW$2<$AE$2,TOCA!$BG45,IF(AND(BW$2>=$AE$2,BW$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":12.25051258192083},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$B$3:$BZ$3,0),MATCH(BX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BU45-SystemShape!BU45))*IF(BX$2<$AE$2,TOCA!$BG45,IF(AND(BX$2>=$AE$2,BX$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":20.809296968170575},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$B$3:$BZ$3,0),MATCH(BY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BV45-SystemShape!BV45))*IF(BY$2<$AE$2,TOCA!$BG45,IF(AND(BY$2>=$AE$2,BY$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":7.9070157260103366},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$B:$BZ,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BW45-SystemShape!BW45))*IF(BZ$2<$AE$2,TOCA!$BG45,IF(AND(BZ$2>=$AE$2,BZ$2<$BC$2),TOCA!$BH45,TOCA!$BI45))","v":14.785668455577429},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$CA$3:$EV$3,0),MATCH(CA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D45-(AboveHWM!D45+Tier1!D45+Existing!D45)/VLOOKUP(CA$2,Init!$F:$K,2,FALSE)-CDQ!D45-SuperPeak!D45)))))*IF(CA$2<$CY$2,TOCA!$BG45,IF(AND(CA$2>=$CY$2,CA$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":85.464004629629628},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$CA$3:$EV$3,0),MATCH(CB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E45-(AboveHWM!E45+Tier1!E45+Existing!E45)/VLOOKUP(CB$2,Init!$F:$K,2,FALSE)-CDQ!E45-SuperPeak!E45)))))*IF(CB$2<$CY$2,TOCA!$BG45,IF(AND(CB$2>=$CY$2,CB$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$CA$3:$EV$3,0),MATCH(CC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F45-(AboveHWM!F45+Tier1!F45+Existing!F45)/VLOOKUP(CC$2,Init!$F:$K,2,FALSE)-CDQ!F45-SuperPeak!F45)))))*IF(CC$2<$CY$2,TOCA!$BG45,IF(AND(CC$2>=$CY$2,CC$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":21.152942708333317},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$CA$3:$EV$3,0),MATCH(CD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G45-(AboveHWM!G45+Tier1!G45+Existing!G45)/VLOOKUP(CD$2,Init!$F:$K,2,FALSE)-CDQ!G45-SuperPeak!G45)))))*IF(CD$2<$CY$2,TOCA!$BG45,IF(AND(CD$2>=$CY$2,CD$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$CA$3:$EV$3,0),MATCH(CE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H45-(AboveHWM!H45+Tier1!H45+Existing!H45)/VLOOKUP(CE$2,Init!$F:$K,2,FALSE)-CDQ!H45-SuperPeak!H45)))))*IF(CE$2<$CY$2,TOCA!$BG45,IF(AND(CE$2>=$CY$2,CE$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":36.297692307692337},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$CA$3:$EV$3,0),MATCH(CF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I45-(AboveHWM!I45+Tier1!I45+Existing!I45)/VLOOKUP(CF$2,Init!$F:$K,2,FALSE)-CDQ!I45-SuperPeak!I45)))))*IF(CF$2<$CY$2,TOCA!$BG45,IF(AND(CF$2>=$CY$2,CF$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$CA$3:$EV$3,0),MATCH(CG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J45-(AboveHWM!J45+Tier1!J45+Existing!J45)/VLOOKUP(CG$2,Init!$F:$K,2,FALSE)-CDQ!J45-SuperPeak!J45)))))*IF(CG$2<$CY$2,TOCA!$BG45,IF(AND(CG$2>=$CY$2,CG$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":77.299182692307696},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$CA$3:$EV$3,0),MATCH(CH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K45-(AboveHWM!K45+Tier1!K45+Existing!K45)/VLOOKUP(CH$2,Init!$F:$K,2,FALSE)-CDQ!K45-SuperPeak!K45)))))*IF(CH$2<$CY$2,TOCA!$BG45,IF(AND(CH$2>=$CY$2,CH$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$CA$3:$EV$3,0),MATCH(CI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L45-(AboveHWM!L45+Tier1!L45+Existing!L45)/VLOOKUP(CI$2,Init!$F:$K,2,FALSE)-CDQ!L45-SuperPeak!L45)))))*IF(CI$2<$CY$2,TOCA!$BG45,IF(AND(CI$2>=$CY$2,CI$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":32.933177083333348},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M45-(AboveHWM!M45+Tier1!M45+Existing!M45)/VLOOKUP(CJ$2,Init!$F:$K,2,FALSE)-CDQ!M45-SuperPeak!M45)))))*IF(CJ$2<$CY$2,TOCA!$BG45,IF(AND(CJ$2>=$CY$2,CJ$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$CA$3:$EV$3,0),MATCH(CK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N45-(AboveHWM!N45+Tier1!N45+Existing!N45)/VLOOKUP(CK$2,Init!$F:$K,2,FALSE)-CDQ!N45-SuperPeak!N45)))))*IF(CK$2<$CY$2,TOCA!$BG45,IF(AND(CK$2>=$CY$2,CK$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":43.299206730769207},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$CA$3:$EV$3,0),MATCH(CL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O45-(AboveHWM!O45+Tier1!O45+Existing!O45)/VLOOKUP(CL$2,Init!$F:$K,2,FALSE)-CDQ!O45-SuperPeak!O45)))))*IF(CL$2<$CY$2,TOCA!$BG45,IF(AND(CL$2>=$CY$2,CL$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$CA$3:$EV$3,0),MATCH(CM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P45-(AboveHWM!P45+Tier1!P45+Existing!P45)/VLOOKUP(CM$2,Init!$F:$K,2,FALSE)-CDQ!P45-SuperPeak!P45)))))*IF(CM$2<$CY$2,TOCA!$BG45,IF(AND(CM$2>=$CY$2,CM$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$CA$3:$EV$3,0),MATCH(CN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q45-(AboveHWM!Q45+Tier1!Q45+Existing!Q45)/VLOOKUP(CN$2,Init!$F:$K,2,FALSE)-CDQ!Q45-SuperPeak!Q45)))))*IF(CN$2<$CY$2,TOCA!$BG45,IF(AND(CN$2>=$CY$2,CN$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$CA$3:$EV$3,0),MATCH(CO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R45-(AboveHWM!R45+Tier1!R45+Existing!R45)/VLOOKUP(CO$2,Init!$F:$K,2,FALSE)-CDQ!R45-SuperPeak!R45)))))*IF(CO$2<$CY$2,TOCA!$BG45,IF(AND(CO$2>=$CY$2,CO$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":7.5978000000000137},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$CA$3:$EV$3,0),MATCH(CP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S45-(AboveHWM!S45+Tier1!S45+Existing!S45)/VLOOKUP(CP$2,Init!$F:$K,2,FALSE)-CDQ!S45-SuperPeak!S45)))))*IF(CP$2<$CY$2,TOCA!$BG45,IF(AND(CP$2>=$CY$2,CP$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T45-(AboveHWM!T45+Tier1!T45+Existing!T45)/VLOOKUP(CQ$2,Init!$F:$K,2,FALSE)-CDQ!T45-SuperPeak!T45)))))*IF(CQ$2<$CY$2,TOCA!$BG45,IF(AND(CQ$2>=$CY$2,CQ$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":37.961370192307697},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$CA$3:$EV$3,0),MATCH(CR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U45-(AboveHWM!U45+Tier1!U45+Existing!U45)/VLOOKUP(CR$2,Init!$F:$K,2,FALSE)-CDQ!U45-SuperPeak!U45)))))*IF(CR$2<$CY$2,TOCA!$BG45,IF(AND(CR$2>=$CY$2,CR$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$CA$3:$EV$3,0),MATCH(CS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V45-(AboveHWM!V45+Tier1!V45+Existing!V45)/VLOOKUP(CS$2,Init!$F:$K,2,FALSE)-CDQ!V45-SuperPeak!V45)))))*IF(CS$2<$CY$2,TOCA!$BG45,IF(AND(CS$2>=$CY$2,CS$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":42.277980769230766},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$CA$3:$EV$3,0),MATCH(CT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W45-(AboveHWM!W45+Tier1!W45+Existing!W45)/VLOOKUP(CT$2,Init!$F:$K,2,FALSE)-CDQ!W45-SuperPeak!W45)))))*IF(CT$2<$CY$2,TOCA!$BG45,IF(AND(CT$2>=$CY$2,CT$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$CA$3:$EV$3,0),MATCH(CU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X45-(AboveHWM!X45+Tier1!X45+Existing!X45)/VLOOKUP(CU$2,Init!$F:$K,2,FALSE)-CDQ!X45-SuperPeak!X45)))))*IF(CU$2<$CY$2,TOCA!$BG45,IF(AND(CU$2>=$CY$2,CU$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":70.915552884615394},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$CA$3:$EV$3,0),MATCH(CV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y45-(AboveHWM!Y45+Tier1!Y45+Existing!Y45)/VLOOKUP(CV$2,Init!$F:$K,2,FALSE)-CDQ!Y45-SuperPeak!Y45)))))*IF(CV$2<$CY$2,TOCA!$BG45,IF(AND(CV$2>=$CY$2,CV$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$CA$3:$EV$3,0),MATCH(CW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z45-(AboveHWM!Z45+Tier1!Z45+Existing!Z45)/VLOOKUP(CW$2,Init!$F:$K,2,FALSE)-CDQ!Z45-SuperPeak!Z45)))))*IF(CW$2<$CY$2,TOCA!$BG45,IF(AND(CW$2>=$CY$2,CW$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":62.894300000000008},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CX$3=\"HLH\",MATCH(CX$2,SliceLF!$CA$3:$EV$3,0),MATCH(CX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA45-(AboveHWM!AA45+Tier1!AA45+Existing!AA45)/VLOOKUP(CX$2,Init!$F:$K,2,FALSE)-CDQ!AA45-SuperPeak!AA45)))))*IF(CX$2<$CY$2,TOCA!$BG45,IF(AND(CX$2>=$CY$2,CX$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CY$3=\"HLH\",MATCH(CY$2,SliceLF!$CA$3:$EV$3,0),MATCH(CY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB45-(AboveHWM!AB45+Tier1!AB45+Existing!AB45)/VLOOKUP(CY$2,Init!$F:$K,2,FALSE)-CDQ!AB45-SuperPeak!AB45)))))*IF(CY$2<$CY$2,TOCA!$BG45,IF(AND(CY$2>=$CY$2,CY$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":85.471782407407417},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(CZ$3=\"HLH\",MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC45-(AboveHWM!AC45+Tier1!AC45+Existing!AC45)/VLOOKUP(CZ$2,Init!$F:$K,2,FALSE)-CDQ!AC45-SuperPeak!AC45)))))*IF(CZ$2<$CY$2,TOCA!$BG45,IF(AND(CZ$2>=$CY$2,CZ$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DA$3=\"HLH\",MATCH(DA$2,SliceLF!$CA$3:$EV$3,0),MATCH(DA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD45-(AboveHWM!AD45+Tier1!AD45+Existing!AD45)/VLOOKUP(DA$2,Init!$F:$K,2,FALSE)-CDQ!AD45-SuperPeak!AD45)))))*IF(DA$2<$CY$2,TOCA!$BG45,IF(AND(DA$2>=$CY$2,DA$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":21.15841145833334},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DB$3=\"HLH\",MATCH(DB$2,SliceLF!$CA$3:$EV$3,0),MATCH(DB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE45-(AboveHWM!AE45+Tier1!AE45+Existing!AE45)/VLOOKUP(DB$2,Init!$F:$K,2,FALSE)-CDQ!AE45-SuperPeak!AE45)))))*IF(DB$2<$CY$2,TOCA!$BG45,IF(AND(DB$2>=$CY$2,DB$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DC$3=\"HLH\",MATCH(DC$2,SliceLF!$CA$3:$EV$3,0),MATCH(DC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF45-(AboveHWM!AF45+Tier1!AF45+Existing!AF45)/VLOOKUP(DC$2,Init!$F:$K,2,FALSE)-CDQ!AF45-SuperPeak!AF45)))))*IF(DC$2<$CY$2,TOCA!$BG45,IF(AND(DC$2>=$CY$2,DC$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":36.34800480769232},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DD$3=\"HLH\",MATCH(DD$2,SliceLF!$CA$3:$EV$3,0),MATCH(DD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG45-(AboveHWM!AG45+Tier1!AG45+Existing!AG45)/VLOOKUP(DD$2,Init!$F:$K,2,FALSE)-CDQ!AG45-SuperPeak!AG45)))))*IF(DD$2<$CY$2,TOCA!$BG45,IF(AND(DD$2>=$CY$2,DD$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DE$3=\"HLH\",MATCH(DE$2,SliceLF!$CA$3:$EV$3,0),MATCH(DE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH45-(AboveHWM!AH45+Tier1!AH45+Existing!AH45)/VLOOKUP(DE$2,Init!$F:$K,2,FALSE)-CDQ!AH45-SuperPeak!AH45)))))*IF(DE$2<$CY$2,TOCA!$BG45,IF(AND(DE$2>=$CY$2,DE$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":78.897349999999975},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DF$3=\"HLH\",MATCH(DF$2,SliceLF!$CA$3:$EV$3,0),MATCH(DF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI45-(AboveHWM!AI45+Tier1!AI45+Existing!AI45)/VLOOKUP(DF$2,Init!$F:$K,2,FALSE)-CDQ!AI45-SuperPeak!AI45)))))*IF(DF$2<$CY$2,TOCA!$BG45,IF(AND(DF$2>=$CY$2,DF$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DG$3=\"HLH\",MATCH(DG$2,SliceLF!$CA$3:$EV$3,0),MATCH(DG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ45-(AboveHWM!AJ45+Tier1!AJ45+Existing!AJ45)/VLOOKUP(DG$2,Init!$F:$K,2,FALSE)-CDQ!AJ45-SuperPeak!AJ45)))))*IF(DG$2<$CY$2,TOCA!$BG45,IF(AND(DG$2>=$CY$2,DG$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":32.932812500000004},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DH$3=\"HLH\",MATCH(DH$2,SliceLF!$CA$3:$EV$3,0),MATCH(DH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK45-(AboveHWM!AK45+Tier1!AK45+Existing!AK45)/VLOOKUP(DH$2,Init!$F:$K,2,FALSE)-CDQ!AK45-SuperPeak!AK45)))))*IF(DH$2<$CY$2,TOCA!$BG45,IF(AND(DH$2>=$CY$2,DH$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DI$3=\"HLH\",MATCH(DI$2,SliceLF!$CA$3:$EV$3,0),MATCH(DI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL45-(AboveHWM!AL45+Tier1!AL45+Existing!AL45)/VLOOKUP(DI$2,Init!$F:$K,2,FALSE)-CDQ!AL45-SuperPeak!AL45)))))*IF(DI$2<$CY$2,TOCA!$BG45,IF(AND(DI$2>=$CY$2,DI$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":41.9724537037037},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DJ$3=\"HLH\",MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM45-(AboveHWM!AM45+Tier1!AM45+Existing!AM45)/VLOOKUP(DJ$2,Init!$F:$K,2,FALSE)-CDQ!AM45-SuperPeak!AM45)))))*IF(DJ$2<$CY$2,TOCA!$BG45,IF(AND(DJ$2>=$CY$2,DJ$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DK$3=\"HLH\",MATCH(DK$2,SliceLF!$CA$3:$EV$3,0),MATCH(DK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN45-(AboveHWM!AN45+Tier1!AN45+Existing!AN45)/VLOOKUP(DK$2,Init!$F:$K,2,FALSE)-CDQ!AN45-SuperPeak!AN45)))))*IF(DK$2<$CY$2,TOCA!$BG45,IF(AND(DK$2>=$CY$2,DK$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DL$3=\"HLH\",MATCH(DL$2,SliceLF!$CA$3:$EV$3,0),MATCH(DL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO45-(AboveHWM!AO45+Tier1!AO45+Existing!AO45)/VLOOKUP(DL$2,Init!$F:$K,2,FALSE)-CDQ!AO45-SuperPeak!AO45)))))*IF(DL$2<$CY$2,TOCA!$BG45,IF(AND(DL$2>=$CY$2,DL$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DM$3=\"HLH\",MATCH(DM$2,SliceLF!$CA$3:$EV$3,0),MATCH(DM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP45-(AboveHWM!AP45+Tier1!AP45+Existing!AP45)/VLOOKUP(DM$2,Init!$F:$K,2,FALSE)-CDQ!AP45-SuperPeak!AP45)))))*IF(DM$2<$CY$2,TOCA!$BG45,IF(AND(DM$2>=$CY$2,DM$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":7.6226500000000375},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DN$3=\"HLH\",MATCH(DN$2,SliceLF!$CA$3:$EV$3,0),MATCH(DN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ45-(AboveHWM!AQ45+Tier1!AQ45+Existing!AQ45)/VLOOKUP(DN$2,Init!$F:$K,2,FALSE)-CDQ!AQ45-SuperPeak!AQ45)))))*IF(DN$2<$CY$2,TOCA!$BG45,IF(AND(DN$2>=$CY$2,DN$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DO$3=\"HLH\",MATCH(DO$2,SliceLF!$CA$3:$EV$3,0),MATCH(DO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR45-(AboveHWM!AR45+Tier1!AR45+Existing!AR45)/VLOOKUP(DO$2,Init!$F:$K,2,FALSE)-CDQ!AR45-SuperPeak!AR45)))))*IF(DO$2<$CY$2,TOCA!$BG45,IF(AND(DO$2>=$CY$2,DO$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":37.916778846153854},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DP$3=\"HLH\",MATCH(DP$2,SliceLF!$CA$3:$EV$3,0),MATCH(DP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS45-(AboveHWM!AS45+Tier1!AS45+Existing!AS45)/VLOOKUP(DP$2,Init!$F:$K,2,FALSE)-CDQ!AS45-SuperPeak!AS45)))))*IF(DP$2<$CY$2,TOCA!$BG45,IF(AND(DP$2>=$CY$2,DP$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DQ$3=\"HLH\",MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT45-(AboveHWM!AT45+Tier1!AT45+Existing!AT45)/VLOOKUP(DQ$2,Init!$F:$K,2,FALSE)-CDQ!AT45-SuperPeak!AT45)))))*IF(DQ$2<$CY$2,TOCA!$BG45,IF(AND(DQ$2>=$CY$2,DQ$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":42.289254807692338},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DR$3=\"HLH\",MATCH(DR$2,SliceLF!$CA$3:$EV$3,0),MATCH(DR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU45-(AboveHWM!AU45+Tier1!AU45+Existing!AU45)/VLOOKUP(DR$2,Init!$F:$K,2,FALSE)-CDQ!AU45-SuperPeak!AU45)))))*IF(DR$2<$CY$2,TOCA!$BG45,IF(AND(DR$2>=$CY$2,DR$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DS$3=\"HLH\",MATCH(DS$2,SliceLF!$CA$3:$EV$3,0),MATCH(DS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV45-(AboveHWM!AV45+Tier1!AV45+Existing!AV45)/VLOOKUP(DS$2,Init!$F:$K,2,FALSE)-CDQ!AV45-SuperPeak!AV45)))))*IF(DS$2<$CY$2,TOCA!$BG45,IF(AND(DS$2>=$CY$2,DS$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":70.962836538461545},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DT$3=\"HLH\",MATCH(DT$2,SliceLF!$CA$3:$EV$3,0),MATCH(DT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW45-(AboveHWM!AW45+Tier1!AW45+Existing!AW45)/VLOOKUP(DT$2,Init!$F:$K,2,FALSE)-CDQ!AW45-SuperPeak!AW45)))))*IF(DT$2<$CY$2,TOCA!$BG45,IF(AND(DT$2>=$CY$2,DT$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DU$3=\"HLH\",MATCH(DU$2,SliceLF!$CA$3:$EV$3,0),MATCH(DU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX45-(AboveHWM!AX45+Tier1!AX45+Existing!AX45)/VLOOKUP(DU$2,Init!$F:$K,2,FALSE)-CDQ!AX45-SuperPeak!AX45)))))*IF(DU$2<$CY$2,TOCA!$BG45,IF(AND(DU$2>=$CY$2,DU$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":62.890450000000023},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DV$3=\"HLH\",MATCH(DV$2,SliceLF!$CA$3:$EV$3,0),MATCH(DV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY45-(AboveHWM!AY45+Tier1!AY45+Existing!AY45)/VLOOKUP(DV$2,Init!$F:$K,2,FALSE)-CDQ!AY45-SuperPeak!AY45)))))*IF(DV$2<$CY$2,TOCA!$BG45,IF(AND(DV$2>=$CY$2,DV$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DW$3=\"HLH\",MATCH(DW$2,SliceLF!$CA$3:$EV$3,0),MATCH(DW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AZ45-(AboveHWM!AZ45+Tier1!AZ45+Existing!AZ45)/VLOOKUP(DW$2,Init!$F:$K,2,FALSE)-CDQ!AZ45-SuperPeak!AZ45)))))*IF(DW$2<$CY$2,TOCA!$BG45,IF(AND(DW$2>=$CY$2,DW$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":86.271971153846181},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DX$3=\"HLH\",MATCH(DX$2,SliceLF!$CA$3:$EV$3,0),MATCH(DX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BA45-(AboveHWM!BA45+Tier1!BA45+Existing!BA45)/VLOOKUP(DX$2,Init!$F:$K,2,FALSE)-CDQ!BA45-SuperPeak!BA45)))))*IF(DX$2<$CY$2,TOCA!$BG45,IF(AND(DX$2>=$CY$2,DX$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DY$3=\"HLH\",MATCH(DY$2,SliceLF!$CA$3:$EV$3,0),MATCH(DY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BB45-(AboveHWM!BB45+Tier1!BB45+Existing!BB45)/VLOOKUP(DY$2,Init!$F:$K,2,FALSE)-CDQ!BB45-SuperPeak!BB45)))))*IF(DY$2<$CY$2,TOCA!$BG45,IF(AND(DY$2>=$CY$2,DY$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":19.732825000000012},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(DZ$3=\"HLH\",MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BC45-(AboveHWM!BC45+Tier1!BC45+Existing!BC45)/VLOOKUP(DZ$2,Init!$F:$K,2,FALSE)-CDQ!BC45-SuperPeak!BC45)))))*IF(DZ$2<$CY$2,TOCA!$BG45,IF(AND(DZ$2>=$CY$2,DZ$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(EA$3=\"HLH\",MATCH(EA$2,SliceLF!$CA$3:$EV$3,0),MATCH(EA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BD45-(AboveHWM!BD45+Tier1!BD45+Existing!BD45)/VLOOKUP(EA$2,Init!$F:$K,2,FALSE)-CDQ!BD45-SuperPeak!BD45)))))*IF(EA$2<$CY$2,TOCA!$BG45,IF(AND(EA$2>=$CY$2,EA$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":36.322764423076933},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(EB$3=\"HLH\",MATCH(EB$2,SliceLF!$CA$3:$EV$3,0),MATCH(EB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BE45-(AboveHWM!BE45+Tier1!BE45+Existing!BE45)/VLOOKUP(EB$2,Init!$F:$K,2,FALSE)-CDQ!BE45-SuperPeak!BE45)))))*IF(EB$2<$CY$2,TOCA!$BG45,IF(AND(EB$2>=$CY$2,EB$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(EC$3=\"HLH\",MATCH(EC$2,SliceLF!$CA$3:$EV$3,0),MATCH(EC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BF45-(AboveHWM!BF45+Tier1!BF45+Existing!BF45)/VLOOKUP(EC$2,Init!$F:$K,2,FALSE)-CDQ!BF45-SuperPeak!BF45)))))*IF(EC$2<$CY$2,TOCA!$BG45,IF(AND(EC$2>=$CY$2,EC$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":78.877750000000006},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(ED$3=\"HLH\",MATCH(ED$2,SliceLF!$CA$3:$EV$3,0),MATCH(ED$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ED$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BG45-(AboveHWM!BG45+Tier1!BG45+Existing!BG45)/VLOOKUP(ED$2,Init!$F:$K,2,FALSE)-CDQ!BG45-SuperPeak!BG45)))))*IF(ED$2<$CY$2,TOCA!$BG45,IF(AND(ED$2>=$CY$2,ED$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(EE$3=\"HLH\",MATCH(EE$2,SliceLF!$CA$3:$EV$3,0),MATCH(EE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BH45-(AboveHWM!BH45+Tier1!BH45+Existing!BH45)/VLOOKUP(EE$2,Init!$F:$K,2,FALSE)-CDQ!BH45-SuperPeak!BH45)))))*IF(EE$2<$CY$2,TOCA!$BG45,IF(AND(EE$2>=$CY$2,EE$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":33.359900000000032},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(EF$3=\"HLH\",MATCH(EF$2,SliceLF!$CA$3:$EV$3,0),MATCH(EF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BI45-(AboveHWM!BI45+Tier1!BI45+Existing!BI45)/VLOOKUP(EF$2,Init!$F:$K,2,FALSE)-CDQ!BI45-SuperPeak!BI45)))))*IF(EF$2<$CY$2,TOCA!$BG45,IF(AND(EF$2>=$CY$2,EF$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(EG$3=\"HLH\",MATCH(EG$2,SliceLF!$CA$3:$EV$3,0),MATCH(EG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BJ45-(AboveHWM!BJ45+Tier1!BJ45+Existing!BJ45)/VLOOKUP(EG$2,Init!$F:$K,2,FALSE)-CDQ!BJ45-SuperPeak!BJ45)))))*IF(EG$2<$CY$2,TOCA!$BG45,IF(AND(EG$2>=$CY$2,EG$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":41.98622685185186},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(EH$3=\"HLH\",MATCH(EH$2,SliceLF!$CA$3:$EV$3,0),MATCH(EH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BK45-(AboveHWM!BK45+Tier1!BK45+Existing!BK45)/VLOOKUP(EH$2,Init!$F:$K,2,FALSE)-CDQ!BK45-SuperPeak!BK45)))))*IF(EH$2<$CY$2,TOCA!$BG45,IF(AND(EH$2>=$CY$2,EH$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(EI$3=\"HLH\",MATCH(EI$2,SliceLF!$CA$3:$EV$3,0),MATCH(EI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BL45-(AboveHWM!BL45+Tier1!BL45+Existing!BL45)/VLOOKUP(EI$2,Init!$F:$K,2,FALSE)-CDQ!BL45-SuperPeak!BL45)))))*IF(EI$2<$CY$2,TOCA!$BG45,IF(AND(EI$2>=$CY$2,EI$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(EJ$3=\"HLH\",MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BM45-(AboveHWM!BM45+Tier1!BM45+Existing!BM45)/VLOOKUP(EJ$2,Init!$F:$K,2,FALSE)-CDQ!BM45-SuperPeak!BM45)))))*IF(EJ$2<$CY$2,TOCA!$BG45,IF(AND(EJ$2>=$CY$2,EJ$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(EK$3=\"HLH\",MATCH(EK$2,SliceLF!$CA$3:$EV$3,0),MATCH(EK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BN45-(AboveHWM!BN45+Tier1!BN45+Existing!BN45)/VLOOKUP(EK$2,Init!$F:$K,2,FALSE)-CDQ!BN45-SuperPeak!BN45)))))*IF(EK$2<$CY$2,TOCA!$BG45,IF(AND(EK$2>=$CY$2,EK$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":6.5229567307692484},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(EL$3=\"HLH\",MATCH(EL$2,SliceLF!$CA$3:$EV$3,0),MATCH(EL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BO45-(AboveHWM!BO45+Tier1!BO45+Existing!BO45)/VLOOKUP(EL$2,Init!$F:$K,2,FALSE)-CDQ!BO45-SuperPeak!BO45)))))*IF(EL$2<$CY$2,TOCA!$BG45,IF(AND(EL$2>=$CY$2,EL$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(EM$3=\"HLH\",MATCH(EM$2,SliceLF!$CA$3:$EV$3,0),MATCH(EM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BP45-(AboveHWM!BP45+Tier1!BP45+Existing!BP45)/VLOOKUP(EM$2,Init!$F:$K,2,FALSE)-CDQ!BP45-SuperPeak!BP45)))))*IF(EM$2<$CY$2,TOCA!$BG45,IF(AND(EM$2>=$CY$2,EM$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":37.971466346153839},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(EN$3=\"HLH\",MATCH(EN$2,SliceLF!$CA$3:$EV$3,0),MATCH(EN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BQ45-(AboveHWM!BQ45+Tier1!BQ45+Existing!BQ45)/VLOOKUP(EN$2,Init!$F:$K,2,FALSE)-CDQ!BQ45-SuperPeak!BQ45)))))*IF(EN$2<$CY$2,TOCA!$BG45,IF(AND(EN$2>=$CY$2,EN$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(EO$3=\"HLH\",MATCH(EO$2,SliceLF!$CA$3:$EV$3,0),MATCH(EO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BR45-(AboveHWM!BR45+Tier1!BR45+Existing!BR45)/VLOOKUP(EO$2,Init!$F:$K,2,FALSE)-CDQ!BR45-SuperPeak!BR45)))))*IF(EO$2<$CY$2,TOCA!$BG45,IF(AND(EO$2>=$CY$2,EO$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":43.817374999999977},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(EP$3=\"HLH\",MATCH(EP$2,SliceLF!$CA$3:$EV$3,0),MATCH(EP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BS45-(AboveHWM!BS45+Tier1!BS45+Existing!BS45)/VLOOKUP(EP$2,Init!$F:$K,2,FALSE)-CDQ!BS45-SuperPeak!BS45)))))*IF(EP$2<$CY$2,TOCA!$BG45,IF(AND(EP$2>=$CY$2,EP$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(EQ$3=\"HLH\",MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BT45-(AboveHWM!BT45+Tier1!BT45+Existing!BT45)/VLOOKUP(EQ$2,Init!$F:$K,2,FALSE)-CDQ!BT45-SuperPeak!BT45)))))*IF(EQ$2<$CY$2,TOCA!$BG45,IF(AND(EQ$2>=$CY$2,EQ$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":69.638009259259235},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(ER$3=\"HLH\",MATCH(ER$2,SliceLF!$CA$3:$EV$3,0),MATCH(ER$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ER$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BU45-(AboveHWM!BU45+Tier1!BU45+Existing!BU45)/VLOOKUP(ER$2,Init!$F:$K,2,FALSE)-CDQ!BU45-SuperPeak!BU45)))))*IF(ER$2<$CY$2,TOCA!$BG45,IF(AND(ER$2>=$CY$2,ER$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(ES$3=\"HLH\",MATCH(ES$2,SliceLF!$CA$3:$EV$3,0),MATCH(ES$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ES$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BV45-(AboveHWM!BV45+Tier1!BV45+Existing!BV45)/VLOOKUP(ES$2,Init!$F:$K,2,FALSE)-CDQ!BV45-SuperPeak!BV45)))))*IF(ES$2<$CY$2,TOCA!$BG45,IF(AND(ES$2>=$CY$2,ES$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":62.895875000000011},{"$f":"IF($B45=10298,0,IF(VLOOKUP($B45,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B45,SliceLF!$CA:$EV,IF(ET$3=\"HLH\",MATCH(ET$2,SliceLF!$CA$3:$EV$3,0),MATCH(ET$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ET$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BW45-(AboveHWM!BW45+Tier1!BW45+Existing!BW45)/VLOOKUP(ET$2,Init!$F:$K,2,FALSE)-CDQ!BW45-SuperPeak!BW45)))))*IF(ET$2<$CY$2,TOCA!$BG45,IF(AND(ET$2>=$CY$2,ET$2<$DW$2),TOCA!$BH45,TOCA!$BI45))","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,MATCH(D$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AS77))*TOCA!BG77","v":2.7072910860578733E-4},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,MATCH(E$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AT77))*TOCA!BH77","v":2.7072910860578733E-4},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,MATCH(F$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AU77))*TOCA!BI77","v":2.7072910860578733E-4},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BZ$3,0),MATCH(G$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!D77-SystemShape!D77))*IF(G$2<$AE$2,TOCA!$BG77,IF(AND(G$2>=$AE$2,G$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":125.42071016559171},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BZ$3,0),MATCH(H$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!E77-SystemShape!E77))*IF(H$2<$AE$2,TOCA!$BG77,IF(AND(H$2>=$AE$2,H$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":62.743147499672176},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BZ$3,0),MATCH(I$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!F77-SystemShape!F77))*IF(I$2<$AE$2,TOCA!$BG77,IF(AND(I$2>=$AE$2,I$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-18.022051412698787},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BZ$3,0),MATCH(J$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!G77-SystemShape!G77))*IF(J$2<$AE$2,TOCA!$BG77,IF(AND(J$2>=$AE$2,J$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":82.055146097154108},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BZ$3,0),MATCH(K$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!H77-SystemShape!H77))*IF(K$2<$AE$2,TOCA!$BG77,IF(AND(K$2>=$AE$2,K$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":218.59217535005212},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BZ$3,0),MATCH(L$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!I77-SystemShape!I77))*IF(L$2<$AE$2,TOCA!$BG77,IF(AND(L$2>=$AE$2,L$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":242.31081928195545},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BZ$3,0),MATCH(M$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!J77-SystemShape!J77))*IF(M$2<$AE$2,TOCA!$BG77,IF(AND(M$2>=$AE$2,M$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":158.94720286843929},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BZ$3,0),MATCH(N$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!K77-SystemShape!K77))*IF(N$2<$AE$2,TOCA!$BG77,IF(AND(N$2>=$AE$2,N$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":200.97479719826671},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BZ$3,0),MATCH(O$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!L77-SystemShape!L77))*IF(O$2<$AE$2,TOCA!$BG77,IF(AND(O$2>=$AE$2,O$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":83.357895572352106},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BZ$3,0),MATCH(P$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!M77-SystemShape!M77))*IF(P$2<$AE$2,TOCA!$BG77,IF(AND(P$2>=$AE$2,P$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":129.13838813090106},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BZ$3,0),MATCH(Q$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!N77-SystemShape!N77))*IF(Q$2<$AE$2,TOCA!$BG77,IF(AND(Q$2>=$AE$2,Q$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-16.493453004138193},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BZ$3,0),MATCH(R$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!O77-SystemShape!O77))*IF(R$2<$AE$2,TOCA!$BG77,IF(AND(R$2>=$AE$2,R$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":147.0013088842185},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BZ$3,0),MATCH(S$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!P77-SystemShape!P77))*IF(S$2<$AE$2,TOCA!$BG77,IF(AND(S$2>=$AE$2,S$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":133.72925550763117},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BZ$3,0),MATCH(T$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Q77-SystemShape!Q77))*IF(T$2<$AE$2,TOCA!$BG77,IF(AND(T$2>=$AE$2,T$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":86.485754497474943},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BZ$3,0),MATCH(U$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!R77-SystemShape!R77))*IF(U$2<$AE$2,TOCA!$BG77,IF(AND(U$2>=$AE$2,U$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-257.78237840043312},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BZ$3,0),MATCH(V$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!S77-SystemShape!S77))*IF(V$2<$AE$2,TOCA!$BG77,IF(AND(V$2>=$AE$2,V$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-124.90581050858478},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BZ$3,0),MATCH(W$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!T77-SystemShape!T77))*IF(W$2<$AE$2,TOCA!$BG77,IF(AND(W$2>=$AE$2,W$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-358.39558914371742},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BZ$3,0),MATCH(X$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!U77-SystemShape!U77))*IF(X$2<$AE$2,TOCA!$BG77,IF(AND(X$2>=$AE$2,X$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-161.75443067347916},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BZ$3,0),MATCH(Y$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!V77-SystemShape!V77))*IF(Y$2<$AE$2,TOCA!$BG77,IF(AND(Y$2>=$AE$2,Y$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-202.31375658616346},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BZ$3,0),MATCH(Z$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!W77-SystemShape!W77))*IF(Z$2<$AE$2,TOCA!$BG77,IF(AND(Z$2>=$AE$2,Z$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-99.525666308775541},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BZ$3,0),MATCH(AA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!X77-SystemShape!X77))*IF(AA$2<$AE$2,TOCA!$BG77,IF(AND(AA$2>=$AE$2,AA$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-260.5278016321119},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BZ$3,0),MATCH(AB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Y77-SystemShape!Y77))*IF(AB$2<$AE$2,TOCA!$BG77,IF(AND(AB$2>=$AE$2,AB$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-64.697265950425106},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BZ$3,0),MATCH(AC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Z77-SystemShape!Z77))*IF(AC$2<$AE$2,TOCA!$BG77,IF(AND(AC$2>=$AE$2,AC$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-86.813876010823932},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BZ$3,0),MATCH(AD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AA77-SystemShape!AA77))*IF(AD$2<$AE$2,TOCA!$BG77,IF(AND(AD$2>=$AE$2,AD$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-34.927222378944961},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BZ$3,0),MATCH(AE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AB77-SystemShape!AB77))*IF(AE$2<$AE$2,TOCA!$BG77,IF(AND(AE$2>=$AE$2,AE$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":125.42071016559171},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BZ$3,0),MATCH(AF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AC77-SystemShape!AC77))*IF(AF$2<$AE$2,TOCA!$BG77,IF(AND(AF$2>=$AE$2,AF$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":62.743147499672176},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BZ$3,0),MATCH(AG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AD77-SystemShape!AD77))*IF(AG$2<$AE$2,TOCA!$BG77,IF(AND(AG$2>=$AE$2,AG$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-18.022051412698787},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BZ$3,0),MATCH(AH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AE77-SystemShape!AE77))*IF(AH$2<$AE$2,TOCA!$BG77,IF(AND(AH$2>=$AE$2,AH$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":82.055146097154108},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BZ$3,0),MATCH(AI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AF77-SystemShape!AF77))*IF(AI$2<$AE$2,TOCA!$BG77,IF(AND(AI$2>=$AE$2,AI$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":218.59217535005212},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AG77-SystemShape!AG77))*IF(AJ$2<$AE$2,TOCA!$BG77,IF(AND(AJ$2>=$AE$2,AJ$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":242.31081928195545},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BZ$3,0),MATCH(AK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AH77-SystemShape!AH77))*IF(AK$2<$AE$2,TOCA!$BG77,IF(AND(AK$2>=$AE$2,AK$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":110.91029395449691},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BZ$3,0),MATCH(AL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AI77-SystemShape!AI77))*IF(AL$2<$AE$2,TOCA!$BG77,IF(AND(AL$2>=$AE$2,AL$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":249.01164035497473},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BZ$3,0),MATCH(AM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AJ77-SystemShape!AJ77))*IF(AM$2<$AE$2,TOCA!$BG77,IF(AND(AM$2>=$AE$2,AM$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":83.357895572352106},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BZ$3,0),MATCH(AN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AK77-SystemShape!AK77))*IF(AN$2<$AE$2,TOCA!$BG77,IF(AND(AN$2>=$AE$2,AN$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":129.13838813090106},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BZ$3,0),MATCH(AO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AL77-SystemShape!AL77))*IF(AO$2<$AE$2,TOCA!$BG77,IF(AND(AO$2>=$AE$2,AO$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":21.134546048849444},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BZ$3,0),MATCH(AP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AM77-SystemShape!AM77))*IF(AP$2<$AE$2,TOCA!$BG77,IF(AND(AP$2>=$AE$2,AP$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":109.37337558846501},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AN77-SystemShape!AN77))*IF(AQ$2<$AE$2,TOCA!$BG77,IF(AND(AQ$2>=$AE$2,AQ$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":133.72925550763117},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BZ$3,0),MATCH(AR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AO77-SystemShape!AO77))*IF(AR$2<$AE$2,TOCA!$BG77,IF(AND(AR$2>=$AE$2,AR$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":86.485754497474943},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BZ$3,0),MATCH(AS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AP77-SystemShape!AP77))*IF(AS$2<$AE$2,TOCA!$BG77,IF(AND(AS$2>=$AE$2,AS$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-257.78237840043312},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BZ$3,0),MATCH(AT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AQ77-SystemShape!AQ77))*IF(AT$2<$AE$2,TOCA!$BG77,IF(AND(AT$2>=$AE$2,AT$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-124.90581050858478},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BZ$3,0),MATCH(AU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AR77-SystemShape!AR77))*IF(AU$2<$AE$2,TOCA!$BG77,IF(AND(AU$2>=$AE$2,AU$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-358.39558914371742},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BZ$3,0),MATCH(AV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AS77-SystemShape!AS77))*IF(AV$2<$AE$2,TOCA!$BG77,IF(AND(AV$2>=$AE$2,AV$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-161.75443067347916},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BZ$3,0),MATCH(AW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AT77-SystemShape!AT77))*IF(AW$2<$AE$2,TOCA!$BG77,IF(AND(AW$2>=$AE$2,AW$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-202.31375658616346},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BZ$3,0),MATCH(AX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AU77-SystemShape!AU77))*IF(AX$2<$AE$2,TOCA!$BG77,IF(AND(AX$2>=$AE$2,AX$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-99.525666308775541},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BZ$3,0),MATCH(AY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AV77-SystemShape!AV77))*IF(AY$2<$AE$2,TOCA!$BG77,IF(AND(AY$2>=$AE$2,AY$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-260.5278016321119},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AW77-SystemShape!AW77))*IF(AZ$2<$AE$2,TOCA!$BG77,IF(AND(AZ$2>=$AE$2,AZ$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-64.697265950425106},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BZ$3,0),MATCH(BA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AX77-SystemShape!AX77))*IF(BA$2<$AE$2,TOCA!$BG77,IF(AND(BA$2>=$AE$2,BA$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-86.813876010823932},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$B$3:$BZ$3,0),MATCH(BB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AY77-SystemShape!AY77))*IF(BB$2<$AE$2,TOCA!$BG77,IF(AND(BB$2>=$AE$2,BB$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-34.927222378944961},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$B$3:$BZ$3,0),MATCH(BC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AZ77-SystemShape!AZ77))*IF(BC$2<$AE$2,TOCA!$BG77,IF(AND(BC$2>=$AE$2,BC$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":95.357423326057614},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$B$3:$BZ$3,0),MATCH(BD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BA77-SystemShape!BA77))*IF(BD$2<$AE$2,TOCA!$BG77,IF(AND(BD$2>=$AE$2,BD$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":93.131340833005538},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$B$3:$BZ$3,0),MATCH(BE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BB77-SystemShape!BB77))*IF(BE$2<$AE$2,TOCA!$BG77,IF(AND(BE$2>=$AE$2,BE$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":17.877781770315096},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$B$3:$BZ$3,0),MATCH(BF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BC77-SystemShape!BC77))*IF(BF$2<$AE$2,TOCA!$BG77,IF(AND(BF$2>=$AE$2,BF$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":46.470158551118715},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$B$3:$BZ$3,0),MATCH(BG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BD77-SystemShape!BD77))*IF(BG$2<$AE$2,TOCA!$BG77,IF(AND(BG$2>=$AE$2,BG$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":218.78740857816192},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$B$3:$BZ$3,0),MATCH(BH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BE77-SystemShape!BE77))*IF(BH$2<$AE$2,TOCA!$BG77,IF(AND(BH$2>=$AE$2,BH$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":242.43845407338728},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$B$3:$BZ$3,0),MATCH(BI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BF77-SystemShape!BF77))*IF(BI$2<$AE$2,TOCA!$BG77,IF(AND(BI$2>=$AE$2,BI$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":111.09572935472237},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BG77-SystemShape!BG77))*IF(BJ$2<$AE$2,TOCA!$BG77,IF(AND(BJ$2>=$AE$2,BJ$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":249.14907297429079},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$B$3:$BZ$3,0),MATCH(BK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BH77-SystemShape!BH77))*IF(BK$2<$AE$2,TOCA!$BG77,IF(AND(BK$2>=$AE$2,BK$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":114.99113637656103},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$B$3:$BZ$3,0),MATCH(BL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BI77-SystemShape!BI77))*IF(BL$2<$AE$2,TOCA!$BG77,IF(AND(BL$2>=$AE$2,BL$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":140.29186715382477},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$B$3:$BZ$3,0),MATCH(BM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BJ77-SystemShape!BJ77))*IF(BM$2<$AE$2,TOCA!$BG77,IF(AND(BM$2>=$AE$2,BM$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":21.331883508450989},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$B$3:$BZ$3,0),MATCH(BN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BK77-SystemShape!BK77))*IF(BN$2<$AE$2,TOCA!$BG77,IF(AND(BN$2>=$AE$2,BN$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":109.49851160500016},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$B$3:$BZ$3,0),MATCH(BO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BL77-SystemShape!BL77))*IF(BO$2<$AE$2,TOCA!$BG77,IF(AND(BO$2>=$AE$2,BO$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":101.02548693190772},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$B$3:$BZ$3,0),MATCH(BP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BM77-SystemShape!BM77))*IF(BP$2<$AE$2,TOCA!$BG77,IF(AND(BP$2>=$AE$2,BP$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":119.50200144974852},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BN77-SystemShape!BN77))*IF(BQ$2<$AE$2,TOCA!$BG77,IF(AND(BQ$2>=$AE$2,BQ$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-231.79544826138766},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$B$3:$BZ$3,0),MATCH(BR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BO77-SystemShape!BO77))*IF(BR$2<$AE$2,TOCA!$BG77,IF(AND(BR$2>=$AE$2,BR$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-150.56789991106501},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$B$3:$BZ$3,0),MATCH(BS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BP77-SystemShape!BP77))*IF(BS$2<$AE$2,TOCA!$BG77,IF(AND(BS$2>=$AE$2,BS$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-358.19746259730636},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$B$3:$BZ$3,0),MATCH(BT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BQ77-SystemShape!BQ77))*IF(BT$2<$AE$2,TOCA!$BG77,IF(AND(BT$2>=$AE$2,BT$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-161.64001308610594},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$B$3:$BZ$3,0),MATCH(BU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BR77-SystemShape!BR77))*IF(BU$2<$AE$2,TOCA!$BG77,IF(AND(BU$2>=$AE$2,BU$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-226.64840470341258},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$B$3:$BZ$3,0),MATCH(BV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BS77-SystemShape!BS77))*IF(BV$2<$AE$2,TOCA!$BG77,IF(AND(BV$2>=$AE$2,BV$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-74.868084414750783},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$B$3:$BZ$3,0),MATCH(BW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BT77-SystemShape!BT77))*IF(BW$2<$AE$2,TOCA!$BG77,IF(AND(BW$2>=$AE$2,BW$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-235.52519153064637},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$B$3:$BZ$3,0),MATCH(BX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BU77-SystemShape!BU77))*IF(BX$2<$AE$2,TOCA!$BG77,IF(AND(BX$2>=$AE$2,BX$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-89.374903800857254},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$B$3:$BZ$3,0),MATCH(BY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BV77-SystemShape!BV77))*IF(BY$2<$AE$2,TOCA!$BG77,IF(AND(BY$2>=$AE$2,BY$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-86.622522459527431},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$B:$BZ,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BW77-SystemShape!BW77))*IF(BZ$2<$AE$2,TOCA!$BG77,IF(AND(BZ$2>=$AE$2,BZ$2<$BC$2),TOCA!$BH77,TOCA!$BI77))","v":-34.806097553691323},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$CA$3:$EV$3,0),MATCH(CA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D77-(AboveHWM!D77+Tier1!D77+Existing!D77)/VLOOKUP(CA$2,Init!$F:$K,2,FALSE)-CDQ!D77-SuperPeak!D77)))))*IF(CA$2<$CY$2,TOCA!$BG77,IF(AND(CA$2>=$CY$2,CA$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":101.05334283268586},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$CA$3:$EV$3,0),MATCH(CB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E77-(AboveHWM!E77+Tier1!E77+Existing!E77)/VLOOKUP(CB$2,Init!$F:$K,2,FALSE)-CDQ!E77-SuperPeak!E77)))))*IF(CB$2<$CY$2,TOCA!$BG77,IF(AND(CB$2>=$CY$2,CB$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$CA$3:$EV$3,0),MATCH(CC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F77-(AboveHWM!F77+Tier1!F77+Existing!F77)/VLOOKUP(CC$2,Init!$F:$K,2,FALSE)-CDQ!F77-SuperPeak!F77)))))*IF(CC$2<$CY$2,TOCA!$BG77,IF(AND(CC$2>=$CY$2,CC$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":457.73490802721398},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$CA$3:$EV$3,0),MATCH(CD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G77-(AboveHWM!G77+Tier1!G77+Existing!G77)/VLOOKUP(CD$2,Init!$F:$K,2,FALSE)-CDQ!G77-SuperPeak!G77)))))*IF(CD$2<$CY$2,TOCA!$BG77,IF(AND(CD$2>=$CY$2,CD$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$CA$3:$EV$3,0),MATCH(CE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H77-(AboveHWM!H77+Tier1!H77+Existing!H77)/VLOOKUP(CE$2,Init!$F:$K,2,FALSE)-CDQ!H77-SuperPeak!H77)))))*IF(CE$2<$CY$2,TOCA!$BG77,IF(AND(CE$2>=$CY$2,CE$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":313.84189073656569},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$CA$3:$EV$3,0),MATCH(CF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I77-(AboveHWM!I77+Tier1!I77+Existing!I77)/VLOOKUP(CF$2,Init!$F:$K,2,FALSE)-CDQ!I77-SuperPeak!I77)))))*IF(CF$2<$CY$2,TOCA!$BG77,IF(AND(CF$2>=$CY$2,CF$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$CA$3:$EV$3,0),MATCH(CG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J77-(AboveHWM!J77+Tier1!J77+Existing!J77)/VLOOKUP(CG$2,Init!$F:$K,2,FALSE)-CDQ!J77-SuperPeak!J77)))))*IF(CG$2<$CY$2,TOCA!$BG77,IF(AND(CG$2>=$CY$2,CG$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":570.01990346674143},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$CA$3:$EV$3,0),MATCH(CH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K77-(AboveHWM!K77+Tier1!K77+Existing!K77)/VLOOKUP(CH$2,Init!$F:$K,2,FALSE)-CDQ!K77-SuperPeak!K77)))))*IF(CH$2<$CY$2,TOCA!$BG77,IF(AND(CH$2>=$CY$2,CH$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$CA$3:$EV$3,0),MATCH(CI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L77-(AboveHWM!L77+Tier1!L77+Existing!L77)/VLOOKUP(CI$2,Init!$F:$K,2,FALSE)-CDQ!L77-SuperPeak!L77)))))*IF(CI$2<$CY$2,TOCA!$BG77,IF(AND(CI$2>=$CY$2,CI$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":165.96783406927179},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M77-(AboveHWM!M77+Tier1!M77+Existing!M77)/VLOOKUP(CJ$2,Init!$F:$K,2,FALSE)-CDQ!M77-SuperPeak!M77)))))*IF(CJ$2<$CY$2,TOCA!$BG77,IF(AND(CJ$2>=$CY$2,CJ$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$CA$3:$EV$3,0),MATCH(CK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N77-(AboveHWM!N77+Tier1!N77+Existing!N77)/VLOOKUP(CK$2,Init!$F:$K,2,FALSE)-CDQ!N77-SuperPeak!N77)))))*IF(CK$2<$CY$2,TOCA!$BG77,IF(AND(CK$2>=$CY$2,CK$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":542.15685621007128},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$CA$3:$EV$3,0),MATCH(CL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O77-(AboveHWM!O77+Tier1!O77+Existing!O77)/VLOOKUP(CL$2,Init!$F:$K,2,FALSE)-CDQ!O77-SuperPeak!O77)))))*IF(CL$2<$CY$2,TOCA!$BG77,IF(AND(CL$2>=$CY$2,CL$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$CA$3:$EV$3,0),MATCH(CM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P77-(AboveHWM!P77+Tier1!P77+Existing!P77)/VLOOKUP(CM$2,Init!$F:$K,2,FALSE)-CDQ!P77-SuperPeak!P77)))))*IF(CM$2<$CY$2,TOCA!$BG77,IF(AND(CM$2>=$CY$2,CM$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":392.11702602405103},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$CA$3:$EV$3,0),MATCH(CN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q77-(AboveHWM!Q77+Tier1!Q77+Existing!Q77)/VLOOKUP(CN$2,Init!$F:$K,2,FALSE)-CDQ!Q77-SuperPeak!Q77)))))*IF(CN$2<$CY$2,TOCA!$BG77,IF(AND(CN$2>=$CY$2,CN$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$CA$3:$EV$3,0),MATCH(CO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R77-(AboveHWM!R77+Tier1!R77+Existing!R77)/VLOOKUP(CO$2,Init!$F:$K,2,FALSE)-CDQ!R77-SuperPeak!R77)))))*IF(CO$2<$CY$2,TOCA!$BG77,IF(AND(CO$2>=$CY$2,CO$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$CA$3:$EV$3,0),MATCH(CP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S77-(AboveHWM!S77+Tier1!S77+Existing!S77)/VLOOKUP(CP$2,Init!$F:$K,2,FALSE)-CDQ!S77-SuperPeak!S77)))))*IF(CP$2<$CY$2,TOCA!$BG77,IF(AND(CP$2>=$CY$2,CP$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T77-(AboveHWM!T77+Tier1!T77+Existing!T77)/VLOOKUP(CQ$2,Init!$F:$K,2,FALSE)-CDQ!T77-SuperPeak!T77)))))*IF(CQ$2<$CY$2,TOCA!$BG77,IF(AND(CQ$2>=$CY$2,CQ$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":343.66927729237096},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$CA$3:$EV$3,0),MATCH(CR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U77-(AboveHWM!U77+Tier1!U77+Existing!U77)/VLOOKUP(CR$2,Init!$F:$K,2,FALSE)-CDQ!U77-SuperPeak!U77)))))*IF(CR$2<$CY$2,TOCA!$BG77,IF(AND(CR$2>=$CY$2,CR$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$CA$3:$EV$3,0),MATCH(CS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V77-(AboveHWM!V77+Tier1!V77+Existing!V77)/VLOOKUP(CS$2,Init!$F:$K,2,FALSE)-CDQ!V77-SuperPeak!V77)))))*IF(CS$2<$CY$2,TOCA!$BG77,IF(AND(CS$2>=$CY$2,CS$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":404.53708168921452},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$CA$3:$EV$3,0),MATCH(CT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W77-(AboveHWM!W77+Tier1!W77+Existing!W77)/VLOOKUP(CT$2,Init!$F:$K,2,FALSE)-CDQ!W77-SuperPeak!W77)))))*IF(CT$2<$CY$2,TOCA!$BG77,IF(AND(CT$2>=$CY$2,CT$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$CA$3:$EV$3,0),MATCH(CU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X77-(AboveHWM!X77+Tier1!X77+Existing!X77)/VLOOKUP(CU$2,Init!$F:$K,2,FALSE)-CDQ!X77-SuperPeak!X77)))))*IF(CU$2<$CY$2,TOCA!$BG77,IF(AND(CU$2>=$CY$2,CU$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":554.11835000939493},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$CA$3:$EV$3,0),MATCH(CV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y77-(AboveHWM!Y77+Tier1!Y77+Existing!Y77)/VLOOKUP(CV$2,Init!$F:$K,2,FALSE)-CDQ!Y77-SuperPeak!Y77)))))*IF(CV$2<$CY$2,TOCA!$BG77,IF(AND(CV$2>=$CY$2,CV$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$CA$3:$EV$3,0),MATCH(CW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z77-(AboveHWM!Z77+Tier1!Z77+Existing!Z77)/VLOOKUP(CW$2,Init!$F:$K,2,FALSE)-CDQ!Z77-SuperPeak!Z77)))))*IF(CW$2<$CY$2,TOCA!$BG77,IF(AND(CW$2>=$CY$2,CW$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":121.92459761367907},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CX$3=\"HLH\",MATCH(CX$2,SliceLF!$CA$3:$EV$3,0),MATCH(CX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA77-(AboveHWM!AA77+Tier1!AA77+Existing!AA77)/VLOOKUP(CX$2,Init!$F:$K,2,FALSE)-CDQ!AA77-SuperPeak!AA77)))))*IF(CX$2<$CY$2,TOCA!$BG77,IF(AND(CX$2>=$CY$2,CX$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CY$3=\"HLH\",MATCH(CY$2,SliceLF!$CA$3:$EV$3,0),MATCH(CY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB77-(AboveHWM!AB77+Tier1!AB77+Existing!AB77)/VLOOKUP(CY$2,Init!$F:$K,2,FALSE)-CDQ!AB77-SuperPeak!AB77)))))*IF(CY$2<$CY$2,TOCA!$BG77,IF(AND(CY$2>=$CY$2,CY$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":101.05334283268586},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(CZ$3=\"HLH\",MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC77-(AboveHWM!AC77+Tier1!AC77+Existing!AC77)/VLOOKUP(CZ$2,Init!$F:$K,2,FALSE)-CDQ!AC77-SuperPeak!AC77)))))*IF(CZ$2<$CY$2,TOCA!$BG77,IF(AND(CZ$2>=$CY$2,CZ$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DA$3=\"HLH\",MATCH(DA$2,SliceLF!$CA$3:$EV$3,0),MATCH(DA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD77-(AboveHWM!AD77+Tier1!AD77+Existing!AD77)/VLOOKUP(DA$2,Init!$F:$K,2,FALSE)-CDQ!AD77-SuperPeak!AD77)))))*IF(DA$2<$CY$2,TOCA!$BG77,IF(AND(DA$2>=$CY$2,DA$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":457.73490802721398},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DB$3=\"HLH\",MATCH(DB$2,SliceLF!$CA$3:$EV$3,0),MATCH(DB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE77-(AboveHWM!AE77+Tier1!AE77+Existing!AE77)/VLOOKUP(DB$2,Init!$F:$K,2,FALSE)-CDQ!AE77-SuperPeak!AE77)))))*IF(DB$2<$CY$2,TOCA!$BG77,IF(AND(DB$2>=$CY$2,DB$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DC$3=\"HLH\",MATCH(DC$2,SliceLF!$CA$3:$EV$3,0),MATCH(DC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF77-(AboveHWM!AF77+Tier1!AF77+Existing!AF77)/VLOOKUP(DC$2,Init!$F:$K,2,FALSE)-CDQ!AF77-SuperPeak!AF77)))))*IF(DC$2<$CY$2,TOCA!$BG77,IF(AND(DC$2>=$CY$2,DC$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":313.84189073656569},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DD$3=\"HLH\",MATCH(DD$2,SliceLF!$CA$3:$EV$3,0),MATCH(DD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG77-(AboveHWM!AG77+Tier1!AG77+Existing!AG77)/VLOOKUP(DD$2,Init!$F:$K,2,FALSE)-CDQ!AG77-SuperPeak!AG77)))))*IF(DD$2<$CY$2,TOCA!$BG77,IF(AND(DD$2>=$CY$2,DD$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DE$3=\"HLH\",MATCH(DE$2,SliceLF!$CA$3:$EV$3,0),MATCH(DE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH77-(AboveHWM!AH77+Tier1!AH77+Existing!AH77)/VLOOKUP(DE$2,Init!$F:$K,2,FALSE)-CDQ!AH77-SuperPeak!AH77)))))*IF(DE$2<$CY$2,TOCA!$BG77,IF(AND(DE$2>=$CY$2,DE$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":570.339452010522},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DF$3=\"HLH\",MATCH(DF$2,SliceLF!$CA$3:$EV$3,0),MATCH(DF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI77-(AboveHWM!AI77+Tier1!AI77+Existing!AI77)/VLOOKUP(DF$2,Init!$F:$K,2,FALSE)-CDQ!AI77-SuperPeak!AI77)))))*IF(DF$2<$CY$2,TOCA!$BG77,IF(AND(DF$2>=$CY$2,DF$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DG$3=\"HLH\",MATCH(DG$2,SliceLF!$CA$3:$EV$3,0),MATCH(DG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ77-(AboveHWM!AJ77+Tier1!AJ77+Existing!AJ77)/VLOOKUP(DG$2,Init!$F:$K,2,FALSE)-CDQ!AJ77-SuperPeak!AJ77)))))*IF(DG$2<$CY$2,TOCA!$BG77,IF(AND(DG$2>=$CY$2,DG$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":165.96783406927179},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DH$3=\"HLH\",MATCH(DH$2,SliceLF!$CA$3:$EV$3,0),MATCH(DH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK77-(AboveHWM!AK77+Tier1!AK77+Existing!AK77)/VLOOKUP(DH$2,Init!$F:$K,2,FALSE)-CDQ!AK77-SuperPeak!AK77)))))*IF(DH$2<$CY$2,TOCA!$BG77,IF(AND(DH$2>=$CY$2,DH$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DI$3=\"HLH\",MATCH(DI$2,SliceLF!$CA$3:$EV$3,0),MATCH(DI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL77-(AboveHWM!AL77+Tier1!AL77+Existing!AL77)/VLOOKUP(DI$2,Init!$F:$K,2,FALSE)-CDQ!AL77-SuperPeak!AL77)))))*IF(DI$2<$CY$2,TOCA!$BG77,IF(AND(DI$2>=$CY$2,DI$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":540.51426602711308},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DJ$3=\"HLH\",MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM77-(AboveHWM!AM77+Tier1!AM77+Existing!AM77)/VLOOKUP(DJ$2,Init!$F:$K,2,FALSE)-CDQ!AM77-SuperPeak!AM77)))))*IF(DJ$2<$CY$2,TOCA!$BG77,IF(AND(DJ$2>=$CY$2,DJ$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DK$3=\"HLH\",MATCH(DK$2,SliceLF!$CA$3:$EV$3,0),MATCH(DK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN77-(AboveHWM!AN77+Tier1!AN77+Existing!AN77)/VLOOKUP(DK$2,Init!$F:$K,2,FALSE)-CDQ!AN77-SuperPeak!AN77)))))*IF(DK$2<$CY$2,TOCA!$BG77,IF(AND(DK$2>=$CY$2,DK$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":392.11702602405103},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DL$3=\"HLH\",MATCH(DL$2,SliceLF!$CA$3:$EV$3,0),MATCH(DL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO77-(AboveHWM!AO77+Tier1!AO77+Existing!AO77)/VLOOKUP(DL$2,Init!$F:$K,2,FALSE)-CDQ!AO77-SuperPeak!AO77)))))*IF(DL$2<$CY$2,TOCA!$BG77,IF(AND(DL$2>=$CY$2,DL$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DM$3=\"HLH\",MATCH(DM$2,SliceLF!$CA$3:$EV$3,0),MATCH(DM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP77-(AboveHWM!AP77+Tier1!AP77+Existing!AP77)/VLOOKUP(DM$2,Init!$F:$K,2,FALSE)-CDQ!AP77-SuperPeak!AP77)))))*IF(DM$2<$CY$2,TOCA!$BG77,IF(AND(DM$2>=$CY$2,DM$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DN$3=\"HLH\",MATCH(DN$2,SliceLF!$CA$3:$EV$3,0),MATCH(DN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ77-(AboveHWM!AQ77+Tier1!AQ77+Existing!AQ77)/VLOOKUP(DN$2,Init!$F:$K,2,FALSE)-CDQ!AQ77-SuperPeak!AQ77)))))*IF(DN$2<$CY$2,TOCA!$BG77,IF(AND(DN$2>=$CY$2,DN$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DO$3=\"HLH\",MATCH(DO$2,SliceLF!$CA$3:$EV$3,0),MATCH(DO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR77-(AboveHWM!AR77+Tier1!AR77+Existing!AR77)/VLOOKUP(DO$2,Init!$F:$K,2,FALSE)-CDQ!AR77-SuperPeak!AR77)))))*IF(DO$2<$CY$2,TOCA!$BG77,IF(AND(DO$2>=$CY$2,DO$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":343.66927729237096},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DP$3=\"HLH\",MATCH(DP$2,SliceLF!$CA$3:$EV$3,0),MATCH(DP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS77-(AboveHWM!AS77+Tier1!AS77+Existing!AS77)/VLOOKUP(DP$2,Init!$F:$K,2,FALSE)-CDQ!AS77-SuperPeak!AS77)))))*IF(DP$2<$CY$2,TOCA!$BG77,IF(AND(DP$2>=$CY$2,DP$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DQ$3=\"HLH\",MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT77-(AboveHWM!AT77+Tier1!AT77+Existing!AT77)/VLOOKUP(DQ$2,Init!$F:$K,2,FALSE)-CDQ!AT77-SuperPeak!AT77)))))*IF(DQ$2<$CY$2,TOCA!$BG77,IF(AND(DQ$2>=$CY$2,DQ$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":404.53708168921452},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DR$3=\"HLH\",MATCH(DR$2,SliceLF!$CA$3:$EV$3,0),MATCH(DR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU77-(AboveHWM!AU77+Tier1!AU77+Existing!AU77)/VLOOKUP(DR$2,Init!$F:$K,2,FALSE)-CDQ!AU77-SuperPeak!AU77)))))*IF(DR$2<$CY$2,TOCA!$BG77,IF(AND(DR$2>=$CY$2,DR$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DS$3=\"HLH\",MATCH(DS$2,SliceLF!$CA$3:$EV$3,0),MATCH(DS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV77-(AboveHWM!AV77+Tier1!AV77+Existing!AV77)/VLOOKUP(DS$2,Init!$F:$K,2,FALSE)-CDQ!AV77-SuperPeak!AV77)))))*IF(DS$2<$CY$2,TOCA!$BG77,IF(AND(DS$2>=$CY$2,DS$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":554.11835000939493},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DT$3=\"HLH\",MATCH(DT$2,SliceLF!$CA$3:$EV$3,0),MATCH(DT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW77-(AboveHWM!AW77+Tier1!AW77+Existing!AW77)/VLOOKUP(DT$2,Init!$F:$K,2,FALSE)-CDQ!AW77-SuperPeak!AW77)))))*IF(DT$2<$CY$2,TOCA!$BG77,IF(AND(DT$2>=$CY$2,DT$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DU$3=\"HLH\",MATCH(DU$2,SliceLF!$CA$3:$EV$3,0),MATCH(DU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX77-(AboveHWM!AX77+Tier1!AX77+Existing!AX77)/VLOOKUP(DU$2,Init!$F:$K,2,FALSE)-CDQ!AX77-SuperPeak!AX77)))))*IF(DU$2<$CY$2,TOCA!$BG77,IF(AND(DU$2>=$CY$2,DU$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":121.92459761367907},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DV$3=\"HLH\",MATCH(DV$2,SliceLF!$CA$3:$EV$3,0),MATCH(DV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY77-(AboveHWM!AY77+Tier1!AY77+Existing!AY77)/VLOOKUP(DV$2,Init!$F:$K,2,FALSE)-CDQ!AY77-SuperPeak!AY77)))))*IF(DV$2<$CY$2,TOCA!$BG77,IF(AND(DV$2>=$CY$2,DV$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DW$3=\"HLH\",MATCH(DW$2,SliceLF!$CA$3:$EV$3,0),MATCH(DW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AZ77-(AboveHWM!AZ77+Tier1!AZ77+Existing!AZ77)/VLOOKUP(DW$2,Init!$F:$K,2,FALSE)-CDQ!AZ77-SuperPeak!AZ77)))))*IF(DW$2<$CY$2,TOCA!$BG77,IF(AND(DW$2>=$CY$2,DW$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":99.705038519353664},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DX$3=\"HLH\",MATCH(DX$2,SliceLF!$CA$3:$EV$3,0),MATCH(DX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BA77-(AboveHWM!BA77+Tier1!BA77+Existing!BA77)/VLOOKUP(DX$2,Init!$F:$K,2,FALSE)-CDQ!BA77-SuperPeak!BA77)))))*IF(DX$2<$CY$2,TOCA!$BG77,IF(AND(DX$2>=$CY$2,DX$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DY$3=\"HLH\",MATCH(DY$2,SliceLF!$CA$3:$EV$3,0),MATCH(DY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BB77-(AboveHWM!BB77+Tier1!BB77+Existing!BB77)/VLOOKUP(DY$2,Init!$F:$K,2,FALSE)-CDQ!BB77-SuperPeak!BB77)))))*IF(DY$2<$CY$2,TOCA!$BG77,IF(AND(DY$2>=$CY$2,DY$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":456.57746426155586},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(DZ$3=\"HLH\",MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BC77-(AboveHWM!BC77+Tier1!BC77+Existing!BC77)/VLOOKUP(DZ$2,Init!$F:$K,2,FALSE)-CDQ!BC77-SuperPeak!BC77)))))*IF(DZ$2<$CY$2,TOCA!$BG77,IF(AND(DZ$2>=$CY$2,DZ$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(EA$3=\"HLH\",MATCH(EA$2,SliceLF!$CA$3:$EV$3,0),MATCH(EA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BD77-(AboveHWM!BD77+Tier1!BD77+Existing!BD77)/VLOOKUP(EA$2,Init!$F:$K,2,FALSE)-CDQ!BD77-SuperPeak!BD77)))))*IF(EA$2<$CY$2,TOCA!$BG77,IF(AND(EA$2>=$CY$2,EA$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":313.37258009207119},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(EB$3=\"HLH\",MATCH(EB$2,SliceLF!$CA$3:$EV$3,0),MATCH(EB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BE77-(AboveHWM!BE77+Tier1!BE77+Existing!BE77)/VLOOKUP(EB$2,Init!$F:$K,2,FALSE)-CDQ!BE77-SuperPeak!BE77)))))*IF(EB$2<$CY$2,TOCA!$BG77,IF(AND(EB$2>=$CY$2,EB$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(EC$3=\"HLH\",MATCH(EC$2,SliceLF!$CA$3:$EV$3,0),MATCH(EC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BF77-(AboveHWM!BF77+Tier1!BF77+Existing!BF77)/VLOOKUP(EC$2,Init!$F:$K,2,FALSE)-CDQ!BF77-SuperPeak!BF77)))))*IF(EC$2<$CY$2,TOCA!$BG77,IF(AND(EC$2>=$CY$2,EC$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":569.87586350995832},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(ED$3=\"HLH\",MATCH(ED$2,SliceLF!$CA$3:$EV$3,0),MATCH(ED$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ED$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BG77-(AboveHWM!BG77+Tier1!BG77+Existing!BG77)/VLOOKUP(ED$2,Init!$F:$K,2,FALSE)-CDQ!BG77-SuperPeak!BG77)))))*IF(ED$2<$CY$2,TOCA!$BG77,IF(AND(ED$2>=$CY$2,ED$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(EE$3=\"HLH\",MATCH(EE$2,SliceLF!$CA$3:$EV$3,0),MATCH(EE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BH77-(AboveHWM!BH77+Tier1!BH77+Existing!BH77)/VLOOKUP(EE$2,Init!$F:$K,2,FALSE)-CDQ!BH77-SuperPeak!BH77)))))*IF(EE$2<$CY$2,TOCA!$BG77,IF(AND(EE$2>=$CY$2,EE$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":187.64599404359228},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(EF$3=\"HLH\",MATCH(EF$2,SliceLF!$CA$3:$EV$3,0),MATCH(EF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BI77-(AboveHWM!BI77+Tier1!BI77+Existing!BI77)/VLOOKUP(EF$2,Init!$F:$K,2,FALSE)-CDQ!BI77-SuperPeak!BI77)))))*IF(EF$2<$CY$2,TOCA!$BG77,IF(AND(EF$2>=$CY$2,EF$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(EG$3=\"HLH\",MATCH(EG$2,SliceLF!$CA$3:$EV$3,0),MATCH(EG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BJ77-(AboveHWM!BJ77+Tier1!BJ77+Existing!BJ77)/VLOOKUP(EG$2,Init!$F:$K,2,FALSE)-CDQ!BJ77-SuperPeak!BJ77)))))*IF(EG$2<$CY$2,TOCA!$BG77,IF(AND(EG$2>=$CY$2,EG$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":540.05746635210937},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(EH$3=\"HLH\",MATCH(EH$2,SliceLF!$CA$3:$EV$3,0),MATCH(EH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BK77-(AboveHWM!BK77+Tier1!BK77+Existing!BK77)/VLOOKUP(EH$2,Init!$F:$K,2,FALSE)-CDQ!BK77-SuperPeak!BK77)))))*IF(EH$2<$CY$2,TOCA!$BG77,IF(AND(EH$2>=$CY$2,EH$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(EI$3=\"HLH\",MATCH(EI$2,SliceLF!$CA$3:$EV$3,0),MATCH(EI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BL77-(AboveHWM!BL77+Tier1!BL77+Existing!BL77)/VLOOKUP(EI$2,Init!$F:$K,2,FALSE)-CDQ!BL77-SuperPeak!BL77)))))*IF(EI$2<$CY$2,TOCA!$BG77,IF(AND(EI$2>=$CY$2,EI$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":392.20359795189762},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(EJ$3=\"HLH\",MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BM77-(AboveHWM!BM77+Tier1!BM77+Existing!BM77)/VLOOKUP(EJ$2,Init!$F:$K,2,FALSE)-CDQ!BM77-SuperPeak!BM77)))))*IF(EJ$2<$CY$2,TOCA!$BG77,IF(AND(EJ$2>=$CY$2,EJ$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(EK$3=\"HLH\",MATCH(EK$2,SliceLF!$CA$3:$EV$3,0),MATCH(EK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BN77-(AboveHWM!BN77+Tier1!BN77+Existing!BN77)/VLOOKUP(EK$2,Init!$F:$K,2,FALSE)-CDQ!BN77-SuperPeak!BN77)))))*IF(EK$2<$CY$2,TOCA!$BG77,IF(AND(EK$2>=$CY$2,EK$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(EL$3=\"HLH\",MATCH(EL$2,SliceLF!$CA$3:$EV$3,0),MATCH(EL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BO77-(AboveHWM!BO77+Tier1!BO77+Existing!BO77)/VLOOKUP(EL$2,Init!$F:$K,2,FALSE)-CDQ!BO77-SuperPeak!BO77)))))*IF(EL$2<$CY$2,TOCA!$BG77,IF(AND(EL$2>=$CY$2,EL$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(EM$3=\"HLH\",MATCH(EM$2,SliceLF!$CA$3:$EV$3,0),MATCH(EM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BP77-(AboveHWM!BP77+Tier1!BP77+Existing!BP77)/VLOOKUP(EM$2,Init!$F:$K,2,FALSE)-CDQ!BP77-SuperPeak!BP77)))))*IF(EM$2<$CY$2,TOCA!$BG77,IF(AND(EM$2>=$CY$2,EM$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":343.19301155580592},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(EN$3=\"HLH\",MATCH(EN$2,SliceLF!$CA$3:$EV$3,0),MATCH(EN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BQ77-(AboveHWM!BQ77+Tier1!BQ77+Existing!BQ77)/VLOOKUP(EN$2,Init!$F:$K,2,FALSE)-CDQ!BQ77-SuperPeak!BQ77)))))*IF(EN$2<$CY$2,TOCA!$BG77,IF(AND(EN$2>=$CY$2,EN$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(EO$3=\"HLH\",MATCH(EO$2,SliceLF!$CA$3:$EV$3,0),MATCH(EO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BR77-(AboveHWM!BR77+Tier1!BR77+Existing!BR77)/VLOOKUP(EO$2,Init!$F:$K,2,FALSE)-CDQ!BR77-SuperPeak!BR77)))))*IF(EO$2<$CY$2,TOCA!$BG77,IF(AND(EO$2>=$CY$2,EO$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":401.39843199924837},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(EP$3=\"HLH\",MATCH(EP$2,SliceLF!$CA$3:$EV$3,0),MATCH(EP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BS77-(AboveHWM!BS77+Tier1!BS77+Existing!BS77)/VLOOKUP(EP$2,Init!$F:$K,2,FALSE)-CDQ!BS77-SuperPeak!BS77)))))*IF(EP$2<$CY$2,TOCA!$BG77,IF(AND(EP$2>=$CY$2,EP$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(EQ$3=\"HLH\",MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BT77-(AboveHWM!BT77+Tier1!BT77+Existing!BT77)/VLOOKUP(EQ$2,Init!$F:$K,2,FALSE)-CDQ!BT77-SuperPeak!BT77)))))*IF(EQ$2<$CY$2,TOCA!$BG77,IF(AND(EQ$2>=$CY$2,EQ$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":556.10725460005324},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(ER$3=\"HLH\",MATCH(ER$2,SliceLF!$CA$3:$EV$3,0),MATCH(ER$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ER$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BU77-(AboveHWM!BU77+Tier1!BU77+Existing!BU77)/VLOOKUP(ER$2,Init!$F:$K,2,FALSE)-CDQ!BU77-SuperPeak!BU77)))))*IF(ER$2<$CY$2,TOCA!$BG77,IF(AND(ER$2>=$CY$2,ER$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(ES$3=\"HLH\",MATCH(ES$2,SliceLF!$CA$3:$EV$3,0),MATCH(ES$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ES$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BV77-(AboveHWM!BV77+Tier1!BV77+Existing!BV77)/VLOOKUP(ES$2,Init!$F:$K,2,FALSE)-CDQ!BV77-SuperPeak!BV77)))))*IF(ES$2<$CY$2,TOCA!$BG77,IF(AND(ES$2>=$CY$2,ES$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":121.44621373543782},{"$f":"IF($B77=10298,0,IF(VLOOKUP($B77,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B77,SliceLF!$CA:$EV,IF(ET$3=\"HLH\",MATCH(ET$2,SliceLF!$CA$3:$EV$3,0),MATCH(ET$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ET$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BW77-(AboveHWM!BW77+Tier1!BW77+Existing!BW77)/VLOOKUP(ET$2,Init!$F:$K,2,FALSE)-CDQ!BW77-SuperPeak!BW77)))))*IF(ET$2<$CY$2,TOCA!$BG77,IF(AND(ET$2>=$CY$2,ET$2<$DW$2),TOCA!$BH77,TOCA!$BI77))","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,MATCH(D$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AS88))*TOCA!BG88","v":8.0708923076923086E-5},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,MATCH(E$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AT88))*TOCA!BH88","v":8.1014153846153855E-5},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,MATCH(F$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AU88))*TOCA!BI88","v":8.1240615384615378E-5},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BZ$3,0),MATCH(G$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!D88-SystemShape!D88))*IF(G$2<$AE$2,TOCA!$BG88,IF(AND(G$2>=$AE$2,G$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":14.931485081938025},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BZ$3,0),MATCH(H$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!E88-SystemShape!E88))*IF(H$2<$AE$2,TOCA!$BG88,IF(AND(H$2>=$AE$2,H$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":7.1948574083640109},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BZ$3,0),MATCH(I$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!F88-SystemShape!F88))*IF(I$2<$AE$2,TOCA!$BG88,IF(AND(I$2>=$AE$2,I$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-95.751197863740529},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BZ$3,0),MATCH(J$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!G88-SystemShape!G88))*IF(J$2<$AE$2,TOCA!$BG88,IF(AND(J$2>=$AE$2,J$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-46.570265801701417},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BZ$3,0),MATCH(K$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!H88-SystemShape!H88))*IF(K$2<$AE$2,TOCA!$BG88,IF(AND(K$2>=$AE$2,K$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-94.084445659741434},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BZ$3,0),MATCH(L$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!I88-SystemShape!I88))*IF(L$2<$AE$2,TOCA!$BG88,IF(AND(L$2>=$AE$2,L$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-13.252763041072399},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BZ$3,0),MATCH(M$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!J88-SystemShape!J88))*IF(M$2<$AE$2,TOCA!$BG88,IF(AND(M$2>=$AE$2,M$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-99.214878512565647},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BZ$3,0),MATCH(N$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!K88-SystemShape!K88))*IF(N$2<$AE$2,TOCA!$BG88,IF(AND(N$2>=$AE$2,N$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-23.91909397390355},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BZ$3,0),MATCH(O$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!L88-SystemShape!L88))*IF(O$2<$AE$2,TOCA!$BG88,IF(AND(O$2>=$AE$2,O$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-89.2740263729942},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BZ$3,0),MATCH(P$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!M88-SystemShape!M88))*IF(P$2<$AE$2,TOCA!$BG88,IF(AND(P$2>=$AE$2,P$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-25.021703361329109},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BZ$3,0),MATCH(Q$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!N88-SystemShape!N88))*IF(Q$2<$AE$2,TOCA!$BG88,IF(AND(Q$2>=$AE$2,Q$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-139.53175567685622},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BZ$3,0),MATCH(R$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!O88-SystemShape!O88))*IF(R$2<$AE$2,TOCA!$BG88,IF(AND(R$2>=$AE$2,R$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-42.334824086788537},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BZ$3,0),MATCH(S$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!P88-SystemShape!P88))*IF(S$2<$AE$2,TOCA!$BG88,IF(AND(S$2>=$AE$2,S$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-40.372649004547739},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BZ$3,0),MATCH(T$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Q88-SystemShape!Q88))*IF(T$2<$AE$2,TOCA!$BG88,IF(AND(T$2>=$AE$2,T$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-20.978517501063727},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BZ$3,0),MATCH(U$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!R88-SystemShape!R88))*IF(U$2<$AE$2,TOCA!$BG88,IF(AND(U$2>=$AE$2,U$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-27.817226243659551},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BZ$3,0),MATCH(V$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!S88-SystemShape!S88))*IF(V$2<$AE$2,TOCA!$BG88,IF(AND(V$2>=$AE$2,V$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-25.670146531445379},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BZ$3,0),MATCH(W$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!T88-SystemShape!T88))*IF(W$2<$AE$2,TOCA!$BG88,IF(AND(W$2>=$AE$2,W$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":7.3885453844596265},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BZ$3,0),MATCH(X$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!U88-SystemShape!U88))*IF(X$2<$AE$2,TOCA!$BG88,IF(AND(X$2>=$AE$2,X$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":46.676991581342044},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BZ$3,0),MATCH(Y$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!V88-SystemShape!V88))*IF(Y$2<$AE$2,TOCA!$BG88,IF(AND(Y$2>=$AE$2,Y$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":150.19380737459721},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BZ$3,0),MATCH(Z$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!W88-SystemShape!W88))*IF(Z$2<$AE$2,TOCA!$BG88,IF(AND(Z$2>=$AE$2,Z$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":132.47113668061107},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BZ$3,0),MATCH(AA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!X88-SystemShape!X88))*IF(AA$2<$AE$2,TOCA!$BG88,IF(AND(AA$2>=$AE$2,AA$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":150.49970538872972},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BZ$3,0),MATCH(AB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Y88-SystemShape!Y88))*IF(AB$2<$AE$2,TOCA!$BG88,IF(AND(AB$2>=$AE$2,AB$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":117.52594717113598},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BZ$3,0),MATCH(AC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Z88-SystemShape!Z88))*IF(AC$2<$AE$2,TOCA!$BG88,IF(AND(AC$2>=$AE$2,AC$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":70.504286958675451},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BZ$3,0),MATCH(AD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AA88-SystemShape!AA88))*IF(AD$2<$AE$2,TOCA!$BG88,IF(AND(AD$2>=$AE$2,AD$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":81.848019783261492},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BZ$3,0),MATCH(AE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AB88-SystemShape!AB88))*IF(AE$2<$AE$2,TOCA!$BG88,IF(AND(AE$2>=$AE$2,AE$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":15.074031577034884},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BZ$3,0),MATCH(AF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AC88-SystemShape!AC88))*IF(AF$2<$AE$2,TOCA!$BG88,IF(AND(AF$2>=$AE$2,AF$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":7.156632925065832},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BZ$3,0),MATCH(AG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AD88-SystemShape!AD88))*IF(AG$2<$AE$2,TOCA!$BG88,IF(AND(AG$2>=$AE$2,AG$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-96.051484866048426},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BZ$3,0),MATCH(AH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AE88-SystemShape!AE88))*IF(AH$2<$AE$2,TOCA!$BG88,IF(AND(AH$2>=$AE$2,AH$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-46.790108937487943},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BZ$3,0),MATCH(AI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AF88-SystemShape!AF88))*IF(AI$2<$AE$2,TOCA!$BG88,IF(AND(AI$2>=$AE$2,AI$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-94.404233006513124},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AG88-SystemShape!AG88))*IF(AJ$2<$AE$2,TOCA!$BG88,IF(AND(AJ$2>=$AE$2,AJ$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-13.317099712840902},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BZ$3,0),MATCH(AK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AH88-SystemShape!AH88))*IF(AK$2<$AE$2,TOCA!$BG88,IF(AND(AK$2>=$AE$2,AK$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-95.937351289596464},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BZ$3,0),MATCH(AL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AI88-SystemShape!AI88))*IF(AL$2<$AE$2,TOCA!$BG88,IF(AND(AL$2>=$AE$2,AL$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-27.640583917626127},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BZ$3,0),MATCH(AM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AJ88-SystemShape!AJ88))*IF(AM$2<$AE$2,TOCA!$BG88,IF(AND(AM$2>=$AE$2,AM$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-89.586137592919627},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BZ$3,0),MATCH(AN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AK88-SystemShape!AK88))*IF(AN$2<$AE$2,TOCA!$BG88,IF(AND(AN$2>=$AE$2,AN$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-25.122077220143115},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BZ$3,0),MATCH(AO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AL88-SystemShape!AL88))*IF(AO$2<$AE$2,TOCA!$BG88,IF(AND(AO$2>=$AE$2,AO$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-143.63594908384746},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BZ$3,0),MATCH(AP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AM88-SystemShape!AM88))*IF(AP$2<$AE$2,TOCA!$BG88,IF(AND(AP$2>=$AE$2,AP$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-38.893401894665068},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AN88-SystemShape!AN88))*IF(AQ$2<$AE$2,TOCA!$BG88,IF(AND(AQ$2>=$AE$2,AQ$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-40.471388651111234},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BZ$3,0),MATCH(AR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AO88-SystemShape!AO88))*IF(AR$2<$AE$2,TOCA!$BG88,IF(AND(AR$2>=$AE$2,AR$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-21.092325521255905},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BZ$3,0),MATCH(AS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AP88-SystemShape!AP88))*IF(AS$2<$AE$2,TOCA!$BG88,IF(AND(AS$2>=$AE$2,AS$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-27.780360528899251},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BZ$3,0),MATCH(AT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AQ88-SystemShape!AQ88))*IF(AT$2<$AE$2,TOCA!$BG88,IF(AND(AT$2>=$AE$2,AT$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-25.890014801789828},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BZ$3,0),MATCH(AU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AR88-SystemShape!AR88))*IF(AU$2<$AE$2,TOCA!$BG88,IF(AND(AU$2>=$AE$2,AU$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":7.4588450728209885},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BZ$3,0),MATCH(AV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AS88-SystemShape!AS88))*IF(AV$2<$AE$2,TOCA!$BG88,IF(AND(AV$2>=$AE$2,AV$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":46.828882647996267},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BZ$3,0),MATCH(AW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AT88-SystemShape!AT88))*IF(AW$2<$AE$2,TOCA!$BG88,IF(AND(AW$2>=$AE$2,AW$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":150.83085834339832},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BZ$3,0),MATCH(AX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AU88-SystemShape!AU88))*IF(AX$2<$AE$2,TOCA!$BG88,IF(AND(AX$2>=$AE$2,AX$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":132.92090740307754},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BZ$3,0),MATCH(AY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AV88-SystemShape!AV88))*IF(AY$2<$AE$2,TOCA!$BG88,IF(AND(AY$2>=$AE$2,AY$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":151.19672638425021},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AW88-SystemShape!AW88))*IF(AZ$2<$AE$2,TOCA!$BG88,IF(AND(AZ$2>=$AE$2,AZ$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":117.86067606716419},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BZ$3,0),MATCH(BA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AX88-SystemShape!AX88))*IF(BA$2<$AE$2,TOCA!$BG88,IF(AND(BA$2>=$AE$2,BA$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":70.806271425782811},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$B$3:$BZ$3,0),MATCH(BB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AY88-SystemShape!AY88))*IF(BB$2<$AE$2,TOCA!$BG88,IF(AND(BB$2>=$AE$2,BB$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":82.140323487517961},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$B$3:$BZ$3,0),MATCH(BC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AZ88-SystemShape!AZ88))*IF(BC$2<$AE$2,TOCA!$BG88,IF(AND(BC$2>=$AE$2,BC$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":19.189428455912907},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$B$3:$BZ$3,0),MATCH(BD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BA88-SystemShape!BA88))*IF(BD$2<$AE$2,TOCA!$BG88,IF(AND(BD$2>=$AE$2,BD$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":3.7053593990913885},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$B$3:$BZ$3,0),MATCH(BE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BB88-SystemShape!BB88))*IF(BE$2<$AE$2,TOCA!$BG88,IF(AND(BE$2>=$AE$2,BE$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-99.607589261156463},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$B$3:$BZ$3,0),MATCH(BF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BC88-SystemShape!BC88))*IF(BF$2<$AE$2,TOCA!$BG88,IF(AND(BF$2>=$AE$2,BF$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-43.051818565814372},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$B$3:$BZ$3,0),MATCH(BG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BD88-SystemShape!BD88))*IF(BG$2<$AE$2,TOCA!$BG88,IF(AND(BG$2>=$AE$2,BG$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-94.306935529685759},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$B$3:$BZ$3,0),MATCH(BH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BE88-SystemShape!BE88))*IF(BH$2<$AE$2,TOCA!$BG88,IF(AND(BH$2>=$AE$2,BH$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-13.112361204569103},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$B$3:$BZ$3,0),MATCH(BI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BF88-SystemShape!BF88))*IF(BI$2<$AE$2,TOCA!$BG88,IF(AND(BI$2>=$AE$2,BI$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-95.795419258735336},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BG88-SystemShape!BG88))*IF(BJ$2<$AE$2,TOCA!$BG88,IF(AND(BJ$2>=$AE$2,BJ$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-27.525195027618384},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$B$3:$BZ$3,0),MATCH(BK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BH88-SystemShape!BH88))*IF(BK$2<$AE$2,TOCA!$BG88,IF(AND(BK$2>=$AE$2,BK$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-86.472691449733873},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$B$3:$BZ$3,0),MATCH(BL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BI88-SystemShape!BI88))*IF(BL$2<$AE$2,TOCA!$BG88,IF(AND(BL$2>=$AE$2,BL$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-21.918558868780245},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$B$3:$BZ$3,0),MATCH(BM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BJ88-SystemShape!BJ88))*IF(BM$2<$AE$2,TOCA!$BG88,IF(AND(BM$2>=$AE$2,BM$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-143.721187334463},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$B$3:$BZ$3,0),MATCH(BN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BK88-SystemShape!BK88))*IF(BN$2<$AE$2,TOCA!$BG88,IF(AND(BN$2>=$AE$2,BN$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-38.712799857485457},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$B$3:$BZ$3,0),MATCH(BO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BL88-SystemShape!BL88))*IF(BO$2<$AE$2,TOCA!$BG88,IF(AND(BO$2>=$AE$2,BO$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-36.555883470388189},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$B$3:$BZ$3,0),MATCH(BP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BM88-SystemShape!BM88))*IF(BP$2<$AE$2,TOCA!$BG88,IF(AND(BP$2>=$AE$2,BP$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-24.598055405677918},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BN88-SystemShape!BN88))*IF(BQ$2<$AE$2,TOCA!$BG88,IF(AND(BQ$2>=$AE$2,BQ$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-31.052666384735559},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$B$3:$BZ$3,0),MATCH(BR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BO88-SystemShape!BO88))*IF(BR$2<$AE$2,TOCA!$BG88,IF(AND(BR$2>=$AE$2,BR$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":-22.167218949686163},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$B$3:$BZ$3,0),MATCH(BS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BP88-SystemShape!BP88))*IF(BS$2<$AE$2,TOCA!$BG88,IF(AND(BS$2>=$AE$2,BS$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":7.8471330523325031},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$B$3:$BZ$3,0),MATCH(BT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BQ88-SystemShape!BQ88))*IF(BT$2<$AE$2,TOCA!$BG88,IF(AND(BT$2>=$AE$2,BT$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":47.172553359980391},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$B$3:$BZ$3,0),MATCH(BU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BR88-SystemShape!BR88))*IF(BU$2<$AE$2,TOCA!$BG88,IF(AND(BU$2>=$AE$2,BU$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":155.29615433533013},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$B$3:$BZ$3,0),MATCH(BV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BS88-SystemShape!BS88))*IF(BV$2<$AE$2,TOCA!$BG88,IF(AND(BV$2>=$AE$2,BV$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":129.84764869191645},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$B$3:$BZ$3,0),MATCH(BW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BT88-SystemShape!BT88))*IF(BW$2<$AE$2,TOCA!$BG88,IF(AND(BW$2>=$AE$2,BW$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":148.42315876783255},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$B$3:$BZ$3,0),MATCH(BX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BU88-SystemShape!BU88))*IF(BX$2<$AE$2,TOCA!$BG88,IF(AND(BX$2>=$AE$2,BX$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":121.98579119540653},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$B$3:$BZ$3,0),MATCH(BY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BV88-SystemShape!BV88))*IF(BY$2<$AE$2,TOCA!$BG88,IF(AND(BY$2>=$AE$2,BY$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":71.352107563146035},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$B:$BZ,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BW88-SystemShape!BW88))*IF(BZ$2<$AE$2,TOCA!$BG88,IF(AND(BZ$2>=$AE$2,BZ$2<$BC$2),TOCA!$BH88,TOCA!$BI88))","v":82.602718654619451},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$CA$3:$EV$3,0),MATCH(CA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D88-(AboveHWM!D88+Tier1!D88+Existing!D88)/VLOOKUP(CA$2,Init!$F:$K,2,FALSE)-CDQ!D88-SuperPeak!D88)))))*IF(CA$2<$CY$2,TOCA!$BG88,IF(AND(CA$2>=$CY$2,CA$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":287.54193066513267},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$CA$3:$EV$3,0),MATCH(CB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E88-(AboveHWM!E88+Tier1!E88+Existing!E88)/VLOOKUP(CB$2,Init!$F:$K,2,FALSE)-CDQ!E88-SuperPeak!E88)))))*IF(CB$2<$CY$2,TOCA!$BG88,IF(AND(CB$2>=$CY$2,CB$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$CA$3:$EV$3,0),MATCH(CC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F88-(AboveHWM!F88+Tier1!F88+Existing!F88)/VLOOKUP(CC$2,Init!$F:$K,2,FALSE)-CDQ!F88-SuperPeak!F88)))))*IF(CC$2<$CY$2,TOCA!$BG88,IF(AND(CC$2>=$CY$2,CC$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":91.76936597016774},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$CA$3:$EV$3,0),MATCH(CD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G88-(AboveHWM!G88+Tier1!G88+Existing!G88)/VLOOKUP(CD$2,Init!$F:$K,2,FALSE)-CDQ!G88-SuperPeak!G88)))))*IF(CD$2<$CY$2,TOCA!$BG88,IF(AND(CD$2>=$CY$2,CD$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$CA$3:$EV$3,0),MATCH(CE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H88-(AboveHWM!H88+Tier1!H88+Existing!H88)/VLOOKUP(CE$2,Init!$F:$K,2,FALSE)-CDQ!H88-SuperPeak!H88)))))*IF(CE$2<$CY$2,TOCA!$BG88,IF(AND(CE$2>=$CY$2,CE$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":255.48000682749208},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$CA$3:$EV$3,0),MATCH(CF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I88-(AboveHWM!I88+Tier1!I88+Existing!I88)/VLOOKUP(CF$2,Init!$F:$K,2,FALSE)-CDQ!I88-SuperPeak!I88)))))*IF(CF$2<$CY$2,TOCA!$BG88,IF(AND(CF$2>=$CY$2,CF$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$CA$3:$EV$3,0),MATCH(CG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J88-(AboveHWM!J88+Tier1!J88+Existing!J88)/VLOOKUP(CG$2,Init!$F:$K,2,FALSE)-CDQ!J88-SuperPeak!J88)))))*IF(CG$2<$CY$2,TOCA!$BG88,IF(AND(CG$2>=$CY$2,CG$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":222.44296279016848},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$CA$3:$EV$3,0),MATCH(CH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K88-(AboveHWM!K88+Tier1!K88+Existing!K88)/VLOOKUP(CH$2,Init!$F:$K,2,FALSE)-CDQ!K88-SuperPeak!K88)))))*IF(CH$2<$CY$2,TOCA!$BG88,IF(AND(CH$2>=$CY$2,CH$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$CA$3:$EV$3,0),MATCH(CI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L88-(AboveHWM!L88+Tier1!L88+Existing!L88)/VLOOKUP(CI$2,Init!$F:$K,2,FALSE)-CDQ!L88-SuperPeak!L88)))))*IF(CI$2<$CY$2,TOCA!$BG88,IF(AND(CI$2>=$CY$2,CI$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":190.056316999507},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M88-(AboveHWM!M88+Tier1!M88+Existing!M88)/VLOOKUP(CJ$2,Init!$F:$K,2,FALSE)-CDQ!M88-SuperPeak!M88)))))*IF(CJ$2<$CY$2,TOCA!$BG88,IF(AND(CJ$2>=$CY$2,CJ$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$CA$3:$EV$3,0),MATCH(CK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N88-(AboveHWM!N88+Tier1!N88+Existing!N88)/VLOOKUP(CK$2,Init!$F:$K,2,FALSE)-CDQ!N88-SuperPeak!N88)))))*IF(CK$2<$CY$2,TOCA!$BG88,IF(AND(CK$2>=$CY$2,CK$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":224.88233514451525},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$CA$3:$EV$3,0),MATCH(CL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O88-(AboveHWM!O88+Tier1!O88+Existing!O88)/VLOOKUP(CL$2,Init!$F:$K,2,FALSE)-CDQ!O88-SuperPeak!O88)))))*IF(CL$2<$CY$2,TOCA!$BG88,IF(AND(CL$2>=$CY$2,CL$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$CA$3:$EV$3,0),MATCH(CM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P88-(AboveHWM!P88+Tier1!P88+Existing!P88)/VLOOKUP(CM$2,Init!$F:$K,2,FALSE)-CDQ!P88-SuperPeak!P88)))))*IF(CM$2<$CY$2,TOCA!$BG88,IF(AND(CM$2>=$CY$2,CM$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":106.0878629665453},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$CA$3:$EV$3,0),MATCH(CN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q88-(AboveHWM!Q88+Tier1!Q88+Existing!Q88)/VLOOKUP(CN$2,Init!$F:$K,2,FALSE)-CDQ!Q88-SuperPeak!Q88)))))*IF(CN$2<$CY$2,TOCA!$BG88,IF(AND(CN$2>=$CY$2,CN$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$CA$3:$EV$3,0),MATCH(CO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R88-(AboveHWM!R88+Tier1!R88+Existing!R88)/VLOOKUP(CO$2,Init!$F:$K,2,FALSE)-CDQ!R88-SuperPeak!R88)))))*IF(CO$2<$CY$2,TOCA!$BG88,IF(AND(CO$2>=$CY$2,CO$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":137.38390263313602},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$CA$3:$EV$3,0),MATCH(CP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S88-(AboveHWM!S88+Tier1!S88+Existing!S88)/VLOOKUP(CP$2,Init!$F:$K,2,FALSE)-CDQ!S88-SuperPeak!S88)))))*IF(CP$2<$CY$2,TOCA!$BG88,IF(AND(CP$2>=$CY$2,CP$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T88-(AboveHWM!T88+Tier1!T88+Existing!T88)/VLOOKUP(CQ$2,Init!$F:$K,2,FALSE)-CDQ!T88-SuperPeak!T88)))))*IF(CQ$2<$CY$2,TOCA!$BG88,IF(AND(CQ$2>=$CY$2,CQ$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":321.75183773327268},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$CA$3:$EV$3,0),MATCH(CR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U88-(AboveHWM!U88+Tier1!U88+Existing!U88)/VLOOKUP(CR$2,Init!$F:$K,2,FALSE)-CDQ!U88-SuperPeak!U88)))))*IF(CR$2<$CY$2,TOCA!$BG88,IF(AND(CR$2>=$CY$2,CR$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$CA$3:$EV$3,0),MATCH(CS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V88-(AboveHWM!V88+Tier1!V88+Existing!V88)/VLOOKUP(CS$2,Init!$F:$K,2,FALSE)-CDQ!V88-SuperPeak!V88)))))*IF(CS$2<$CY$2,TOCA!$BG88,IF(AND(CS$2>=$CY$2,CS$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":231.82362152935809},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$CA$3:$EV$3,0),MATCH(CT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W88-(AboveHWM!W88+Tier1!W88+Existing!W88)/VLOOKUP(CT$2,Init!$F:$K,2,FALSE)-CDQ!W88-SuperPeak!W88)))))*IF(CT$2<$CY$2,TOCA!$BG88,IF(AND(CT$2>=$CY$2,CT$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$CA$3:$EV$3,0),MATCH(CU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X88-(AboveHWM!X88+Tier1!X88+Existing!X88)/VLOOKUP(CU$2,Init!$F:$K,2,FALSE)-CDQ!X88-SuperPeak!X88)))))*IF(CU$2<$CY$2,TOCA!$BG88,IF(AND(CU$2>=$CY$2,CU$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":265.95361444583534},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$CA$3:$EV$3,0),MATCH(CV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y88-(AboveHWM!Y88+Tier1!Y88+Existing!Y88)/VLOOKUP(CV$2,Init!$F:$K,2,FALSE)-CDQ!Y88-SuperPeak!Y88)))))*IF(CV$2<$CY$2,TOCA!$BG88,IF(AND(CV$2>=$CY$2,CV$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$CA$3:$EV$3,0),MATCH(CW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z88-(AboveHWM!Z88+Tier1!Z88+Existing!Z88)/VLOOKUP(CW$2,Init!$F:$K,2,FALSE)-CDQ!Z88-SuperPeak!Z88)))))*IF(CW$2<$CY$2,TOCA!$BG88,IF(AND(CW$2>=$CY$2,CW$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":390.38455014792902},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CX$3=\"HLH\",MATCH(CX$2,SliceLF!$CA$3:$EV$3,0),MATCH(CX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA88-(AboveHWM!AA88+Tier1!AA88+Existing!AA88)/VLOOKUP(CX$2,Init!$F:$K,2,FALSE)-CDQ!AA88-SuperPeak!AA88)))))*IF(CX$2<$CY$2,TOCA!$BG88,IF(AND(CX$2>=$CY$2,CX$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CY$3=\"HLH\",MATCH(CY$2,SliceLF!$CA$3:$EV$3,0),MATCH(CY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB88-(AboveHWM!AB88+Tier1!AB88+Existing!AB88)/VLOOKUP(CY$2,Init!$F:$K,2,FALSE)-CDQ!AB88-SuperPeak!AB88)))))*IF(CY$2<$CY$2,TOCA!$BG88,IF(AND(CY$2>=$CY$2,CY$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":297.87528347578359},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(CZ$3=\"HLH\",MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC88-(AboveHWM!AC88+Tier1!AC88+Existing!AC88)/VLOOKUP(CZ$2,Init!$F:$K,2,FALSE)-CDQ!AC88-SuperPeak!AC88)))))*IF(CZ$2<$CY$2,TOCA!$BG88,IF(AND(CZ$2>=$CY$2,CZ$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DA$3=\"HLH\",MATCH(DA$2,SliceLF!$CA$3:$EV$3,0),MATCH(DA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD88-(AboveHWM!AD88+Tier1!AD88+Existing!AD88)/VLOOKUP(DA$2,Init!$F:$K,2,FALSE)-CDQ!AD88-SuperPeak!AD88)))))*IF(DA$2<$CY$2,TOCA!$BG88,IF(AND(DA$2>=$CY$2,DA$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":101.30319280078885},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DB$3=\"HLH\",MATCH(DB$2,SliceLF!$CA$3:$EV$3,0),MATCH(DB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE88-(AboveHWM!AE88+Tier1!AE88+Existing!AE88)/VLOOKUP(DB$2,Init!$F:$K,2,FALSE)-CDQ!AE88-SuperPeak!AE88)))))*IF(DB$2<$CY$2,TOCA!$BG88,IF(AND(DB$2>=$CY$2,DB$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DC$3=\"HLH\",MATCH(DC$2,SliceLF!$CA$3:$EV$3,0),MATCH(DC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF88-(AboveHWM!AF88+Tier1!AF88+Existing!AF88)/VLOOKUP(DC$2,Init!$F:$K,2,FALSE)-CDQ!AF88-SuperPeak!AF88)))))*IF(DC$2<$CY$2,TOCA!$BG88,IF(AND(DC$2>=$CY$2,DC$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":265.80475352753763},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DD$3=\"HLH\",MATCH(DD$2,SliceLF!$CA$3:$EV$3,0),MATCH(DD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG88-(AboveHWM!AG88+Tier1!AG88+Existing!AG88)/VLOOKUP(DD$2,Init!$F:$K,2,FALSE)-CDQ!AG88-SuperPeak!AG88)))))*IF(DD$2<$CY$2,TOCA!$BG88,IF(AND(DD$2>=$CY$2,DD$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DE$3=\"HLH\",MATCH(DE$2,SliceLF!$CA$3:$EV$3,0),MATCH(DE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH88-(AboveHWM!AH88+Tier1!AH88+Existing!AH88)/VLOOKUP(DE$2,Init!$F:$K,2,FALSE)-CDQ!AH88-SuperPeak!AH88)))))*IF(DE$2<$CY$2,TOCA!$BG88,IF(AND(DE$2>=$CY$2,DE$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":201.82529360946748},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DF$3=\"HLH\",MATCH(DF$2,SliceLF!$CA$3:$EV$3,0),MATCH(DF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI88-(AboveHWM!AI88+Tier1!AI88+Existing!AI88)/VLOOKUP(DF$2,Init!$F:$K,2,FALSE)-CDQ!AI88-SuperPeak!AI88)))))*IF(DF$2<$CY$2,TOCA!$BG88,IF(AND(DF$2>=$CY$2,DF$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DG$3=\"HLH\",MATCH(DG$2,SliceLF!$CA$3:$EV$3,0),MATCH(DG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ88-(AboveHWM!AJ88+Tier1!AJ88+Existing!AJ88)/VLOOKUP(DG$2,Init!$F:$K,2,FALSE)-CDQ!AJ88-SuperPeak!AJ88)))))*IF(DG$2<$CY$2,TOCA!$BG88,IF(AND(DG$2>=$CY$2,DG$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":200.05643589743596},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DH$3=\"HLH\",MATCH(DH$2,SliceLF!$CA$3:$EV$3,0),MATCH(DH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK88-(AboveHWM!AK88+Tier1!AK88+Existing!AK88)/VLOOKUP(DH$2,Init!$F:$K,2,FALSE)-CDQ!AK88-SuperPeak!AK88)))))*IF(DH$2<$CY$2,TOCA!$BG88,IF(AND(DH$2>=$CY$2,DH$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DI$3=\"HLH\",MATCH(DI$2,SliceLF!$CA$3:$EV$3,0),MATCH(DI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL88-(AboveHWM!AL88+Tier1!AL88+Existing!AL88)/VLOOKUP(DI$2,Init!$F:$K,2,FALSE)-CDQ!AL88-SuperPeak!AL88)))))*IF(DI$2<$CY$2,TOCA!$BG88,IF(AND(DI$2>=$CY$2,DI$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":256.90072704361171},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DJ$3=\"HLH\",MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM88-(AboveHWM!AM88+Tier1!AM88+Existing!AM88)/VLOOKUP(DJ$2,Init!$F:$K,2,FALSE)-CDQ!AM88-SuperPeak!AM88)))))*IF(DJ$2<$CY$2,TOCA!$BG88,IF(AND(DJ$2>=$CY$2,DJ$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DK$3=\"HLH\",MATCH(DK$2,SliceLF!$CA$3:$EV$3,0),MATCH(DK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN88-(AboveHWM!AN88+Tier1!AN88+Existing!AN88)/VLOOKUP(DK$2,Init!$F:$K,2,FALSE)-CDQ!AN88-SuperPeak!AN88)))))*IF(DK$2<$CY$2,TOCA!$BG88,IF(AND(DK$2>=$CY$2,DK$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":115.70718627674106},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DL$3=\"HLH\",MATCH(DL$2,SliceLF!$CA$3:$EV$3,0),MATCH(DL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO88-(AboveHWM!AO88+Tier1!AO88+Existing!AO88)/VLOOKUP(DL$2,Init!$F:$K,2,FALSE)-CDQ!AO88-SuperPeak!AO88)))))*IF(DL$2<$CY$2,TOCA!$BG88,IF(AND(DL$2>=$CY$2,DL$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DM$3=\"HLH\",MATCH(DM$2,SliceLF!$CA$3:$EV$3,0),MATCH(DM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP88-(AboveHWM!AP88+Tier1!AP88+Existing!AP88)/VLOOKUP(DM$2,Init!$F:$K,2,FALSE)-CDQ!AP88-SuperPeak!AP88)))))*IF(DM$2<$CY$2,TOCA!$BG88,IF(AND(DM$2>=$CY$2,DM$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":146.89609065088757},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DN$3=\"HLH\",MATCH(DN$2,SliceLF!$CA$3:$EV$3,0),MATCH(DN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ88-(AboveHWM!AQ88+Tier1!AQ88+Existing!AQ88)/VLOOKUP(DN$2,Init!$F:$K,2,FALSE)-CDQ!AQ88-SuperPeak!AQ88)))))*IF(DN$2<$CY$2,TOCA!$BG88,IF(AND(DN$2>=$CY$2,DN$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DO$3=\"HLH\",MATCH(DO$2,SliceLF!$CA$3:$EV$3,0),MATCH(DO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR88-(AboveHWM!AR88+Tier1!AR88+Existing!AR88)/VLOOKUP(DO$2,Init!$F:$K,2,FALSE)-CDQ!AR88-SuperPeak!AR88)))))*IF(DO$2<$CY$2,TOCA!$BG88,IF(AND(DO$2>=$CY$2,DO$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":332.21462869822489},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DP$3=\"HLH\",MATCH(DP$2,SliceLF!$CA$3:$EV$3,0),MATCH(DP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS88-(AboveHWM!AS88+Tier1!AS88+Existing!AS88)/VLOOKUP(DP$2,Init!$F:$K,2,FALSE)-CDQ!AS88-SuperPeak!AS88)))))*IF(DP$2<$CY$2,TOCA!$BG88,IF(AND(DP$2>=$CY$2,DP$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DQ$3=\"HLH\",MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT88-(AboveHWM!AT88+Tier1!AT88+Existing!AT88)/VLOOKUP(DQ$2,Init!$F:$K,2,FALSE)-CDQ!AT88-SuperPeak!AT88)))))*IF(DQ$2<$CY$2,TOCA!$BG88,IF(AND(DQ$2>=$CY$2,DQ$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":241.88218058716436},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DR$3=\"HLH\",MATCH(DR$2,SliceLF!$CA$3:$EV$3,0),MATCH(DR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU88-(AboveHWM!AU88+Tier1!AU88+Existing!AU88)/VLOOKUP(DR$2,Init!$F:$K,2,FALSE)-CDQ!AU88-SuperPeak!AU88)))))*IF(DR$2<$CY$2,TOCA!$BG88,IF(AND(DR$2>=$CY$2,DR$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DS$3=\"HLH\",MATCH(DS$2,SliceLF!$CA$3:$EV$3,0),MATCH(DS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV88-(AboveHWM!AV88+Tier1!AV88+Existing!AV88)/VLOOKUP(DS$2,Init!$F:$K,2,FALSE)-CDQ!AV88-SuperPeak!AV88)))))*IF(DS$2<$CY$2,TOCA!$BG88,IF(AND(DS$2>=$CY$2,DS$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":275.99987096040036},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DT$3=\"HLH\",MATCH(DT$2,SliceLF!$CA$3:$EV$3,0),MATCH(DT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW88-(AboveHWM!AW88+Tier1!AW88+Existing!AW88)/VLOOKUP(DT$2,Init!$F:$K,2,FALSE)-CDQ!AW88-SuperPeak!AW88)))))*IF(DT$2<$CY$2,TOCA!$BG88,IF(AND(DT$2>=$CY$2,DT$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DU$3=\"HLH\",MATCH(DU$2,SliceLF!$CA$3:$EV$3,0),MATCH(DU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX88-(AboveHWM!AX88+Tier1!AX88+Existing!AX88)/VLOOKUP(DU$2,Init!$F:$K,2,FALSE)-CDQ!AX88-SuperPeak!AX88)))))*IF(DU$2<$CY$2,TOCA!$BG88,IF(AND(DU$2>=$CY$2,DU$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":401.1203555029586},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DV$3=\"HLH\",MATCH(DV$2,SliceLF!$CA$3:$EV$3,0),MATCH(DV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY88-(AboveHWM!AY88+Tier1!AY88+Existing!AY88)/VLOOKUP(DV$2,Init!$F:$K,2,FALSE)-CDQ!AY88-SuperPeak!AY88)))))*IF(DV$2<$CY$2,TOCA!$BG88,IF(AND(DV$2>=$CY$2,DV$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DW$3=\"HLH\",MATCH(DW$2,SliceLF!$CA$3:$EV$3,0),MATCH(DW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AZ88-(AboveHWM!AZ88+Tier1!AZ88+Existing!AZ88)/VLOOKUP(DW$2,Init!$F:$K,2,FALSE)-CDQ!AZ88-SuperPeak!AZ88)))))*IF(DW$2<$CY$2,TOCA!$BG88,IF(AND(DW$2>=$CY$2,DW$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":279.02097240555304},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DX$3=\"HLH\",MATCH(DX$2,SliceLF!$CA$3:$EV$3,0),MATCH(DX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BA88-(AboveHWM!BA88+Tier1!BA88+Existing!BA88)/VLOOKUP(DX$2,Init!$F:$K,2,FALSE)-CDQ!BA88-SuperPeak!BA88)))))*IF(DX$2<$CY$2,TOCA!$BG88,IF(AND(DX$2>=$CY$2,DX$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DY$3=\"HLH\",MATCH(DY$2,SliceLF!$CA$3:$EV$3,0),MATCH(DY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BB88-(AboveHWM!BB88+Tier1!BB88+Existing!BB88)/VLOOKUP(DY$2,Init!$F:$K,2,FALSE)-CDQ!BB88-SuperPeak!BB88)))))*IF(DY$2<$CY$2,TOCA!$BG88,IF(AND(DY$2>=$CY$2,DY$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":137.15236955621305},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(DZ$3=\"HLH\",MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BC88-(AboveHWM!BC88+Tier1!BC88+Existing!BC88)/VLOOKUP(DZ$2,Init!$F:$K,2,FALSE)-CDQ!BC88-SuperPeak!BC88)))))*IF(DZ$2<$CY$2,TOCA!$BG88,IF(AND(DZ$2>=$CY$2,DZ$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(EA$3=\"HLH\",MATCH(EA$2,SliceLF!$CA$3:$EV$3,0),MATCH(EA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BD88-(AboveHWM!BD88+Tier1!BD88+Existing!BD88)/VLOOKUP(EA$2,Init!$F:$K,2,FALSE)-CDQ!BD88-SuperPeak!BD88)))))*IF(EA$2<$CY$2,TOCA!$BG88,IF(AND(EA$2>=$CY$2,EA$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":275.83460107532994},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(EB$3=\"HLH\",MATCH(EB$2,SliceLF!$CA$3:$EV$3,0),MATCH(EB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BE88-(AboveHWM!BE88+Tier1!BE88+Existing!BE88)/VLOOKUP(EB$2,Init!$F:$K,2,FALSE)-CDQ!BE88-SuperPeak!BE88)))))*IF(EB$2<$CY$2,TOCA!$BG88,IF(AND(EB$2>=$CY$2,EB$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(EC$3=\"HLH\",MATCH(EC$2,SliceLF!$CA$3:$EV$3,0),MATCH(EC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BF88-(AboveHWM!BF88+Tier1!BF88+Existing!BF88)/VLOOKUP(EC$2,Init!$F:$K,2,FALSE)-CDQ!BF88-SuperPeak!BF88)))))*IF(EC$2<$CY$2,TOCA!$BG88,IF(AND(EC$2>=$CY$2,EC$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":211.61691221893491},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(ED$3=\"HLH\",MATCH(ED$2,SliceLF!$CA$3:$EV$3,0),MATCH(ED$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ED$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BG88-(AboveHWM!BG88+Tier1!BG88+Existing!BG88)/VLOOKUP(ED$2,Init!$F:$K,2,FALSE)-CDQ!BG88-SuperPeak!BG88)))))*IF(ED$2<$CY$2,TOCA!$BG88,IF(AND(ED$2>=$CY$2,ED$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(EE$3=\"HLH\",MATCH(EE$2,SliceLF!$CA$3:$EV$3,0),MATCH(EE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BH88-(AboveHWM!BH88+Tier1!BH88+Existing!BH88)/VLOOKUP(EE$2,Init!$F:$K,2,FALSE)-CDQ!BH88-SuperPeak!BH88)))))*IF(EE$2<$CY$2,TOCA!$BG88,IF(AND(EE$2>=$CY$2,EE$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":207.06543603550304},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(EF$3=\"HLH\",MATCH(EF$2,SliceLF!$CA$3:$EV$3,0),MATCH(EF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BI88-(AboveHWM!BI88+Tier1!BI88+Existing!BI88)/VLOOKUP(EF$2,Init!$F:$K,2,FALSE)-CDQ!BI88-SuperPeak!BI88)))))*IF(EF$2<$CY$2,TOCA!$BG88,IF(AND(EF$2>=$CY$2,EF$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(EG$3=\"HLH\",MATCH(EG$2,SliceLF!$CA$3:$EV$3,0),MATCH(EG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BJ88-(AboveHWM!BJ88+Tier1!BJ88+Existing!BJ88)/VLOOKUP(EG$2,Init!$F:$K,2,FALSE)-CDQ!BJ88-SuperPeak!BJ88)))))*IF(EG$2<$CY$2,TOCA!$BG88,IF(AND(EG$2>=$CY$2,EG$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":267.04181580100823},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(EH$3=\"HLH\",MATCH(EH$2,SliceLF!$CA$3:$EV$3,0),MATCH(EH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BK88-(AboveHWM!BK88+Tier1!BK88+Existing!BK88)/VLOOKUP(EH$2,Init!$F:$K,2,FALSE)-CDQ!BK88-SuperPeak!BK88)))))*IF(EH$2<$CY$2,TOCA!$BG88,IF(AND(EH$2>=$CY$2,EH$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(EI$3=\"HLH\",MATCH(EI$2,SliceLF!$CA$3:$EV$3,0),MATCH(EI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BL88-(AboveHWM!BL88+Tier1!BL88+Existing!BL88)/VLOOKUP(EI$2,Init!$F:$K,2,FALSE)-CDQ!BL88-SuperPeak!BL88)))))*IF(EI$2<$CY$2,TOCA!$BG88,IF(AND(EI$2>=$CY$2,EI$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":99.347654585798708},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(EJ$3=\"HLH\",MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BM88-(AboveHWM!BM88+Tier1!BM88+Existing!BM88)/VLOOKUP(EJ$2,Init!$F:$K,2,FALSE)-CDQ!BM88-SuperPeak!BM88)))))*IF(EJ$2<$CY$2,TOCA!$BG88,IF(AND(EJ$2>=$CY$2,EJ$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(EK$3=\"HLH\",MATCH(EK$2,SliceLF!$CA$3:$EV$3,0),MATCH(EK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BN88-(AboveHWM!BN88+Tier1!BN88+Existing!BN88)/VLOOKUP(EK$2,Init!$F:$K,2,FALSE)-CDQ!BN88-SuperPeak!BN88)))))*IF(EK$2<$CY$2,TOCA!$BG88,IF(AND(EK$2>=$CY$2,EK$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":188.76908764792898},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(EL$3=\"HLH\",MATCH(EL$2,SliceLF!$CA$3:$EV$3,0),MATCH(EL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BO88-(AboveHWM!BO88+Tier1!BO88+Existing!BO88)/VLOOKUP(EL$2,Init!$F:$K,2,FALSE)-CDQ!BO88-SuperPeak!BO88)))))*IF(EL$2<$CY$2,TOCA!$BG88,IF(AND(EL$2>=$CY$2,EL$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(EM$3=\"HLH\",MATCH(EM$2,SliceLF!$CA$3:$EV$3,0),MATCH(EM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BP88-(AboveHWM!BP88+Tier1!BP88+Existing!BP88)/VLOOKUP(EM$2,Init!$F:$K,2,FALSE)-CDQ!BP88-SuperPeak!BP88)))))*IF(EM$2<$CY$2,TOCA!$BG88,IF(AND(EM$2>=$CY$2,EM$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":342.41509165908047},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(EN$3=\"HLH\",MATCH(EN$2,SliceLF!$CA$3:$EV$3,0),MATCH(EN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BQ88-(AboveHWM!BQ88+Tier1!BQ88+Existing!BQ88)/VLOOKUP(EN$2,Init!$F:$K,2,FALSE)-CDQ!BQ88-SuperPeak!BQ88)))))*IF(EN$2<$CY$2,TOCA!$BG88,IF(AND(EN$2>=$CY$2,EN$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(EO$3=\"HLH\",MATCH(EO$2,SliceLF!$CA$3:$EV$3,0),MATCH(EO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BR88-(AboveHWM!BR88+Tier1!BR88+Existing!BR88)/VLOOKUP(EO$2,Init!$F:$K,2,FALSE)-CDQ!BR88-SuperPeak!BR88)))))*IF(EO$2<$CY$2,TOCA!$BG88,IF(AND(EO$2>=$CY$2,EO$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":203.03489576923096},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(EP$3=\"HLH\",MATCH(EP$2,SliceLF!$CA$3:$EV$3,0),MATCH(EP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BS88-(AboveHWM!BS88+Tier1!BS88+Existing!BS88)/VLOOKUP(EP$2,Init!$F:$K,2,FALSE)-CDQ!BS88-SuperPeak!BS88)))))*IF(EP$2<$CY$2,TOCA!$BG88,IF(AND(EP$2>=$CY$2,EP$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(EQ$3=\"HLH\",MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BT88-(AboveHWM!BT88+Tier1!BT88+Existing!BT88)/VLOOKUP(EQ$2,Init!$F:$K,2,FALSE)-CDQ!BT88-SuperPeak!BT88)))))*IF(EQ$2<$CY$2,TOCA!$BG88,IF(AND(EQ$2>=$CY$2,EQ$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":332.75936722003053},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(ER$3=\"HLH\",MATCH(ER$2,SliceLF!$CA$3:$EV$3,0),MATCH(ER$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ER$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BU88-(AboveHWM!BU88+Tier1!BU88+Existing!BU88)/VLOOKUP(ER$2,Init!$F:$K,2,FALSE)-CDQ!BU88-SuperPeak!BU88)))))*IF(ER$2<$CY$2,TOCA!$BG88,IF(AND(ER$2>=$CY$2,ER$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(ES$3=\"HLH\",MATCH(ES$2,SliceLF!$CA$3:$EV$3,0),MATCH(ES$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ES$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BV88-(AboveHWM!BV88+Tier1!BV88+Existing!BV88)/VLOOKUP(ES$2,Init!$F:$K,2,FALSE)-CDQ!BV88-SuperPeak!BV88)))))*IF(ES$2<$CY$2,TOCA!$BG88,IF(AND(ES$2>=$CY$2,ES$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":411.52692482248511},{"$f":"IF($B88=10298,0,IF(VLOOKUP($B88,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B88,SliceLF!$CA:$EV,IF(ET$3=\"HLH\",MATCH(ET$2,SliceLF!$CA$3:$EV$3,0),MATCH(ET$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ET$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BW88-(AboveHWM!BW88+Tier1!BW88+Existing!BW88)/VLOOKUP(ET$2,Init!$F:$K,2,FALSE)-CDQ!BW88-SuperPeak!BW88)))))*IF(ET$2<$CY$2,TOCA!$BG88,IF(AND(ET$2>=$CY$2,ET$2<$DW$2),TOCA!$BH88,TOCA!$BI88))","v":0}]
[null,10333,"Ravalli County Elec Coop",{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,MATCH(D$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AS102))*TOCA!BG102","v":1.9819866985286224E-4},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,MATCH(E$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AT102))*TOCA!BH102","v":2.0097522349908715E-4},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,MATCH(F$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AU102))*TOCA!BI102","v":2.0378553463645151E-4},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BZ$3,0),MATCH(G$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!D102-SystemShape!D102))*IF(G$2<$AE$2,TOCA!$BG102,IF(AND(G$2>=$AE$2,G$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":9.3444070741035734},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BZ$3,0),MATCH(H$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!E102-SystemShape!E102))*IF(H$2<$AE$2,TOCA!$BG102,IF(AND(H$2>=$AE$2,H$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-1.5968036967136336},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BZ$3,0),MATCH(I$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!F102-SystemShape!F102))*IF(I$2<$AE$2,TOCA!$BG102,IF(AND(I$2>=$AE$2,I$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":41.704804932395248},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BZ$3,0),MATCH(J$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!G102-SystemShape!G102))*IF(J$2<$AE$2,TOCA!$BG102,IF(AND(J$2>=$AE$2,J$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":47.117920863122784},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BZ$3,0),MATCH(K$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!H102-SystemShape!H102))*IF(K$2<$AE$2,TOCA!$BG102,IF(AND(K$2>=$AE$2,K$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":40.677883125724449},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BZ$3,0),MATCH(L$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!I102-SystemShape!I102))*IF(L$2<$AE$2,TOCA!$BG102,IF(AND(L$2>=$AE$2,L$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":136.43366711813493},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BZ$3,0),MATCH(M$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!J102-SystemShape!J102))*IF(M$2<$AE$2,TOCA!$BG102,IF(AND(M$2>=$AE$2,M$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-18.368612966146753},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BZ$3,0),MATCH(N$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!K102-SystemShape!K102))*IF(N$2<$AE$2,TOCA!$BG102,IF(AND(N$2>=$AE$2,N$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":103.69833691587641},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BZ$3,0),MATCH(O$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!L102-SystemShape!L102))*IF(O$2<$AE$2,TOCA!$BG102,IF(AND(O$2>=$AE$2,O$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":99.09439353793897},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BZ$3,0),MATCH(P$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!M102-SystemShape!M102))*IF(P$2<$AE$2,TOCA!$BG102,IF(AND(P$2>=$AE$2,P$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":129.61718640124883},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BZ$3,0),MATCH(Q$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!N102-SystemShape!N102))*IF(Q$2<$AE$2,TOCA!$BG102,IF(AND(Q$2>=$AE$2,Q$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-16.407942817283054},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BZ$3,0),MATCH(R$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!O102-SystemShape!O102))*IF(R$2<$AE$2,TOCA!$BG102,IF(AND(R$2>=$AE$2,R$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":62.289308405746873},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BZ$3,0),MATCH(S$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!P102-SystemShape!P102))*IF(S$2<$AE$2,TOCA!$BG102,IF(AND(S$2>=$AE$2,S$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":46.891380351897979},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BZ$3,0),MATCH(T$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Q102-SystemShape!Q102))*IF(T$2<$AE$2,TOCA!$BG102,IF(AND(T$2>=$AE$2,T$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":34.058148256522607},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BZ$3,0),MATCH(U$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!R102-SystemShape!R102))*IF(U$2<$AE$2,TOCA!$BG102,IF(AND(U$2>=$AE$2,U$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-197.08299967296276},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BZ$3,0),MATCH(V$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!S102-SystemShape!S102))*IF(V$2<$AE$2,TOCA!$BG102,IF(AND(V$2>=$AE$2,V$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-123.58920898724969},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BZ$3,0),MATCH(W$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!T102-SystemShape!T102))*IF(W$2<$AE$2,TOCA!$BG102,IF(AND(W$2>=$AE$2,W$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-237.86079231100257},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BZ$3,0),MATCH(X$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!U102-SystemShape!U102))*IF(X$2<$AE$2,TOCA!$BG102,IF(AND(X$2>=$AE$2,X$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-109.93719919336276},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BZ$3,0),MATCH(Y$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!V102-SystemShape!V102))*IF(Y$2<$AE$2,TOCA!$BG102,IF(AND(Y$2>=$AE$2,Y$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":9.1319821951408588},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BZ$3,0),MATCH(Z$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!W102-SystemShape!W102))*IF(Z$2<$AE$2,TOCA!$BG102,IF(AND(Z$2>=$AE$2,Z$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":39.7391388616686},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BZ$3,0),MATCH(AA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!X102-SystemShape!X102))*IF(AA$2<$AE$2,TOCA!$BG102,IF(AND(AA$2>=$AE$2,AA$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-12.438209551100632},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BZ$3,0),MATCH(AB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Y102-SystemShape!Y102))*IF(AB$2<$AE$2,TOCA!$BG102,IF(AND(AB$2>=$AE$2,AB$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":22.991315681988183},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BZ$3,0),MATCH(AC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Z102-SystemShape!Z102))*IF(AC$2<$AE$2,TOCA!$BG102,IF(AND(AC$2>=$AE$2,AC$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-83.150038866964195},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BZ$3,0),MATCH(AD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AA102-SystemShape!AA102))*IF(AD$2<$AE$2,TOCA!$BG102,IF(AND(AD$2>=$AE$2,AD$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-33.691465319203672},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BZ$3,0),MATCH(AE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AB102-SystemShape!AB102))*IF(AE$2<$AE$2,TOCA!$BG102,IF(AND(AE$2>=$AE$2,AE$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":8.2211833532077581},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BZ$3,0),MATCH(AF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AC102-SystemShape!AC102))*IF(AF$2<$AE$2,TOCA!$BG102,IF(AND(AF$2>=$AE$2,AF$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-3.4956478826745996},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BZ$3,0),MATCH(AG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AD102-SystemShape!AD102))*IF(AG$2<$AE$2,TOCA!$BG102,IF(AND(AG$2>=$AE$2,AG$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":44.212324222855244},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BZ$3,0),MATCH(AH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AE102-SystemShape!AE102))*IF(AH$2<$AE$2,TOCA!$BG102,IF(AND(AH$2>=$AE$2,AH$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":47.609420342422673},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BZ$3,0),MATCH(AI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AF102-SystemShape!AF102))*IF(AI$2<$AE$2,TOCA!$BG102,IF(AND(AI$2>=$AE$2,AI$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":44.387471561876232},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AG102-SystemShape!AG102))*IF(AJ$2<$AE$2,TOCA!$BG102,IF(AND(AJ$2>=$AE$2,AJ$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":139.81599916128624},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BZ$3,0),MATCH(AK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AH102-SystemShape!AH102))*IF(AK$2<$AE$2,TOCA!$BG102,IF(AND(AK$2>=$AE$2,AK$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-9.5633693258651267},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BZ$3,0),MATCH(AL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AI102-SystemShape!AI102))*IF(AL$2<$AE$2,TOCA!$BG102,IF(AND(AL$2>=$AE$2,AL$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":100.29573177445566},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BZ$3,0),MATCH(AM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AJ102-SystemShape!AJ102))*IF(AM$2<$AE$2,TOCA!$BG102,IF(AND(AM$2>=$AE$2,AM$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":103.41785375261352},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BZ$3,0),MATCH(AN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AK102-SystemShape!AK102))*IF(AN$2<$AE$2,TOCA!$BG102,IF(AND(AN$2>=$AE$2,AN$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":132.76944479680887},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BZ$3,0),MATCH(AO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AL102-SystemShape!AL102))*IF(AO$2<$AE$2,TOCA!$BG102,IF(AND(AO$2>=$AE$2,AO$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-21.429348383561862},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BZ$3,0),MATCH(AP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AM102-SystemShape!AM102))*IF(AP$2<$AE$2,TOCA!$BG102,IF(AND(AP$2>=$AE$2,AP$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":69.326444934606045},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AN102-SystemShape!AN102))*IF(AQ$2<$AE$2,TOCA!$BG102,IF(AND(AQ$2>=$AE$2,AQ$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":47.310190126217648},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BZ$3,0),MATCH(AR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AO102-SystemShape!AO102))*IF(AR$2<$AE$2,TOCA!$BG102,IF(AND(AR$2>=$AE$2,AR$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":33.56610792198812},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BZ$3,0),MATCH(AS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AP102-SystemShape!AP102))*IF(AS$2<$AE$2,TOCA!$BG102,IF(AND(AS$2>=$AE$2,AS$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-201.17148220771702},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BZ$3,0),MATCH(AT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AQ102-SystemShape!AQ102))*IF(AT$2<$AE$2,TOCA!$BG102,IF(AND(AT$2>=$AE$2,AT$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-127.78708062691801},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BZ$3,0),MATCH(AU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AR102-SystemShape!AR102))*IF(AU$2<$AE$2,TOCA!$BG102,IF(AND(AU$2>=$AE$2,AU$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-242.45768784885308},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BZ$3,0),MATCH(AV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AS102-SystemShape!AS102))*IF(AV$2<$AE$2,TOCA!$BG102,IF(AND(AV$2>=$AE$2,AV$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-113.54360424068844},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BZ$3,0),MATCH(AW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AT102-SystemShape!AT102))*IF(AW$2<$AE$2,TOCA!$BG102,IF(AND(AW$2>=$AE$2,AW$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":10.050369646116216},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BZ$3,0),MATCH(AX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AU102-SystemShape!AU102))*IF(AX$2<$AE$2,TOCA!$BG102,IF(AND(AX$2>=$AE$2,AX$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":39.488427084352395},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BZ$3,0),MATCH(AY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AV102-SystemShape!AV102))*IF(AY$2<$AE$2,TOCA!$BG102,IF(AND(AY$2>=$AE$2,AY$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-11.421013995960342},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AW102-SystemShape!AW102))*IF(AZ$2<$AE$2,TOCA!$BG102,IF(AND(AZ$2>=$AE$2,AZ$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":21.963820331470281},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BZ$3,0),MATCH(BA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AX102-SystemShape!AX102))*IF(BA$2<$AE$2,TOCA!$BG102,IF(AND(BA$2>=$AE$2,BA$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-86.454306498558836},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$B$3:$BZ$3,0),MATCH(BB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AY102-SystemShape!AY102))*IF(BB$2<$AE$2,TOCA!$BG102,IF(AND(BB$2>=$AE$2,BB$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-36.772526432759086},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$B$3:$BZ$3,0),MATCH(BC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AZ102-SystemShape!AZ102))*IF(BC$2<$AE$2,TOCA!$BG102,IF(AND(BC$2>=$AE$2,BC$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":13.975275550301138},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$B$3:$BZ$3,0),MATCH(BD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BA102-SystemShape!BA102))*IF(BD$2<$AE$2,TOCA!$BG102,IF(AND(BD$2>=$AE$2,BD$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-12.317817799750076},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$B$3:$BZ$3,0),MATCH(BE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BB102-SystemShape!BB102))*IF(BE$2<$AE$2,TOCA!$BG102,IF(AND(BE$2>=$AE$2,BE$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":39.963920564145972},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$B$3:$BZ$3,0),MATCH(BF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BC102-SystemShape!BC102))*IF(BF$2<$AE$2,TOCA!$BG102,IF(AND(BF$2>=$AE$2,BF$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":55.006781890487481},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$B$3:$BZ$3,0),MATCH(BG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BD102-SystemShape!BD102))*IF(BG$2<$AE$2,TOCA!$BG102,IF(AND(BG$2>=$AE$2,BG$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":48.248124760423607},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$B$3:$BZ$3,0),MATCH(BH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BE102-SystemShape!BE102))*IF(BH$2<$AE$2,TOCA!$BG102,IF(AND(BH$2>=$AE$2,BH$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":143.29336280661641},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$B$3:$BZ$3,0),MATCH(BI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BF102-SystemShape!BF102))*IF(BI$2<$AE$2,TOCA!$BG102,IF(AND(BI$2>=$AE$2,BI$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-6.4722242538883279},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BG102-SystemShape!BG102))*IF(BJ$2<$AE$2,TOCA!$BG102,IF(AND(BJ$2>=$AE$2,BJ$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":102.87993157864214},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$B$3:$BZ$3,0),MATCH(BK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BH102-SystemShape!BH102))*IF(BK$2<$AE$2,TOCA!$BG102,IF(AND(BK$2>=$AE$2,BK$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":127.79224902621132},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$B$3:$BZ$3,0),MATCH(BL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BI102-SystemShape!BI102))*IF(BL$2<$AE$2,TOCA!$BG102,IF(AND(BL$2>=$AE$2,BL$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":150.81884063208201},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$B$3:$BZ$3,0),MATCH(BM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BJ102-SystemShape!BJ102))*IF(BM$2<$AE$2,TOCA!$BG102,IF(AND(BM$2>=$AE$2,BM$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-20.506507551454114},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$B$3:$BZ$3,0),MATCH(BN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BK102-SystemShape!BK102))*IF(BN$2<$AE$2,TOCA!$BG102,IF(AND(BN$2>=$AE$2,BN$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":70.503903621046945},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$B$3:$BZ$3,0),MATCH(BO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BL102-SystemShape!BL102))*IF(BO$2<$AE$2,TOCA!$BG102,IF(AND(BO$2>=$AE$2,BO$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":54.641593016205263},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$B$3:$BZ$3,0),MATCH(BP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BM102-SystemShape!BM102))*IF(BP$2<$AE$2,TOCA!$BG102,IF(AND(BP$2>=$AE$2,BP$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":26.186935217994307},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BN102-SystemShape!BN102))*IF(BQ$2<$AE$2,TOCA!$BG102,IF(AND(BQ$2>=$AE$2,BQ$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-212.23927951420234},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$B$3:$BZ$3,0),MATCH(BR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BO102-SystemShape!BO102))*IF(BR$2<$AE$2,TOCA!$BG102,IF(AND(BR$2>=$AE$2,BR$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-125.23825141092217},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$B$3:$BZ$3,0),MATCH(BS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BP102-SystemShape!BP102))*IF(BS$2<$AE$2,TOCA!$BG102,IF(AND(BS$2>=$AE$2,BS$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-247.17170102660049},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$B$3:$BZ$3,0),MATCH(BT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BQ102-SystemShape!BQ102))*IF(BT$2<$AE$2,TOCA!$BG102,IF(AND(BT$2>=$AE$2,BT$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-117.26752307185849},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$B$3:$BZ$3,0),MATCH(BU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BR102-SystemShape!BR102))*IF(BU$2<$AE$2,TOCA!$BG102,IF(AND(BU$2>=$AE$2,BU$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":17.954255073203424},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$B$3:$BZ$3,0),MATCH(BV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BS102-SystemShape!BS102))*IF(BV$2<$AE$2,TOCA!$BG102,IF(AND(BV$2>=$AE$2,BV$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":32.383615721875707},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$B$3:$BZ$3,0),MATCH(BW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BT102-SystemShape!BT102))*IF(BW$2<$AE$2,TOCA!$BG102,IF(AND(BW$2>=$AE$2,BW$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-17.214015498091509},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$B$3:$BZ$3,0),MATCH(BX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BU102-SystemShape!BU102))*IF(BX$2<$AE$2,TOCA!$BG102,IF(AND(BX$2>=$AE$2,BX$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":27.776340100074879},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$B$3:$BZ$3,0),MATCH(BY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BV102-SystemShape!BV102))*IF(BY$2<$AE$2,TOCA!$BG102,IF(AND(BY$2>=$AE$2,BY$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-89.840504831092886},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$B:$BZ,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BW102-SystemShape!BW102))*IF(BZ$2<$AE$2,TOCA!$BG102,IF(AND(BZ$2>=$AE$2,BZ$2<$BC$2),TOCA!$BH102,TOCA!$BI102))","v":-39.951665955609506},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$CA$3:$EV$3,0),MATCH(CA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D102-(AboveHWM!D102+Tier1!D102+Existing!D102)/VLOOKUP(CA$2,Init!$F:$K,2,FALSE)-CDQ!D102-SuperPeak!D102)))))*IF(CA$2<$CY$2,TOCA!$BG102,IF(AND(CA$2>=$CY$2,CA$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":737.87902477207376},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$CA$3:$EV$3,0),MATCH(CB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E102-(AboveHWM!E102+Tier1!E102+Existing!E102)/VLOOKUP(CB$2,Init!$F:$K,2,FALSE)-CDQ!E102-SuperPeak!E102)))))*IF(CB$2<$CY$2,TOCA!$BG102,IF(AND(CB$2>=$CY$2,CB$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$CA$3:$EV$3,0),MATCH(CC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F102-(AboveHWM!F102+Tier1!F102+Existing!F102)/VLOOKUP(CC$2,Init!$F:$K,2,FALSE)-CDQ!F102-SuperPeak!F102)))))*IF(CC$2<$CY$2,TOCA!$BG102,IF(AND(CC$2>=$CY$2,CC$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":330.14332438614281},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$CA$3:$EV$3,0),MATCH(CD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G102-(AboveHWM!G102+Tier1!G102+Existing!G102)/VLOOKUP(CD$2,Init!$F:$K,2,FALSE)-CDQ!G102-SuperPeak!G102)))))*IF(CD$2<$CY$2,TOCA!$BG102,IF(AND(CD$2>=$CY$2,CD$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$CA$3:$EV$3,0),MATCH(CE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H102-(AboveHWM!H102+Tier1!H102+Existing!H102)/VLOOKUP(CE$2,Init!$F:$K,2,FALSE)-CDQ!H102-SuperPeak!H102)))))*IF(CE$2<$CY$2,TOCA!$BG102,IF(AND(CE$2>=$CY$2,CE$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":297.4700416251867},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$CA$3:$EV$3,0),MATCH(CF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I102-(AboveHWM!I102+Tier1!I102+Existing!I102)/VLOOKUP(CF$2,Init!$F:$K,2,FALSE)-CDQ!I102-SuperPeak!I102)))))*IF(CF$2<$CY$2,TOCA!$BG102,IF(AND(CF$2>=$CY$2,CF$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$CA$3:$EV$3,0),MATCH(CG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J102-(AboveHWM!J102+Tier1!J102+Existing!J102)/VLOOKUP(CG$2,Init!$F:$K,2,FALSE)-CDQ!J102-SuperPeak!J102)))))*IF(CG$2<$CY$2,TOCA!$BG102,IF(AND(CG$2>=$CY$2,CG$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":539.06139522731587},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$CA$3:$EV$3,0),MATCH(CH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K102-(AboveHWM!K102+Tier1!K102+Existing!K102)/VLOOKUP(CH$2,Init!$F:$K,2,FALSE)-CDQ!K102-SuperPeak!K102)))))*IF(CH$2<$CY$2,TOCA!$BG102,IF(AND(CH$2>=$CY$2,CH$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$CA$3:$EV$3,0),MATCH(CI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L102-(AboveHWM!L102+Tier1!L102+Existing!L102)/VLOOKUP(CI$2,Init!$F:$K,2,FALSE)-CDQ!L102-SuperPeak!L102)))))*IF(CI$2<$CY$2,TOCA!$BG102,IF(AND(CI$2>=$CY$2,CI$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":573.86605468330447},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M102-(AboveHWM!M102+Tier1!M102+Existing!M102)/VLOOKUP(CJ$2,Init!$F:$K,2,FALSE)-CDQ!M102-SuperPeak!M102)))))*IF(CJ$2<$CY$2,TOCA!$BG102,IF(AND(CJ$2>=$CY$2,CJ$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$CA$3:$EV$3,0),MATCH(CK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N102-(AboveHWM!N102+Tier1!N102+Existing!N102)/VLOOKUP(CK$2,Init!$F:$K,2,FALSE)-CDQ!N102-SuperPeak!N102)))))*IF(CK$2<$CY$2,TOCA!$BG102,IF(AND(CK$2>=$CY$2,CK$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":328.41120850389945},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$CA$3:$EV$3,0),MATCH(CL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O102-(AboveHWM!O102+Tier1!O102+Existing!O102)/VLOOKUP(CL$2,Init!$F:$K,2,FALSE)-CDQ!O102-SuperPeak!O102)))))*IF(CL$2<$CY$2,TOCA!$BG102,IF(AND(CL$2>=$CY$2,CL$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$CA$3:$EV$3,0),MATCH(CM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P102-(AboveHWM!P102+Tier1!P102+Existing!P102)/VLOOKUP(CM$2,Init!$F:$K,2,FALSE)-CDQ!P102-SuperPeak!P102)))))*IF(CM$2<$CY$2,TOCA!$BG102,IF(AND(CM$2>=$CY$2,CM$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":396.39977710658587},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$CA$3:$EV$3,0),MATCH(CN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q102-(AboveHWM!Q102+Tier1!Q102+Existing!Q102)/VLOOKUP(CN$2,Init!$F:$K,2,FALSE)-CDQ!Q102-SuperPeak!Q102)))))*IF(CN$2<$CY$2,TOCA!$BG102,IF(AND(CN$2>=$CY$2,CN$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$CA$3:$EV$3,0),MATCH(CO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R102-(AboveHWM!R102+Tier1!R102+Existing!R102)/VLOOKUP(CO$2,Init!$F:$K,2,FALSE)-CDQ!R102-SuperPeak!R102)))))*IF(CO$2<$CY$2,TOCA!$BG102,IF(AND(CO$2>=$CY$2,CO$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":278.56341417409527},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$CA$3:$EV$3,0),MATCH(CP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S102-(AboveHWM!S102+Tier1!S102+Existing!S102)/VLOOKUP(CP$2,Init!$F:$K,2,FALSE)-CDQ!S102-SuperPeak!S102)))))*IF(CP$2<$CY$2,TOCA!$BG102,IF(AND(CP$2>=$CY$2,CP$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T102-(AboveHWM!T102+Tier1!T102+Existing!T102)/VLOOKUP(CQ$2,Init!$F:$K,2,FALSE)-CDQ!T102-SuperPeak!T102)))))*IF(CQ$2<$CY$2,TOCA!$BG102,IF(AND(CQ$2>=$CY$2,CQ$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":609.19815070883897},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$CA$3:$EV$3,0),MATCH(CR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U102-(AboveHWM!U102+Tier1!U102+Existing!U102)/VLOOKUP(CR$2,Init!$F:$K,2,FALSE)-CDQ!U102-SuperPeak!U102)))))*IF(CR$2<$CY$2,TOCA!$BG102,IF(AND(CR$2>=$CY$2,CR$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$CA$3:$EV$3,0),MATCH(CS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V102-(AboveHWM!V102+Tier1!V102+Existing!V102)/VLOOKUP(CS$2,Init!$F:$K,2,FALSE)-CDQ!V102-SuperPeak!V102)))))*IF(CS$2<$CY$2,TOCA!$BG102,IF(AND(CS$2>=$CY$2,CS$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":683.61254470260576},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$CA$3:$EV$3,0),MATCH(CT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W102-(AboveHWM!W102+Tier1!W102+Existing!W102)/VLOOKUP(CT$2,Init!$F:$K,2,FALSE)-CDQ!W102-SuperPeak!W102)))))*IF(CT$2<$CY$2,TOCA!$BG102,IF(AND(CT$2>=$CY$2,CT$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$CA$3:$EV$3,0),MATCH(CU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X102-(AboveHWM!X102+Tier1!X102+Existing!X102)/VLOOKUP(CU$2,Init!$F:$K,2,FALSE)-CDQ!X102-SuperPeak!X102)))))*IF(CU$2<$CY$2,TOCA!$BG102,IF(AND(CU$2>=$CY$2,CU$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":516.78064102219912},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$CA$3:$EV$3,0),MATCH(CV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y102-(AboveHWM!Y102+Tier1!Y102+Existing!Y102)/VLOOKUP(CV$2,Init!$F:$K,2,FALSE)-CDQ!Y102-SuperPeak!Y102)))))*IF(CV$2<$CY$2,TOCA!$BG102,IF(AND(CV$2>=$CY$2,CV$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$CA$3:$EV$3,0),MATCH(CW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z102-(AboveHWM!Z102+Tier1!Z102+Existing!Z102)/VLOOKUP(CW$2,Init!$F:$K,2,FALSE)-CDQ!Z102-SuperPeak!Z102)))))*IF(CW$2<$CY$2,TOCA!$BG102,IF(AND(CW$2>=$CY$2,CW$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":575.03757746214148},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CX$3=\"HLH\",MATCH(CX$2,SliceLF!$CA$3:$EV$3,0),MATCH(CX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA102-(AboveHWM!AA102+Tier1!AA102+Existing!AA102)/VLOOKUP(CX$2,Init!$F:$K,2,FALSE)-CDQ!AA102-SuperPeak!AA102)))))*IF(CX$2<$CY$2,TOCA!$BG102,IF(AND(CX$2>=$CY$2,CX$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CY$3=\"HLH\",MATCH(CY$2,SliceLF!$CA$3:$EV$3,0),MATCH(CY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB102-(AboveHWM!AB102+Tier1!AB102+Existing!AB102)/VLOOKUP(CY$2,Init!$F:$K,2,FALSE)-CDQ!AB102-SuperPeak!AB102)))))*IF(CY$2<$CY$2,TOCA!$BG102,IF(AND(CY$2>=$CY$2,CY$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":781.50353130705651},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(CZ$3=\"HLH\",MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC102-(AboveHWM!AC102+Tier1!AC102+Existing!AC102)/VLOOKUP(CZ$2,Init!$F:$K,2,FALSE)-CDQ!AC102-SuperPeak!AC102)))))*IF(CZ$2<$CY$2,TOCA!$BG102,IF(AND(CZ$2>=$CY$2,CZ$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DA$3=\"HLH\",MATCH(DA$2,SliceLF!$CA$3:$EV$3,0),MATCH(DA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD102-(AboveHWM!AD102+Tier1!AD102+Existing!AD102)/VLOOKUP(DA$2,Init!$F:$K,2,FALSE)-CDQ!AD102-SuperPeak!AD102)))))*IF(DA$2<$CY$2,TOCA!$BG102,IF(AND(DA$2>=$CY$2,DA$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":364.59452836362914},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DB$3=\"HLH\",MATCH(DB$2,SliceLF!$CA$3:$EV$3,0),MATCH(DB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE102-(AboveHWM!AE102+Tier1!AE102+Existing!AE102)/VLOOKUP(DB$2,Init!$F:$K,2,FALSE)-CDQ!AE102-SuperPeak!AE102)))))*IF(DB$2<$CY$2,TOCA!$BG102,IF(AND(DB$2>=$CY$2,DB$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DC$3=\"HLH\",MATCH(DC$2,SliceLF!$CA$3:$EV$3,0),MATCH(DC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF102-(AboveHWM!AF102+Tier1!AF102+Existing!AF102)/VLOOKUP(DC$2,Init!$F:$K,2,FALSE)-CDQ!AF102-SuperPeak!AF102)))))*IF(DC$2<$CY$2,TOCA!$BG102,IF(AND(DC$2>=$CY$2,DC$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":330.45920051655207},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DD$3=\"HLH\",MATCH(DD$2,SliceLF!$CA$3:$EV$3,0),MATCH(DD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG102-(AboveHWM!AG102+Tier1!AG102+Existing!AG102)/VLOOKUP(DD$2,Init!$F:$K,2,FALSE)-CDQ!AG102-SuperPeak!AG102)))))*IF(DD$2<$CY$2,TOCA!$BG102,IF(AND(DD$2>=$CY$2,DD$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DE$3=\"HLH\",MATCH(DE$2,SliceLF!$CA$3:$EV$3,0),MATCH(DE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH102-(AboveHWM!AH102+Tier1!AH102+Existing!AH102)/VLOOKUP(DE$2,Init!$F:$K,2,FALSE)-CDQ!AH102-SuperPeak!AH102)))))*IF(DE$2<$CY$2,TOCA!$BG102,IF(AND(DE$2>=$CY$2,DE$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":489.27219817420263},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DF$3=\"HLH\",MATCH(DF$2,SliceLF!$CA$3:$EV$3,0),MATCH(DF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI102-(AboveHWM!AI102+Tier1!AI102+Existing!AI102)/VLOOKUP(DF$2,Init!$F:$K,2,FALSE)-CDQ!AI102-SuperPeak!AI102)))))*IF(DF$2<$CY$2,TOCA!$BG102,IF(AND(DF$2>=$CY$2,DF$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DG$3=\"HLH\",MATCH(DG$2,SliceLF!$CA$3:$EV$3,0),MATCH(DG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ102-(AboveHWM!AJ102+Tier1!AJ102+Existing!AJ102)/VLOOKUP(DG$2,Init!$F:$K,2,FALSE)-CDQ!AJ102-SuperPeak!AJ102)))))*IF(DG$2<$CY$2,TOCA!$BG102,IF(AND(DG$2>=$CY$2,DG$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":619.91494121536425},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DH$3=\"HLH\",MATCH(DH$2,SliceLF!$CA$3:$EV$3,0),MATCH(DH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK102-(AboveHWM!AK102+Tier1!AK102+Existing!AK102)/VLOOKUP(DH$2,Init!$F:$K,2,FALSE)-CDQ!AK102-SuperPeak!AK102)))))*IF(DH$2<$CY$2,TOCA!$BG102,IF(AND(DH$2>=$CY$2,DH$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DI$3=\"HLH\",MATCH(DI$2,SliceLF!$CA$3:$EV$3,0),MATCH(DI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL102-(AboveHWM!AL102+Tier1!AL102+Existing!AL102)/VLOOKUP(DI$2,Init!$F:$K,2,FALSE)-CDQ!AL102-SuperPeak!AL102)))))*IF(DI$2<$CY$2,TOCA!$BG102,IF(AND(DI$2>=$CY$2,DI$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":439.91153138760637},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DJ$3=\"HLH\",MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM102-(AboveHWM!AM102+Tier1!AM102+Existing!AM102)/VLOOKUP(DJ$2,Init!$F:$K,2,FALSE)-CDQ!AM102-SuperPeak!AM102)))))*IF(DJ$2<$CY$2,TOCA!$BG102,IF(AND(DJ$2>=$CY$2,DJ$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DK$3=\"HLH\",MATCH(DK$2,SliceLF!$CA$3:$EV$3,0),MATCH(DK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN102-(AboveHWM!AN102+Tier1!AN102+Existing!AN102)/VLOOKUP(DK$2,Init!$F:$K,2,FALSE)-CDQ!AN102-SuperPeak!AN102)))))*IF(DK$2<$CY$2,TOCA!$BG102,IF(AND(DK$2>=$CY$2,DK$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":426.9249424894461},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DL$3=\"HLH\",MATCH(DL$2,SliceLF!$CA$3:$EV$3,0),MATCH(DL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO102-(AboveHWM!AO102+Tier1!AO102+Existing!AO102)/VLOOKUP(DL$2,Init!$F:$K,2,FALSE)-CDQ!AO102-SuperPeak!AO102)))))*IF(DL$2<$CY$2,TOCA!$BG102,IF(AND(DL$2>=$CY$2,DL$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DM$3=\"HLH\",MATCH(DM$2,SliceLF!$CA$3:$EV$3,0),MATCH(DM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP102-(AboveHWM!AP102+Tier1!AP102+Existing!AP102)/VLOOKUP(DM$2,Init!$F:$K,2,FALSE)-CDQ!AP102-SuperPeak!AP102)))))*IF(DM$2<$CY$2,TOCA!$BG102,IF(AND(DM$2>=$CY$2,DM$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":302.35806619589744},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DN$3=\"HLH\",MATCH(DN$2,SliceLF!$CA$3:$EV$3,0),MATCH(DN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ102-(AboveHWM!AQ102+Tier1!AQ102+Existing!AQ102)/VLOOKUP(DN$2,Init!$F:$K,2,FALSE)-CDQ!AQ102-SuperPeak!AQ102)))))*IF(DN$2<$CY$2,TOCA!$BG102,IF(AND(DN$2>=$CY$2,DN$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DO$3=\"HLH\",MATCH(DO$2,SliceLF!$CA$3:$EV$3,0),MATCH(DO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR102-(AboveHWM!AR102+Tier1!AR102+Existing!AR102)/VLOOKUP(DO$2,Init!$F:$K,2,FALSE)-CDQ!AR102-SuperPeak!AR102)))))*IF(DO$2<$CY$2,TOCA!$BG102,IF(AND(DO$2>=$CY$2,DO$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":643.94459592355645},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DP$3=\"HLH\",MATCH(DP$2,SliceLF!$CA$3:$EV$3,0),MATCH(DP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS102-(AboveHWM!AS102+Tier1!AS102+Existing!AS102)/VLOOKUP(DP$2,Init!$F:$K,2,FALSE)-CDQ!AS102-SuperPeak!AS102)))))*IF(DP$2<$CY$2,TOCA!$BG102,IF(AND(DP$2>=$CY$2,DP$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DQ$3=\"HLH\",MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT102-(AboveHWM!AT102+Tier1!AT102+Existing!AT102)/VLOOKUP(DQ$2,Init!$F:$K,2,FALSE)-CDQ!AT102-SuperPeak!AT102)))))*IF(DQ$2<$CY$2,TOCA!$BG102,IF(AND(DQ$2>=$CY$2,DQ$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":722.44090541687706},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DR$3=\"HLH\",MATCH(DR$2,SliceLF!$CA$3:$EV$3,0),MATCH(DR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU102-(AboveHWM!AU102+Tier1!AU102+Existing!AU102)/VLOOKUP(DR$2,Init!$F:$K,2,FALSE)-CDQ!AU102-SuperPeak!AU102)))))*IF(DR$2<$CY$2,TOCA!$BG102,IF(AND(DR$2>=$CY$2,DR$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DS$3=\"HLH\",MATCH(DS$2,SliceLF!$CA$3:$EV$3,0),MATCH(DS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV102-(AboveHWM!AV102+Tier1!AV102+Existing!AV102)/VLOOKUP(DS$2,Init!$F:$K,2,FALSE)-CDQ!AV102-SuperPeak!AV102)))))*IF(DS$2<$CY$2,TOCA!$BG102,IF(AND(DS$2>=$CY$2,DS$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":551.00357403980456},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DT$3=\"HLH\",MATCH(DT$2,SliceLF!$CA$3:$EV$3,0),MATCH(DT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW102-(AboveHWM!AW102+Tier1!AW102+Existing!AW102)/VLOOKUP(DT$2,Init!$F:$K,2,FALSE)-CDQ!AW102-SuperPeak!AW102)))))*IF(DT$2<$CY$2,TOCA!$BG102,IF(AND(DT$2>=$CY$2,DT$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DU$3=\"HLH\",MATCH(DU$2,SliceLF!$CA$3:$EV$3,0),MATCH(DU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX102-(AboveHWM!AX102+Tier1!AX102+Existing!AX102)/VLOOKUP(DU$2,Init!$F:$K,2,FALSE)-CDQ!AX102-SuperPeak!AX102)))))*IF(DU$2<$CY$2,TOCA!$BG102,IF(AND(DU$2>=$CY$2,DU$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":607.85414033401344},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DV$3=\"HLH\",MATCH(DV$2,SliceLF!$CA$3:$EV$3,0),MATCH(DV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY102-(AboveHWM!AY102+Tier1!AY102+Existing!AY102)/VLOOKUP(DV$2,Init!$F:$K,2,FALSE)-CDQ!AY102-SuperPeak!AY102)))))*IF(DV$2<$CY$2,TOCA!$BG102,IF(AND(DV$2>=$CY$2,DV$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DW$3=\"HLH\",MATCH(DW$2,SliceLF!$CA$3:$EV$3,0),MATCH(DW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AZ102-(AboveHWM!AZ102+Tier1!AZ102+Existing!AZ102)/VLOOKUP(DW$2,Init!$F:$K,2,FALSE)-CDQ!AZ102-SuperPeak!AZ102)))))*IF(DW$2<$CY$2,TOCA!$BG102,IF(AND(DW$2>=$CY$2,DW$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":762.80187323668019},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DX$3=\"HLH\",MATCH(DX$2,SliceLF!$CA$3:$EV$3,0),MATCH(DX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BA102-(AboveHWM!BA102+Tier1!BA102+Existing!BA102)/VLOOKUP(DX$2,Init!$F:$K,2,FALSE)-CDQ!BA102-SuperPeak!BA102)))))*IF(DX$2<$CY$2,TOCA!$BG102,IF(AND(DX$2>=$CY$2,DX$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DY$3=\"HLH\",MATCH(DY$2,SliceLF!$CA$3:$EV$3,0),MATCH(DY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BB102-(AboveHWM!BB102+Tier1!BB102+Existing!BB102)/VLOOKUP(DY$2,Init!$F:$K,2,FALSE)-CDQ!BB102-SuperPeak!BB102)))))*IF(DY$2<$CY$2,TOCA!$BG102,IF(AND(DY$2>=$CY$2,DY$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":490.83212186929416},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(DZ$3=\"HLH\",MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BC102-(AboveHWM!BC102+Tier1!BC102+Existing!BC102)/VLOOKUP(DZ$2,Init!$F:$K,2,FALSE)-CDQ!BC102-SuperPeak!BC102)))))*IF(DZ$2<$CY$2,TOCA!$BG102,IF(AND(DZ$2>=$CY$2,DZ$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(EA$3=\"HLH\",MATCH(EA$2,SliceLF!$CA$3:$EV$3,0),MATCH(EA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BD102-(AboveHWM!BD102+Tier1!BD102+Existing!BD102)/VLOOKUP(EA$2,Init!$F:$K,2,FALSE)-CDQ!BD102-SuperPeak!BD102)))))*IF(EA$2<$CY$2,TOCA!$BG102,IF(AND(EA$2>=$CY$2,EA$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":365.18109535712483},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(EB$3=\"HLH\",MATCH(EB$2,SliceLF!$CA$3:$EV$3,0),MATCH(EB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BE102-(AboveHWM!BE102+Tier1!BE102+Existing!BE102)/VLOOKUP(EB$2,Init!$F:$K,2,FALSE)-CDQ!BE102-SuperPeak!BE102)))))*IF(EB$2<$CY$2,TOCA!$BG102,IF(AND(EB$2>=$CY$2,EB$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(EC$3=\"HLH\",MATCH(EC$2,SliceLF!$CA$3:$EV$3,0),MATCH(EC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BF102-(AboveHWM!BF102+Tier1!BF102+Existing!BF102)/VLOOKUP(EC$2,Init!$F:$K,2,FALSE)-CDQ!BF102-SuperPeak!BF102)))))*IF(EC$2<$CY$2,TOCA!$BG102,IF(AND(EC$2>=$CY$2,EC$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":530.68692560949398},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(ED$3=\"HLH\",MATCH(ED$2,SliceLF!$CA$3:$EV$3,0),MATCH(ED$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ED$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BG102-(AboveHWM!BG102+Tier1!BG102+Existing!BG102)/VLOOKUP(ED$2,Init!$F:$K,2,FALSE)-CDQ!BG102-SuperPeak!BG102)))))*IF(ED$2<$CY$2,TOCA!$BG102,IF(AND(ED$2>=$CY$2,ED$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(EE$3=\"HLH\",MATCH(EE$2,SliceLF!$CA$3:$EV$3,0),MATCH(EE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BH102-(AboveHWM!BH102+Tier1!BH102+Existing!BH102)/VLOOKUP(EE$2,Init!$F:$K,2,FALSE)-CDQ!BH102-SuperPeak!BH102)))))*IF(EE$2<$CY$2,TOCA!$BG102,IF(AND(EE$2>=$CY$2,EE$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":698.88740420201862},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(EF$3=\"HLH\",MATCH(EF$2,SliceLF!$CA$3:$EV$3,0),MATCH(EF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BI102-(AboveHWM!BI102+Tier1!BI102+Existing!BI102)/VLOOKUP(EF$2,Init!$F:$K,2,FALSE)-CDQ!BI102-SuperPeak!BI102)))))*IF(EF$2<$CY$2,TOCA!$BG102,IF(AND(EF$2>=$CY$2,EF$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(EG$3=\"HLH\",MATCH(EG$2,SliceLF!$CA$3:$EV$3,0),MATCH(EG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BJ102-(AboveHWM!BJ102+Tier1!BJ102+Existing!BJ102)/VLOOKUP(EG$2,Init!$F:$K,2,FALSE)-CDQ!BJ102-SuperPeak!BJ102)))))*IF(EG$2<$CY$2,TOCA!$BG102,IF(AND(EG$2>=$CY$2,EG$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":477.31019519922739},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(EH$3=\"HLH\",MATCH(EH$2,SliceLF!$CA$3:$EV$3,0),MATCH(EH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BK102-(AboveHWM!BK102+Tier1!BK102+Existing!BK102)/VLOOKUP(EH$2,Init!$F:$K,2,FALSE)-CDQ!BK102-SuperPeak!BK102)))))*IF(EH$2<$CY$2,TOCA!$BG102,IF(AND(EH$2>=$CY$2,EH$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(EI$3=\"HLH\",MATCH(EI$2,SliceLF!$CA$3:$EV$3,0),MATCH(EI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BL102-(AboveHWM!BL102+Tier1!BL102+Existing!BL102)/VLOOKUP(EI$2,Init!$F:$K,2,FALSE)-CDQ!BL102-SuperPeak!BL102)))))*IF(EI$2<$CY$2,TOCA!$BG102,IF(AND(EI$2>=$CY$2,EI$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":385.20254730157853},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(EJ$3=\"HLH\",MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BM102-(AboveHWM!BM102+Tier1!BM102+Existing!BM102)/VLOOKUP(EJ$2,Init!$F:$K,2,FALSE)-CDQ!BM102-SuperPeak!BM102)))))*IF(EJ$2<$CY$2,TOCA!$BG102,IF(AND(EJ$2>=$CY$2,EJ$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(EK$3=\"HLH\",MATCH(EK$2,SliceLF!$CA$3:$EV$3,0),MATCH(EK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BN102-(AboveHWM!BN102+Tier1!BN102+Existing!BN102)/VLOOKUP(EK$2,Init!$F:$K,2,FALSE)-CDQ!BN102-SuperPeak!BN102)))))*IF(EK$2<$CY$2,TOCA!$BG102,IF(AND(EK$2>=$CY$2,EK$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":390.3083696367201},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(EL$3=\"HLH\",MATCH(EL$2,SliceLF!$CA$3:$EV$3,0),MATCH(EL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BO102-(AboveHWM!BO102+Tier1!BO102+Existing!BO102)/VLOOKUP(EL$2,Init!$F:$K,2,FALSE)-CDQ!BO102-SuperPeak!BO102)))))*IF(EL$2<$CY$2,TOCA!$BG102,IF(AND(EL$2>=$CY$2,EL$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(EM$3=\"HLH\",MATCH(EM$2,SliceLF!$CA$3:$EV$3,0),MATCH(EM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BP102-(AboveHWM!BP102+Tier1!BP102+Existing!BP102)/VLOOKUP(EM$2,Init!$F:$K,2,FALSE)-CDQ!BP102-SuperPeak!BP102)))))*IF(EM$2<$CY$2,TOCA!$BG102,IF(AND(EM$2>=$CY$2,EM$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":680.17160398577346},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(EN$3=\"HLH\",MATCH(EN$2,SliceLF!$CA$3:$EV$3,0),MATCH(EN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BQ102-(AboveHWM!BQ102+Tier1!BQ102+Existing!BQ102)/VLOOKUP(EN$2,Init!$F:$K,2,FALSE)-CDQ!BQ102-SuperPeak!BQ102)))))*IF(EN$2<$CY$2,TOCA!$BG102,IF(AND(EN$2>=$CY$2,EN$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(EO$3=\"HLH\",MATCH(EO$2,SliceLF!$CA$3:$EV$3,0),MATCH(EO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BR102-(AboveHWM!BR102+Tier1!BR102+Existing!BR102)/VLOOKUP(EO$2,Init!$F:$K,2,FALSE)-CDQ!BR102-SuperPeak!BR102)))))*IF(EO$2<$CY$2,TOCA!$BG102,IF(AND(EO$2>=$CY$2,EO$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":681.97840974922156},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(EP$3=\"HLH\",MATCH(EP$2,SliceLF!$CA$3:$EV$3,0),MATCH(EP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BS102-(AboveHWM!BS102+Tier1!BS102+Existing!BS102)/VLOOKUP(EP$2,Init!$F:$K,2,FALSE)-CDQ!BS102-SuperPeak!BS102)))))*IF(EP$2<$CY$2,TOCA!$BG102,IF(AND(EP$2>=$CY$2,EP$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(EQ$3=\"HLH\",MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BT102-(AboveHWM!BT102+Tier1!BT102+Existing!BT102)/VLOOKUP(EQ$2,Init!$F:$K,2,FALSE)-CDQ!BT102-SuperPeak!BT102)))))*IF(EQ$2<$CY$2,TOCA!$BG102,IF(AND(EQ$2>=$CY$2,EQ$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":664.15307901943982},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(ER$3=\"HLH\",MATCH(ER$2,SliceLF!$CA$3:$EV$3,0),MATCH(ER$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ER$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BU102-(AboveHWM!BU102+Tier1!BU102+Existing!BU102)/VLOOKUP(ER$2,Init!$F:$K,2,FALSE)-CDQ!BU102-SuperPeak!BU102)))))*IF(ER$2<$CY$2,TOCA!$BG102,IF(AND(ER$2>=$CY$2,ER$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(ES$3=\"HLH\",MATCH(ES$2,SliceLF!$CA$3:$EV$3,0),MATCH(ES$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ES$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BV102-(AboveHWM!BV102+Tier1!BV102+Existing!BV102)/VLOOKUP(ES$2,Init!$F:$K,2,FALSE)-CDQ!BV102-SuperPeak!BV102)))))*IF(ES$2<$CY$2,TOCA!$BG102,IF(AND(ES$2>=$CY$2,ES$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":642.18117913757897},{"$f":"IF($B102=10298,0,IF(VLOOKUP($B102,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B102,SliceLF!$CA:$EV,IF(ET$3=\"HLH\",MATCH(ET$2,SliceLF!$CA$3:$EV$3,0),MATCH(ET$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ET$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BW102-(AboveHWM!BW102+Tier1!BW102+Existing!BW102)/VLOOKUP(ET$2,Init!$F:$K,2,FALSE)-CDQ!BW102-SuperPeak!BW102)))))*IF(ET$2<$CY$2,TOCA!$BG102,IF(AND(ET$2>=$CY$2,ET$2<$DW$2),TOCA!$BH102,TOCA!$BI102))","v":0}]
[null,10502,"Yakama Power",{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,MATCH(D$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AS131))*TOCA!BG131","v":1.8521300000000002E-4},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,MATCH(E$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AT131))*TOCA!BH131","v":1.8564183045442469E-4},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,MATCH(F$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AU131))*TOCA!BI131","v":1.8591751177252195E-4},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BZ$3,0),MATCH(G$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!D131-SystemShape!D131))*IF(G$2<$AE$2,TOCA!$BG131,IF(AND(G$2>=$AE$2,G$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-17.146672669613508},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BZ$3,0),MATCH(H$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!E131-SystemShape!E131))*IF(H$2<$AE$2,TOCA!$BG131,IF(AND(H$2>=$AE$2,H$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-1.5513061963550354},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BZ$3,0),MATCH(I$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!F131-SystemShape!F131))*IF(I$2<$AE$2,TOCA!$BG131,IF(AND(I$2>=$AE$2,I$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-227.06963555321425},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BZ$3,0),MATCH(J$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!G131-SystemShape!G131))*IF(J$2<$AE$2,TOCA!$BG131,IF(AND(J$2>=$AE$2,J$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-128.05853467168913},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BZ$3,0),MATCH(K$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!H131-SystemShape!H131))*IF(K$2<$AE$2,TOCA!$BG131,IF(AND(K$2>=$AE$2,K$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-276.75786683689557},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BZ$3,0),MATCH(L$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!I131-SystemShape!I131))*IF(L$2<$AE$2,TOCA!$BG131,IF(AND(L$2>=$AE$2,L$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-83.750219399567754},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BZ$3,0),MATCH(M$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!J131-SystemShape!J131))*IF(M$2<$AE$2,TOCA!$BG131,IF(AND(M$2>=$AE$2,M$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-322.84381104355657},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BZ$3,0),MATCH(N$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!K131-SystemShape!K131))*IF(N$2<$AE$2,TOCA!$BG131,IF(AND(N$2>=$AE$2,N$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-136.10228716292983},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BZ$3,0),MATCH(O$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!L131-SystemShape!L131))*IF(O$2<$AE$2,TOCA!$BG131,IF(AND(O$2>=$AE$2,O$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-209.11507108691214},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BZ$3,0),MATCH(P$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!M131-SystemShape!M131))*IF(P$2<$AE$2,TOCA!$BG131,IF(AND(P$2>=$AE$2,P$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-82.379016066474222},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BZ$3,0),MATCH(Q$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!N131-SystemShape!N131))*IF(Q$2<$AE$2,TOCA!$BG131,IF(AND(Q$2>=$AE$2,Q$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-291.85007709578736},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BZ$3,0),MATCH(R$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!O131-SystemShape!O131))*IF(R$2<$AE$2,TOCA!$BG131,IF(AND(R$2>=$AE$2,R$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-112.34708790612329},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BZ$3,0),MATCH(S$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!P131-SystemShape!P131))*IF(S$2<$AE$2,TOCA!$BG131,IF(AND(S$2>=$AE$2,S$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-25.923588633950633},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BZ$3,0),MATCH(T$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Q131-SystemShape!Q131))*IF(T$2<$AE$2,TOCA!$BG131,IF(AND(T$2>=$AE$2,T$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-11.350805487458885},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BZ$3,0),MATCH(U$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!R131-SystemShape!R131))*IF(U$2<$AE$2,TOCA!$BG131,IF(AND(U$2>=$AE$2,U$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":1.8048407914397286},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BZ$3,0),MATCH(V$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!S131-SystemShape!S131))*IF(V$2<$AE$2,TOCA!$BG131,IF(AND(V$2>=$AE$2,V$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":24.961184855767243},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BZ$3,0),MATCH(W$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!T131-SystemShape!T131))*IF(W$2<$AE$2,TOCA!$BG131,IF(AND(W$2>=$AE$2,W$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":116.70153844285248},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BZ$3,0),MATCH(X$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!U131-SystemShape!U131))*IF(X$2<$AE$2,TOCA!$BG131,IF(AND(X$2>=$AE$2,X$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":137.88345124091074},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BZ$3,0),MATCH(Y$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!V131-SystemShape!V131))*IF(Y$2<$AE$2,TOCA!$BG131,IF(AND(Y$2>=$AE$2,Y$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":347.89364662355217},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BZ$3,0),MATCH(Z$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!W131-SystemShape!W131))*IF(Z$2<$AE$2,TOCA!$BG131,IF(AND(Z$2>=$AE$2,Z$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":311.76502262989112},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BZ$3,0),MATCH(AA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!X131-SystemShape!X131))*IF(AA$2<$AE$2,TOCA!$BG131,IF(AND(AA$2>=$AE$2,AA$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":349.04015187293766},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BZ$3,0),MATCH(AB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Y131-SystemShape!Y131))*IF(AB$2<$AE$2,TOCA!$BG131,IF(AND(AB$2>=$AE$2,AB$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":297.32161367532046},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BZ$3,0),MATCH(AC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Z131-SystemShape!Z131))*IF(AC$2<$AE$2,TOCA!$BG131,IF(AND(AC$2>=$AE$2,AC$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":166.17670856232215},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BZ$3,0),MATCH(AD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AA131-SystemShape!AA131))*IF(AD$2<$AE$2,TOCA!$BG131,IF(AND(AD$2>=$AE$2,AD$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":162.22553830190569},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BZ$3,0),MATCH(AE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AB131-SystemShape!AB131))*IF(AE$2<$AE$2,TOCA!$BG131,IF(AND(AE$2>=$AE$2,AE$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-16.24832422460825},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BZ$3,0),MATCH(AF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AC131-SystemShape!AC131))*IF(AF$2<$AE$2,TOCA!$BG131,IF(AND(AF$2>=$AE$2,AF$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-0.96774779867065996},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BZ$3,0),MATCH(AG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AD131-SystemShape!AD131))*IF(AG$2<$AE$2,TOCA!$BG131,IF(AND(AG$2>=$AE$2,AG$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-226.83817810317322},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BZ$3,0),MATCH(AH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AE131-SystemShape!AE131))*IF(AH$2<$AE$2,TOCA!$BG131,IF(AND(AH$2>=$AE$2,AH$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-127.81253722899461},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BZ$3,0),MATCH(AI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AF131-SystemShape!AF131))*IF(AI$2<$AE$2,TOCA!$BG131,IF(AND(AI$2>=$AE$2,AI$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-276.47488681742965},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AG131-SystemShape!AG131))*IF(AJ$2<$AE$2,TOCA!$BG131,IF(AND(AJ$2>=$AE$2,AJ$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-83.275029008555734},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BZ$3,0),MATCH(AK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AH131-SystemShape!AH131))*IF(AK$2<$AE$2,TOCA!$BG131,IF(AND(AK$2>=$AE$2,AK$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-322.70766146828231},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BZ$3,0),MATCH(AL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AI131-SystemShape!AI131))*IF(AL$2<$AE$2,TOCA!$BG131,IF(AND(AL$2>=$AE$2,AL$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-135.78249814850878},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BZ$3,0),MATCH(AM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AJ131-SystemShape!AJ131))*IF(AM$2<$AE$2,TOCA!$BG131,IF(AND(AM$2>=$AE$2,AM$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-208.77171505541824},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BZ$3,0),MATCH(AN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AK131-SystemShape!AK131))*IF(AN$2<$AE$2,TOCA!$BG131,IF(AND(AN$2>=$AE$2,AN$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-82.0177033068112},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BZ$3,0),MATCH(AO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AL131-SystemShape!AL131))*IF(AO$2<$AE$2,TOCA!$BG131,IF(AND(AO$2>=$AE$2,AO$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-291.7475231713542},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BZ$3,0),MATCH(AP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AM131-SystemShape!AM131))*IF(AP$2<$AE$2,TOCA!$BG131,IF(AND(AP$2>=$AE$2,AP$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-112.09589736325519},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AN131-SystemShape!AN131))*IF(AQ$2<$AE$2,TOCA!$BG131,IF(AND(AQ$2>=$AE$2,AQ$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-25.044877160323413},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BZ$3,0),MATCH(AR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AO131-SystemShape!AO131))*IF(AR$2<$AE$2,TOCA!$BG131,IF(AND(AR$2>=$AE$2,AR$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-10.780896343690719},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BZ$3,0),MATCH(AS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AP131-SystemShape!AP131))*IF(AS$2<$AE$2,TOCA!$BG131,IF(AND(AS$2>=$AE$2,AS$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":3.1329604701457168},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BZ$3,0),MATCH(AT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AQ131-SystemShape!AQ131))*IF(AT$2<$AE$2,TOCA!$BG131,IF(AND(AT$2>=$AE$2,AT$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":25.928997751264749},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BZ$3,0),MATCH(AU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AR131-SystemShape!AR131))*IF(AU$2<$AE$2,TOCA!$BG131,IF(AND(AU$2>=$AE$2,AU$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":118.69894125762357},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BZ$3,0),MATCH(AV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AS131-SystemShape!AS131))*IF(AV$2<$AE$2,TOCA!$BG131,IF(AND(AV$2>=$AE$2,AV$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":139.29278842985988},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BZ$3,0),MATCH(AW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AT131-SystemShape!AT131))*IF(AW$2<$AE$2,TOCA!$BG131,IF(AND(AW$2>=$AE$2,AW$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":350.74720180924703},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BZ$3,0),MATCH(AX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AU131-SystemShape!AU131))*IF(AX$2<$AE$2,TOCA!$BG131,IF(AND(AX$2>=$AE$2,AX$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":313.91967134805179},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BZ$3,0),MATCH(AY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AV131-SystemShape!AV131))*IF(AY$2<$AE$2,TOCA!$BG131,IF(AND(AY$2>=$AE$2,AY$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":352.00284810569144},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AW131-SystemShape!AW131))*IF(AZ$2<$AE$2,TOCA!$BG131,IF(AND(AZ$2>=$AE$2,AZ$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":299.36247433205716},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BZ$3,0),MATCH(BA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AX131-SystemShape!AX131))*IF(BA$2<$AE$2,TOCA!$BG131,IF(AND(BA$2>=$AE$2,BA$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":167.90017436653793},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$B$3:$BZ$3,0),MATCH(BB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AY131-SystemShape!AY131))*IF(BB$2<$AE$2,TOCA!$BG131,IF(AND(BB$2>=$AE$2,BB$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":163.54826959215157},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$B$3:$BZ$3,0),MATCH(BC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AZ131-SystemShape!AZ131))*IF(BC$2<$AE$2,TOCA!$BG131,IF(AND(BC$2>=$AE$2,BC$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-15.242684944067621},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$B$3:$BZ$3,0),MATCH(BD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BA131-SystemShape!BA131))*IF(BD$2<$AE$2,TOCA!$BG131,IF(AND(BD$2>=$AE$2,BD$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-0.3250352588607463},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$B$3:$BZ$3,0),MATCH(BE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BB131-SystemShape!BB131))*IF(BE$2<$AE$2,TOCA!$BG131,IF(AND(BE$2>=$AE$2,BE$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-226.34506788806357},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$B$3:$BZ$3,0),MATCH(BF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BC131-SystemShape!BC131))*IF(BF$2<$AE$2,TOCA!$BG131,IF(AND(BF$2>=$AE$2,BF$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-127.40800075753977},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$B$3:$BZ$3,0),MATCH(BG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BD131-SystemShape!BD131))*IF(BG$2<$AE$2,TOCA!$BG131,IF(AND(BG$2>=$AE$2,BG$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-275.8745865220265},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$B$3:$BZ$3,0),MATCH(BH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BE131-SystemShape!BE131))*IF(BH$2<$AE$2,TOCA!$BG131,IF(AND(BH$2>=$AE$2,BH$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-82.666587457033017},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$B$3:$BZ$3,0),MATCH(BI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BF131-SystemShape!BF131))*IF(BI$2<$AE$2,TOCA!$BG131,IF(AND(BI$2>=$AE$2,BI$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-322.21978525268423},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BG131-SystemShape!BG131))*IF(BJ$2<$AE$2,TOCA!$BG131,IF(AND(BJ$2>=$AE$2,BJ$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-135.28975694915454},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$B$3:$BZ$3,0),MATCH(BK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BH131-SystemShape!BH131))*IF(BK$2<$AE$2,TOCA!$BG131,IF(AND(BK$2>=$AE$2,BK$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-194.53586314671426},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$B$3:$BZ$3,0),MATCH(BL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BI131-SystemShape!BI131))*IF(BL$2<$AE$2,TOCA!$BG131,IF(AND(BL$2>=$AE$2,BL$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-72.479714935004949},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$B$3:$BZ$3,0),MATCH(BM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BJ131-SystemShape!BJ131))*IF(BM$2<$AE$2,TOCA!$BG131,IF(AND(BM$2>=$AE$2,BM$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-291.32790197787926},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$B$3:$BZ$3,0),MATCH(BN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BK131-SystemShape!BK131))*IF(BN$2<$AE$2,TOCA!$BG131,IF(AND(BN$2>=$AE$2,BN$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-111.70223461664774},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$B$3:$BZ$3,0),MATCH(BO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BL131-SystemShape!BL131))*IF(BO$2<$AE$2,TOCA!$BG131,IF(AND(BO$2>=$AE$2,BO$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-24.051457876641134},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$B$3:$BZ$3,0),MATCH(BP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BM131-SystemShape!BM131))*IF(BP$2<$AE$2,TOCA!$BG131,IF(AND(BP$2>=$AE$2,BP$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":-10.142429309141031},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BN131-SystemShape!BN131))*IF(BQ$2<$AE$2,TOCA!$BG131,IF(AND(BQ$2>=$AE$2,BQ$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":4.5858783517907753},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$B$3:$BZ$3,0),MATCH(BR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BO131-SystemShape!BO131))*IF(BR$2<$AE$2,TOCA!$BG131,IF(AND(BR$2>=$AE$2,BR$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":26.963268634958165},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$B$3:$BZ$3,0),MATCH(BS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BP131-SystemShape!BP131))*IF(BS$2<$AE$2,TOCA!$BG131,IF(AND(BS$2>=$AE$2,BS$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":120.76199577403405},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$B$3:$BZ$3,0),MATCH(BT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BQ131-SystemShape!BQ131))*IF(BT$2<$AE$2,TOCA!$BG131,IF(AND(BT$2>=$AE$2,BT$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":140.69000727803237},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$B$3:$BZ$3,0),MATCH(BU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BR131-SystemShape!BR131))*IF(BU$2<$AE$2,TOCA!$BG131,IF(AND(BU$2>=$AE$2,BU$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":353.5032365679524},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$B$3:$BZ$3,0),MATCH(BV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BS131-SystemShape!BS131))*IF(BV$2<$AE$2,TOCA!$BG131,IF(AND(BV$2>=$AE$2,BV$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":315.94876573140709},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$B$3:$BZ$3,0),MATCH(BW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BT131-SystemShape!BT131))*IF(BW$2<$AE$2,TOCA!$BG131,IF(AND(BW$2>=$AE$2,BW$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":354.8768054596689},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$B$3:$BZ$3,0),MATCH(BX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BU131-SystemShape!BU131))*IF(BX$2<$AE$2,TOCA!$BG131,IF(AND(BX$2>=$AE$2,BX$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":301.28255630781683},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$B$3:$BZ$3,0),MATCH(BY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BV131-SystemShape!BV131))*IF(BY$2<$AE$2,TOCA!$BG131,IF(AND(BY$2>=$AE$2,BY$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":169.61344081756863},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$B:$BZ,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BW131-SystemShape!BW131))*IF(BZ$2<$AE$2,TOCA!$BG131,IF(AND(BZ$2>=$AE$2,BZ$2<$BC$2),TOCA!$BH131,TOCA!$BI131))","v":164.82617888785205},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$CA$3:$EV$3,0),MATCH(CA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D131-(AboveHWM!D131+Tier1!D131+Existing!D131)/VLOOKUP(CA$2,Init!$F:$K,2,FALSE)-CDQ!D131-SuperPeak!D131)))))*IF(CA$2<$CY$2,TOCA!$BG131,IF(AND(CA$2>=$CY$2,CA$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":255.57745370370381},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$CA$3:$EV$3,0),MATCH(CB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E131-(AboveHWM!E131+Tier1!E131+Existing!E131)/VLOOKUP(CB$2,Init!$F:$K,2,FALSE)-CDQ!E131-SuperPeak!E131)))))*IF(CB$2<$CY$2,TOCA!$BG131,IF(AND(CB$2>=$CY$2,CB$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$CA$3:$EV$3,0),MATCH(CC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F131-(AboveHWM!F131+Tier1!F131+Existing!F131)/VLOOKUP(CC$2,Init!$F:$K,2,FALSE)-CDQ!F131-SuperPeak!F131)))))*IF(CC$2<$CY$2,TOCA!$BG131,IF(AND(CC$2>=$CY$2,CC$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":195.42486979166668},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$CA$3:$EV$3,0),MATCH(CD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G131-(AboveHWM!G131+Tier1!G131+Existing!G131)/VLOOKUP(CD$2,Init!$F:$K,2,FALSE)-CDQ!G131-SuperPeak!G131)))))*IF(CD$2<$CY$2,TOCA!$BG131,IF(AND(CD$2>=$CY$2,CD$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$CA$3:$EV$3,0),MATCH(CE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H131-(AboveHWM!H131+Tier1!H131+Existing!H131)/VLOOKUP(CE$2,Init!$F:$K,2,FALSE)-CDQ!H131-SuperPeak!H131)))))*IF(CE$2<$CY$2,TOCA!$BG131,IF(AND(CE$2>=$CY$2,CE$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":103.68901442307676},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$CA$3:$EV$3,0),MATCH(CF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I131-(AboveHWM!I131+Tier1!I131+Existing!I131)/VLOOKUP(CF$2,Init!$F:$K,2,FALSE)-CDQ!I131-SuperPeak!I131)))))*IF(CF$2<$CY$2,TOCA!$BG131,IF(AND(CF$2>=$CY$2,CF$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$CA$3:$EV$3,0),MATCH(CG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J131-(AboveHWM!J131+Tier1!J131+Existing!J131)/VLOOKUP(CG$2,Init!$F:$K,2,FALSE)-CDQ!J131-SuperPeak!J131)))))*IF(CG$2<$CY$2,TOCA!$BG131,IF(AND(CG$2>=$CY$2,CG$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":163.98156250000014},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$CA$3:$EV$3,0),MATCH(CH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K131-(AboveHWM!K131+Tier1!K131+Existing!K131)/VLOOKUP(CH$2,Init!$F:$K,2,FALSE)-CDQ!K131-SuperPeak!K131)))))*IF(CH$2<$CY$2,TOCA!$BG131,IF(AND(CH$2>=$CY$2,CH$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$CA$3:$EV$3,0),MATCH(CI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L131-(AboveHWM!L131+Tier1!L131+Existing!L131)/VLOOKUP(CI$2,Init!$F:$K,2,FALSE)-CDQ!L131-SuperPeak!L131)))))*IF(CI$2<$CY$2,TOCA!$BG131,IF(AND(CI$2>=$CY$2,CI$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":111.27830729166669},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M131-(AboveHWM!M131+Tier1!M131+Existing!M131)/VLOOKUP(CJ$2,Init!$F:$K,2,FALSE)-CDQ!M131-SuperPeak!M131)))))*IF(CJ$2<$CY$2,TOCA!$BG131,IF(AND(CJ$2>=$CY$2,CJ$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$CA$3:$EV$3,0),MATCH(CK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N131-(AboveHWM!N131+Tier1!N131+Existing!N131)/VLOOKUP(CK$2,Init!$F:$K,2,FALSE)-CDQ!N131-SuperPeak!N131)))))*IF(CK$2<$CY$2,TOCA!$BG131,IF(AND(CK$2>=$CY$2,CK$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":103.99290865384627},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$CA$3:$EV$3,0),MATCH(CL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O131-(AboveHWM!O131+Tier1!O131+Existing!O131)/VLOOKUP(CL$2,Init!$F:$K,2,FALSE)-CDQ!O131-SuperPeak!O131)))))*IF(CL$2<$CY$2,TOCA!$BG131,IF(AND(CL$2>=$CY$2,CL$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$CA$3:$EV$3,0),MATCH(CM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P131-(AboveHWM!P131+Tier1!P131+Existing!P131)/VLOOKUP(CM$2,Init!$F:$K,2,FALSE)-CDQ!P131-SuperPeak!P131)))))*IF(CM$2<$CY$2,TOCA!$BG131,IF(AND(CM$2>=$CY$2,CM$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":272.67305288461534},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$CA$3:$EV$3,0),MATCH(CN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q131-(AboveHWM!Q131+Tier1!Q131+Existing!Q131)/VLOOKUP(CN$2,Init!$F:$K,2,FALSE)-CDQ!Q131-SuperPeak!Q131)))))*IF(CN$2<$CY$2,TOCA!$BG131,IF(AND(CN$2>=$CY$2,CN$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$CA$3:$EV$3,0),MATCH(CO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R131-(AboveHWM!R131+Tier1!R131+Existing!R131)/VLOOKUP(CO$2,Init!$F:$K,2,FALSE)-CDQ!R131-SuperPeak!R131)))))*IF(CO$2<$CY$2,TOCA!$BG131,IF(AND(CO$2>=$CY$2,CO$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":186.51972499999994},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$CA$3:$EV$3,0),MATCH(CP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S131-(AboveHWM!S131+Tier1!S131+Existing!S131)/VLOOKUP(CP$2,Init!$F:$K,2,FALSE)-CDQ!S131-SuperPeak!S131)))))*IF(CP$2<$CY$2,TOCA!$BG131,IF(AND(CP$2>=$CY$2,CP$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T131-(AboveHWM!T131+Tier1!T131+Existing!T131)/VLOOKUP(CQ$2,Init!$F:$K,2,FALSE)-CDQ!T131-SuperPeak!T131)))))*IF(CQ$2<$CY$2,TOCA!$BG131,IF(AND(CQ$2>=$CY$2,CQ$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":283.37161057692322},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$CA$3:$EV$3,0),MATCH(CR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U131-(AboveHWM!U131+Tier1!U131+Existing!U131)/VLOOKUP(CR$2,Init!$F:$K,2,FALSE)-CDQ!U131-SuperPeak!U131)))))*IF(CR$2<$CY$2,TOCA!$BG131,IF(AND(CR$2>=$CY$2,CR$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$CA$3:$EV$3,0),MATCH(CS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V131-(AboveHWM!V131+Tier1!V131+Existing!V131)/VLOOKUP(CS$2,Init!$F:$K,2,FALSE)-CDQ!V131-SuperPeak!V131)))))*IF(CS$2<$CY$2,TOCA!$BG131,IF(AND(CS$2>=$CY$2,CS$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":189.88610576923082},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$CA$3:$EV$3,0),MATCH(CT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W131-(AboveHWM!W131+Tier1!W131+Existing!W131)/VLOOKUP(CT$2,Init!$F:$K,2,FALSE)-CDQ!W131-SuperPeak!W131)))))*IF(CT$2<$CY$2,TOCA!$BG131,IF(AND(CT$2>=$CY$2,CT$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$CA$3:$EV$3,0),MATCH(CU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X131-(AboveHWM!X131+Tier1!X131+Existing!X131)/VLOOKUP(CU$2,Init!$F:$K,2,FALSE)-CDQ!X131-SuperPeak!X131)))))*IF(CU$2<$CY$2,TOCA!$BG131,IF(AND(CU$2>=$CY$2,CU$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$CA$3:$EV$3,0),MATCH(CV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y131-(AboveHWM!Y131+Tier1!Y131+Existing!Y131)/VLOOKUP(CV$2,Init!$F:$K,2,FALSE)-CDQ!Y131-SuperPeak!Y131)))))*IF(CV$2<$CY$2,TOCA!$BG131,IF(AND(CV$2>=$CY$2,CV$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$CA$3:$EV$3,0),MATCH(CW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z131-(AboveHWM!Z131+Tier1!Z131+Existing!Z131)/VLOOKUP(CW$2,Init!$F:$K,2,FALSE)-CDQ!Z131-SuperPeak!Z131)))))*IF(CW$2<$CY$2,TOCA!$BG131,IF(AND(CW$2>=$CY$2,CW$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":372.44515000000007},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CX$3=\"HLH\",MATCH(CX$2,SliceLF!$CA$3:$EV$3,0),MATCH(CX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA131-(AboveHWM!AA131+Tier1!AA131+Existing!AA131)/VLOOKUP(CX$2,Init!$F:$K,2,FALSE)-CDQ!AA131-SuperPeak!AA131)))))*IF(CX$2<$CY$2,TOCA!$BG131,IF(AND(CX$2>=$CY$2,CX$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CY$3=\"HLH\",MATCH(CY$2,SliceLF!$CA$3:$EV$3,0),MATCH(CY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB131-(AboveHWM!AB131+Tier1!AB131+Existing!AB131)/VLOOKUP(CY$2,Init!$F:$K,2,FALSE)-CDQ!AB131-SuperPeak!AB131)))))*IF(CY$2<$CY$2,TOCA!$BG131,IF(AND(CY$2>=$CY$2,CY$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":258.09617321064763},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(CZ$3=\"HLH\",MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(CZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC131-(AboveHWM!AC131+Tier1!AC131+Existing!AC131)/VLOOKUP(CZ$2,Init!$F:$K,2,FALSE)-CDQ!AC131-SuperPeak!AC131)))))*IF(CZ$2<$CY$2,TOCA!$BG131,IF(AND(CZ$2>=$CY$2,CZ$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DA$3=\"HLH\",MATCH(DA$2,SliceLF!$CA$3:$EV$3,0),MATCH(DA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD131-(AboveHWM!AD131+Tier1!AD131+Existing!AD131)/VLOOKUP(DA$2,Init!$F:$K,2,FALSE)-CDQ!AD131-SuperPeak!AD131)))))*IF(DA$2<$CY$2,TOCA!$BG131,IF(AND(DA$2>=$CY$2,DA$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":196.21300149066573},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DB$3=\"HLH\",MATCH(DB$2,SliceLF!$CA$3:$EV$3,0),MATCH(DB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE131-(AboveHWM!AE131+Tier1!AE131+Existing!AE131)/VLOOKUP(DB$2,Init!$F:$K,2,FALSE)-CDQ!AE131-SuperPeak!AE131)))))*IF(DB$2<$CY$2,TOCA!$BG131,IF(AND(DB$2>=$CY$2,DB$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DC$3=\"HLH\",MATCH(DC$2,SliceLF!$CA$3:$EV$3,0),MATCH(DC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF131-(AboveHWM!AF131+Tier1!AF131+Existing!AF131)/VLOOKUP(DC$2,Init!$F:$K,2,FALSE)-CDQ!AF131-SuperPeak!AF131)))))*IF(DC$2<$CY$2,TOCA!$BG131,IF(AND(DC$2>=$CY$2,DC$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":104.08431962785413},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DD$3=\"HLH\",MATCH(DD$2,SliceLF!$CA$3:$EV$3,0),MATCH(DD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG131-(AboveHWM!AG131+Tier1!AG131+Existing!AG131)/VLOOKUP(DD$2,Init!$F:$K,2,FALSE)-CDQ!AG131-SuperPeak!AG131)))))*IF(DD$2<$CY$2,TOCA!$BG131,IF(AND(DD$2>=$CY$2,DD$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DE$3=\"HLH\",MATCH(DE$2,SliceLF!$CA$3:$EV$3,0),MATCH(DE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH131-(AboveHWM!AH131+Tier1!AH131+Existing!AH131)/VLOOKUP(DE$2,Init!$F:$K,2,FALSE)-CDQ!AH131-SuperPeak!AH131)))))*IF(DE$2<$CY$2,TOCA!$BG131,IF(AND(DE$2>=$CY$2,DE$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":124.16972024980078},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DF$3=\"HLH\",MATCH(DF$2,SliceLF!$CA$3:$EV$3,0),MATCH(DF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI131-(AboveHWM!AI131+Tier1!AI131+Existing!AI131)/VLOOKUP(DF$2,Init!$F:$K,2,FALSE)-CDQ!AI131-SuperPeak!AI131)))))*IF(DF$2<$CY$2,TOCA!$BG131,IF(AND(DF$2>=$CY$2,DF$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DG$3=\"HLH\",MATCH(DG$2,SliceLF!$CA$3:$EV$3,0),MATCH(DG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ131-(AboveHWM!AJ131+Tier1!AJ131+Existing!AJ131)/VLOOKUP(DG$2,Init!$F:$K,2,FALSE)-CDQ!AJ131-SuperPeak!AJ131)))))*IF(DG$2<$CY$2,TOCA!$BG131,IF(AND(DG$2>=$CY$2,DG$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":113.16319542253522},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DH$3=\"HLH\",MATCH(DH$2,SliceLF!$CA$3:$EV$3,0),MATCH(DH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK131-(AboveHWM!AK131+Tier1!AK131+Existing!AK131)/VLOOKUP(DH$2,Init!$F:$K,2,FALSE)-CDQ!AK131-SuperPeak!AK131)))))*IF(DH$2<$CY$2,TOCA!$BG131,IF(AND(DH$2>=$CY$2,DH$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DI$3=\"HLH\",MATCH(DI$2,SliceLF!$CA$3:$EV$3,0),MATCH(DI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL131-(AboveHWM!AL131+Tier1!AL131+Existing!AL131)/VLOOKUP(DI$2,Init!$F:$K,2,FALSE)-CDQ!AL131-SuperPeak!AL131)))))*IF(DI$2<$CY$2,TOCA!$BG131,IF(AND(DI$2>=$CY$2,DI$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":139.37806830764464},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DJ$3=\"HLH\",MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM131-(AboveHWM!AM131+Tier1!AM131+Existing!AM131)/VLOOKUP(DJ$2,Init!$F:$K,2,FALSE)-CDQ!AM131-SuperPeak!AM131)))))*IF(DJ$2<$CY$2,TOCA!$BG131,IF(AND(DJ$2>=$CY$2,DJ$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DK$3=\"HLH\",MATCH(DK$2,SliceLF!$CA$3:$EV$3,0),MATCH(DK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN131-(AboveHWM!AN131+Tier1!AN131+Existing!AN131)/VLOOKUP(DK$2,Init!$F:$K,2,FALSE)-CDQ!AN131-SuperPeak!AN131)))))*IF(DK$2<$CY$2,TOCA!$BG131,IF(AND(DK$2>=$CY$2,DK$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":273.73114049500185},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DL$3=\"HLH\",MATCH(DL$2,SliceLF!$CA$3:$EV$3,0),MATCH(DL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO131-(AboveHWM!AO131+Tier1!AO131+Existing!AO131)/VLOOKUP(DL$2,Init!$F:$K,2,FALSE)-CDQ!AO131-SuperPeak!AO131)))))*IF(DL$2<$CY$2,TOCA!$BG131,IF(AND(DL$2>=$CY$2,DL$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DM$3=\"HLH\",MATCH(DM$2,SliceLF!$CA$3:$EV$3,0),MATCH(DM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP131-(AboveHWM!AP131+Tier1!AP131+Existing!AP131)/VLOOKUP(DM$2,Init!$F:$K,2,FALSE)-CDQ!AP131-SuperPeak!AP131)))))*IF(DM$2<$CY$2,TOCA!$BG131,IF(AND(DM$2>=$CY$2,DM$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":187.02814645894239},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DN$3=\"HLH\",MATCH(DN$2,SliceLF!$CA$3:$EV$3,0),MATCH(DN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ131-(AboveHWM!AQ131+Tier1!AQ131+Existing!AQ131)/VLOOKUP(DN$2,Init!$F:$K,2,FALSE)-CDQ!AQ131-SuperPeak!AQ131)))))*IF(DN$2<$CY$2,TOCA!$BG131,IF(AND(DN$2>=$CY$2,DN$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DO$3=\"HLH\",MATCH(DO$2,SliceLF!$CA$3:$EV$3,0),MATCH(DO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR131-(AboveHWM!AR131+Tier1!AR131+Existing!AR131)/VLOOKUP(DO$2,Init!$F:$K,2,FALSE)-CDQ!AR131-SuperPeak!AR131)))))*IF(DO$2<$CY$2,TOCA!$BG131,IF(AND(DO$2>=$CY$2,DO$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":286.33145319942145},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DP$3=\"HLH\",MATCH(DP$2,SliceLF!$CA$3:$EV$3,0),MATCH(DP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS131-(AboveHWM!AS131+Tier1!AS131+Existing!AS131)/VLOOKUP(DP$2,Init!$F:$K,2,FALSE)-CDQ!AS131-SuperPeak!AS131)))))*IF(DP$2<$CY$2,TOCA!$BG131,IF(AND(DP$2>=$CY$2,DP$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DQ$3=\"HLH\",MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT131-(AboveHWM!AT131+Tier1!AT131+Existing!AT131)/VLOOKUP(DQ$2,Init!$F:$K,2,FALSE)-CDQ!AT131-SuperPeak!AT131)))))*IF(DQ$2<$CY$2,TOCA!$BG131,IF(AND(DQ$2>=$CY$2,DQ$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":192.30370850921926},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DR$3=\"HLH\",MATCH(DR$2,SliceLF!$CA$3:$EV$3,0),MATCH(DR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU131-(AboveHWM!AU131+Tier1!AU131+Existing!AU131)/VLOOKUP(DR$2,Init!$F:$K,2,FALSE)-CDQ!AU131-SuperPeak!AU131)))))*IF(DR$2<$CY$2,TOCA!$BG131,IF(AND(DR$2>=$CY$2,DR$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DS$3=\"HLH\",MATCH(DS$2,SliceLF!$CA$3:$EV$3,0),MATCH(DS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV131-(AboveHWM!AV131+Tier1!AV131+Existing!AV131)/VLOOKUP(DS$2,Init!$F:$K,2,FALSE)-CDQ!AV131-SuperPeak!AV131)))))*IF(DS$2<$CY$2,TOCA!$BG131,IF(AND(DS$2>=$CY$2,DS$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DT$3=\"HLH\",MATCH(DT$2,SliceLF!$CA$3:$EV$3,0),MATCH(DT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW131-(AboveHWM!AW131+Tier1!AW131+Existing!AW131)/VLOOKUP(DT$2,Init!$F:$K,2,FALSE)-CDQ!AW131-SuperPeak!AW131)))))*IF(DT$2<$CY$2,TOCA!$BG131,IF(AND(DT$2>=$CY$2,DT$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DU$3=\"HLH\",MATCH(DU$2,SliceLF!$CA$3:$EV$3,0),MATCH(DU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX131-(AboveHWM!AX131+Tier1!AX131+Existing!AX131)/VLOOKUP(DU$2,Init!$F:$K,2,FALSE)-CDQ!AX131-SuperPeak!AX131)))))*IF(DU$2<$CY$2,TOCA!$BG131,IF(AND(DU$2>=$CY$2,DU$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":373.59015402604285},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DV$3=\"HLH\",MATCH(DV$2,SliceLF!$CA$3:$EV$3,0),MATCH(DV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY131-(AboveHWM!AY131+Tier1!AY131+Existing!AY131)/VLOOKUP(DV$2,Init!$F:$K,2,FALSE)-CDQ!AY131-SuperPeak!AY131)))))*IF(DV$2<$CY$2,TOCA!$BG131,IF(AND(DV$2>=$CY$2,DV$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DW$3=\"HLH\",MATCH(DW$2,SliceLF!$CA$3:$EV$3,0),MATCH(DW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AZ131-(AboveHWM!AZ131+Tier1!AZ131+Existing!AZ131)/VLOOKUP(DW$2,Init!$F:$K,2,FALSE)-CDQ!AZ131-SuperPeak!AZ131)))))*IF(DW$2<$CY$2,TOCA!$BG131,IF(AND(DW$2>=$CY$2,DW$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":217.59799612241673},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DX$3=\"HLH\",MATCH(DX$2,SliceLF!$CA$3:$EV$3,0),MATCH(DX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BA131-(AboveHWM!BA131+Tier1!BA131+Existing!BA131)/VLOOKUP(DX$2,Init!$F:$K,2,FALSE)-CDQ!BA131-SuperPeak!BA131)))))*IF(DX$2<$CY$2,TOCA!$BG131,IF(AND(DX$2>=$CY$2,DX$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DY$3=\"HLH\",MATCH(DY$2,SliceLF!$CA$3:$EV$3,0),MATCH(DY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BB131-(AboveHWM!BB131+Tier1!BB131+Existing!BB131)/VLOOKUP(DY$2,Init!$F:$K,2,FALSE)-CDQ!BB131-SuperPeak!BB131)))))*IF(DY$2<$CY$2,TOCA!$BG131,IF(AND(DY$2>=$CY$2,DY$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":236.71024764682443},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(DZ$3=\"HLH\",MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(DZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BC131-(AboveHWM!BC131+Tier1!BC131+Existing!BC131)/VLOOKUP(DZ$2,Init!$F:$K,2,FALSE)-CDQ!BC131-SuperPeak!BC131)))))*IF(DZ$2<$CY$2,TOCA!$BG131,IF(AND(DZ$2>=$CY$2,DZ$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(EA$3=\"HLH\",MATCH(EA$2,SliceLF!$CA$3:$EV$3,0),MATCH(EA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BD131-(AboveHWM!BD131+Tier1!BD131+Existing!BD131)/VLOOKUP(EA$2,Init!$F:$K,2,FALSE)-CDQ!BD131-SuperPeak!BD131)))))*IF(EA$2<$CY$2,TOCA!$BG131,IF(AND(EA$2>=$CY$2,EA$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":105.74307745073484},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(EB$3=\"HLH\",MATCH(EB$2,SliceLF!$CA$3:$EV$3,0),MATCH(EB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BE131-(AboveHWM!BE131+Tier1!BE131+Existing!BE131)/VLOOKUP(EB$2,Init!$F:$K,2,FALSE)-CDQ!BE131-SuperPeak!BE131)))))*IF(EB$2<$CY$2,TOCA!$BG131,IF(AND(EB$2>=$CY$2,EB$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(EC$3=\"HLH\",MATCH(EC$2,SliceLF!$CA$3:$EV$3,0),MATCH(EC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BF131-(AboveHWM!BF131+Tier1!BF131+Existing!BF131)/VLOOKUP(EC$2,Init!$F:$K,2,FALSE)-CDQ!BF131-SuperPeak!BF131)))))*IF(EC$2<$CY$2,TOCA!$BG131,IF(AND(EC$2>=$CY$2,EC$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":126.01103118522455},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(ED$3=\"HLH\",MATCH(ED$2,SliceLF!$CA$3:$EV$3,0),MATCH(ED$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ED$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BG131-(AboveHWM!BG131+Tier1!BG131+Existing!BG131)/VLOOKUP(ED$2,Init!$F:$K,2,FALSE)-CDQ!BG131-SuperPeak!BG131)))))*IF(ED$2<$CY$2,TOCA!$BG131,IF(AND(ED$2>=$CY$2,ED$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(EE$3=\"HLH\",MATCH(EE$2,SliceLF!$CA$3:$EV$3,0),MATCH(EE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BH131-(AboveHWM!BH131+Tier1!BH131+Existing!BH131)/VLOOKUP(EE$2,Init!$F:$K,2,FALSE)-CDQ!BH131-SuperPeak!BH131)))))*IF(EE$2<$CY$2,TOCA!$BG131,IF(AND(EE$2>=$CY$2,EE$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":121.02868916024443},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(EF$3=\"HLH\",MATCH(EF$2,SliceLF!$CA$3:$EV$3,0),MATCH(EF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BI131-(AboveHWM!BI131+Tier1!BI131+Existing!BI131)/VLOOKUP(EF$2,Init!$F:$K,2,FALSE)-CDQ!BI131-SuperPeak!BI131)))))*IF(EF$2<$CY$2,TOCA!$BG131,IF(AND(EF$2>=$CY$2,EF$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(EG$3=\"HLH\",MATCH(EG$2,SliceLF!$CA$3:$EV$3,0),MATCH(EG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BJ131-(AboveHWM!BJ131+Tier1!BJ131+Existing!BJ131)/VLOOKUP(EG$2,Init!$F:$K,2,FALSE)-CDQ!BJ131-SuperPeak!BJ131)))))*IF(EG$2<$CY$2,TOCA!$BG131,IF(AND(EG$2>=$CY$2,EG$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":139.99940968223729},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(EH$3=\"HLH\",MATCH(EH$2,SliceLF!$CA$3:$EV$3,0),MATCH(EH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BK131-(AboveHWM!BK131+Tier1!BK131+Existing!BK131)/VLOOKUP(EH$2,Init!$F:$K,2,FALSE)-CDQ!BK131-SuperPeak!BK131)))))*IF(EH$2<$CY$2,TOCA!$BG131,IF(AND(EH$2>=$CY$2,EH$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(EI$3=\"HLH\",MATCH(EI$2,SliceLF!$CA$3:$EV$3,0),MATCH(EI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BL131-(AboveHWM!BL131+Tier1!BL131+Existing!BL131)/VLOOKUP(EI$2,Init!$F:$K,2,FALSE)-CDQ!BL131-SuperPeak!BL131)))))*IF(EI$2<$CY$2,TOCA!$BG131,IF(AND(EI$2>=$CY$2,EI$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":231.16886745681626},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(EJ$3=\"HLH\",MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BM131-(AboveHWM!BM131+Tier1!BM131+Existing!BM131)/VLOOKUP(EJ$2,Init!$F:$K,2,FALSE)-CDQ!BM131-SuperPeak!BM131)))))*IF(EJ$2<$CY$2,TOCA!$BG131,IF(AND(EJ$2>=$CY$2,EJ$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(EK$3=\"HLH\",MATCH(EK$2,SliceLF!$CA$3:$EV$3,0),MATCH(EK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BN131-(AboveHWM!BN131+Tier1!BN131+Existing!BN131)/VLOOKUP(EK$2,Init!$F:$K,2,FALSE)-CDQ!BN131-SuperPeak!BN131)))))*IF(EK$2<$CY$2,TOCA!$BG131,IF(AND(EK$2>=$CY$2,EK$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":249.87806271847316},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(EL$3=\"HLH\",MATCH(EL$2,SliceLF!$CA$3:$EV$3,0),MATCH(EL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BO131-(AboveHWM!BO131+Tier1!BO131+Existing!BO131)/VLOOKUP(EL$2,Init!$F:$K,2,FALSE)-CDQ!BO131-SuperPeak!BO131)))))*IF(EL$2<$CY$2,TOCA!$BG131,IF(AND(EL$2>=$CY$2,EL$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(EM$3=\"HLH\",MATCH(EM$2,SliceLF!$CA$3:$EV$3,0),MATCH(EM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BP131-(AboveHWM!BP131+Tier1!BP131+Existing!BP131)/VLOOKUP(EM$2,Init!$F:$K,2,FALSE)-CDQ!BP131-SuperPeak!BP131)))))*IF(EM$2<$CY$2,TOCA!$BG131,IF(AND(EM$2>=$CY$2,EM$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":286.85781789284334},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(EN$3=\"HLH\",MATCH(EN$2,SliceLF!$CA$3:$EV$3,0),MATCH(EN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BQ131-(AboveHWM!BQ131+Tier1!BQ131+Existing!BQ131)/VLOOKUP(EN$2,Init!$F:$K,2,FALSE)-CDQ!BQ131-SuperPeak!BQ131)))))*IF(EN$2<$CY$2,TOCA!$BG131,IF(AND(EN$2>=$CY$2,EN$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(EO$3=\"HLH\",MATCH(EO$2,SliceLF!$CA$3:$EV$3,0),MATCH(EO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BR131-(AboveHWM!BR131+Tier1!BR131+Existing!BR131)/VLOOKUP(EO$2,Init!$F:$K,2,FALSE)-CDQ!BR131-SuperPeak!BR131)))))*IF(EO$2<$CY$2,TOCA!$BG131,IF(AND(EO$2>=$CY$2,EO$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":100.87222827132599},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(EP$3=\"HLH\",MATCH(EP$2,SliceLF!$CA$3:$EV$3,0),MATCH(EP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BS131-(AboveHWM!BS131+Tier1!BS131+Existing!BS131)/VLOOKUP(EP$2,Init!$F:$K,2,FALSE)-CDQ!BS131-SuperPeak!BS131)))))*IF(EP$2<$CY$2,TOCA!$BG131,IF(AND(EP$2>=$CY$2,EP$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(EQ$3=\"HLH\",MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(EQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BT131-(AboveHWM!BT131+Tier1!BT131+Existing!BT131)/VLOOKUP(EQ$2,Init!$F:$K,2,FALSE)-CDQ!BT131-SuperPeak!BT131)))))*IF(EQ$2<$CY$2,TOCA!$BG131,IF(AND(EQ$2>=$CY$2,EQ$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":50.089731119772168},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(ER$3=\"HLH\",MATCH(ER$2,SliceLF!$CA$3:$EV$3,0),MATCH(ER$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ER$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BU131-(AboveHWM!BU131+Tier1!BU131+Existing!BU131)/VLOOKUP(ER$2,Init!$F:$K,2,FALSE)-CDQ!BU131-SuperPeak!BU131)))))*IF(ER$2<$CY$2,TOCA!$BG131,IF(AND(ER$2>=$CY$2,ER$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(ES$3=\"HLH\",MATCH(ES$2,SliceLF!$CA$3:$EV$3,0),MATCH(ES$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ES$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BV131-(AboveHWM!BV131+Tier1!BV131+Existing!BV131)/VLOOKUP(ES$2,Init!$F:$K,2,FALSE)-CDQ!BV131-SuperPeak!BV131)))))*IF(ES$2<$CY$2,TOCA!$BG131,IF(AND(ES$2>=$CY$2,ES$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":376.59712244751518},{"$f":"IF($B131=10298,0,IF(VLOOKUP($B131,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B131,SliceLF!$CA:$EV,IF(ET$3=\"HLH\",MATCH(ET$2,SliceLF!$CA$3:$EV$3,0),MATCH(ET$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE)*1000,(IF(ET$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BW131-(AboveHWM!BW131+Tier1!BW131+Existing!BW131)/VLOOKUP(ET$2,Init!$F:$K,2,FALSE)-CDQ!BW131-SuperPeak!BW131)))))*IF(ET$2<$CY$2,TOCA!$BG131,IF(AND(ET$2>=$CY$2,ET$2<$DW$2),TOCA!$BH131,TOCA!$BI131))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,MATCH(D$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AS137))*TOCA!BG137","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,MATCH(E$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AT137))*TOCA!BH137","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,MATCH(F$2,SliceLF!$B$3:$BZ$3,0),FALSE),TOCA!AU137))*TOCA!BI137","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BZ$3,0),MATCH(G$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!D137-SystemShape!D137))*IF(G$2<$AE$2,TOCA!$BG137,IF(AND(G$2>=$AE$2,G$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BZ$3,0),MATCH(H$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!E137-SystemShape!E137))*IF(H$2<$AE$2,TOCA!$BG137,IF(AND(H$2>=$AE$2,H$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BZ$3,0),MATCH(I$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!F137-SystemShape!F137))*IF(I$2<$AE$2,TOCA!$BG137,IF(AND(I$2>=$AE$2,I$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BZ$3,0),MATCH(J$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!G137-SystemShape!G137))*IF(J$2<$AE$2,TOCA!$BG137,IF(AND(J$2>=$AE$2,J$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BZ$3,0),MATCH(K$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!H137-SystemShape!H137))*IF(K$2<$AE$2,TOCA!$BG137,IF(AND(K$2>=$AE$2,K$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BZ$3,0),MATCH(L$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!I137-SystemShape!I137))*IF(L$2<$AE$2,TOCA!$BG137,IF(AND(L$2>=$AE$2,L$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BZ$3,0),MATCH(M$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!J137-SystemShape!J137))*IF(M$2<$AE$2,TOCA!$BG137,IF(AND(M$2>=$AE$2,M$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BZ$3,0),MATCH(N$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!K137-SystemShape!K137))*IF(N$2<$AE$2,TOCA!$BG137,IF(AND(N$2>=$AE$2,N$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BZ$3,0),MATCH(O$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!L137-SystemShape!L137))*IF(O$2<$AE$2,TOCA!$BG137,IF(AND(O$2>=$AE$2,O$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BZ$3,0),MATCH(P$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!M137-SystemShape!M137))*IF(P$2<$AE$2,TOCA!$BG137,IF(AND(P$2>=$AE$2,P$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BZ$3,0),MATCH(Q$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!N137-SystemShape!N137))*IF(Q$2<$AE$2,TOCA!$BG137,IF(AND(Q$2>=$AE$2,Q$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BZ$3,0),MATCH(R$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!O137-SystemShape!O137))*IF(R$2<$AE$2,TOCA!$BG137,IF(AND(R$2>=$AE$2,R$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BZ$3,0),MATCH(S$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!P137-SystemShape!P137))*IF(S$2<$AE$2,TOCA!$BG137,IF(AND(S$2>=$AE$2,S$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BZ$3,0),MATCH(T$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Q137-SystemShape!Q137))*IF(T$2<$AE$2,TOCA!$BG137,IF(AND(T$2>=$AE$2,T$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BZ$3,0),MATCH(U$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!R137-SystemShape!R137))*IF(U$2<$AE$2,TOCA!$BG137,IF(AND(U$2>=$AE$2,U$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BZ$3,0),MATCH(V$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!S137-SystemShape!S137))*IF(V$2<$AE$2,TOCA!$BG137,IF(AND(V$2>=$AE$2,V$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BZ$3,0),MATCH(W$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!T137-SystemShape!T137))*IF(W$2<$AE$2,TOCA!$BG137,IF(AND(W$2>=$AE$2,W$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BZ$3,0),MATCH(X$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!U137-SystemShape!U137))*IF(X$2<$AE$2,TOCA!$BG137,IF(AND(X$2>=$AE$2,X$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BZ$3,0),MATCH(Y$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!V137-SystemShape!V137))*IF(Y$2<$AE$2,TOCA!$BG137,IF(AND(Y$2>=$AE$2,Y$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BZ$3,0),MATCH(Z$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!W137-SystemShape!W137))*IF(Z$2<$AE$2,TOCA!$BG137,IF(AND(Z$2>=$AE$2,Z$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BZ$3,0),MATCH(AA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!X137-SystemShape!X137))*IF(AA$2<$AE$2,TOCA!$BG137,IF(AND(AA$2>=$AE$2,AA$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BZ$3,0),MATCH(AB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Y137-SystemShape!Y137))*IF(AB$2<$AE$2,TOCA!$BG137,IF(AND(AB$2>=$AE$2,AB$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BZ$3,0),MATCH(AC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!Z137-SystemShape!Z137))*IF(AC$2<$AE$2,TOCA!$BG137,IF(AND(AC$2>=$AE$2,AC$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BZ$3,0),MATCH(AD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AA137-SystemShape!AA137))*IF(AD$2<$AE$2,TOCA!$BG137,IF(AND(AD$2>=$AE$2,AD$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BZ$3,0),MATCH(AE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AB137-SystemShape!AB137))*IF(AE$2<$AE$2,TOCA!$BG137,IF(AND(AE$2>=$AE$2,AE$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BZ$3,0),MATCH(AF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AC137-SystemShape!AC137))*IF(AF$2<$AE$2,TOCA!$BG137,IF(AND(AF$2>=$AE$2,AF$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BZ$3,0),MATCH(AG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AD137-SystemShape!AD137))*IF(AG$2<$AE$2,TOCA!$BG137,IF(AND(AG$2>=$AE$2,AG$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BZ$3,0),MATCH(AH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AE137-SystemShape!AE137))*IF(AH$2<$AE$2,TOCA!$BG137,IF(AND(AH$2>=$AE$2,AH$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BZ$3,0),MATCH(AI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AF137-SystemShape!AF137))*IF(AI$2<$AE$2,TOCA!$BG137,IF(AND(AI$2>=$AE$2,AI$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AG137-SystemShape!AG137))*IF(AJ$2<$AE$2,TOCA!$BG137,IF(AND(AJ$2>=$AE$2,AJ$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BZ$3,0),MATCH(AK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AH137-SystemShape!AH137))*IF(AK$2<$AE$2,TOCA!$BG137,IF(AND(AK$2>=$AE$2,AK$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BZ$3,0),MATCH(AL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AI137-SystemShape!AI137))*IF(AL$2<$AE$2,TOCA!$BG137,IF(AND(AL$2>=$AE$2,AL$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BZ$3,0),MATCH(AM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AJ137-SystemShape!AJ137))*IF(AM$2<$AE$2,TOCA!$BG137,IF(AND(AM$2>=$AE$2,AM$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BZ$3,0),MATCH(AN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AK137-SystemShape!AK137))*IF(AN$2<$AE$2,TOCA!$BG137,IF(AND(AN$2>=$AE$2,AN$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BZ$3,0),MATCH(AO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AL137-SystemShape!AL137))*IF(AO$2<$AE$2,TOCA!$BG137,IF(AND(AO$2>=$AE$2,AO$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BZ$3,0),MATCH(AP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AM137-SystemShape!AM137))*IF(AP$2<$AE$2,TOCA!$BG137,IF(AND(AP$2>=$AE$2,AP$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AN137-SystemShape!AN137))*IF(AQ$2<$AE$2,TOCA!$BG137,IF(AND(AQ$2>=$AE$2,AQ$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BZ$3,0),MATCH(AR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AO137-SystemShape!AO137))*IF(AR$2<$AE$2,TOCA!$BG137,IF(AND(AR$2>=$AE$2,AR$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BZ$3,0),MATCH(AS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AP137-SystemShape!AP137))*IF(AS$2<$AE$2,TOCA!$BG137,IF(AND(AS$2>=$AE$2,AS$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BZ$3,0),MATCH(AT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AQ137-SystemShape!AQ137))*IF(AT$2<$AE$2,TOCA!$BG137,IF(AND(AT$2>=$AE$2,AT$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BZ$3,0),MATCH(AU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AR137-SystemShape!AR137))*IF(AU$2<$AE$2,TOCA!$BG137,IF(AND(AU$2>=$AE$2,AU$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BZ$3,0),MATCH(AV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AS137-SystemShape!AS137))*IF(AV$2<$AE$2,TOCA!$BG137,IF(AND(AV$2>=$AE$2,AV$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BZ$3,0),MATCH(AW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AT137-SystemShape!AT137))*IF(AW$2<$AE$2,TOCA!$BG137,IF(AND(AW$2>=$AE$2,AW$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BZ$3,0),MATCH(AX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AU137-SystemShape!AU137))*IF(AX$2<$AE$2,TOCA!$BG137,IF(AND(AX$2>=$AE$2,AX$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BZ$3,0),MATCH(AY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AV137-SystemShape!AV137))*IF(AY$2<$AE$2,TOCA!$BG137,IF(AND(AY$2>=$AE$2,AY$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(AZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AW137-SystemShape!AW137))*IF(AZ$2<$AE$2,TOCA!$BG137,IF(AND(AZ$2>=$AE$2,AZ$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BZ$3,0),MATCH(BA$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AX137-SystemShape!AX137))*IF(BA$2<$AE$2,TOCA!$BG137,IF(AND(BA$2>=$AE$2,BA$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$B$3:$BZ$3,0),MATCH(BB$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AY137-SystemShape!AY137))*IF(BB$2<$AE$2,TOCA!$BG137,IF(AND(BB$2>=$AE$2,BB$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$B$3:$BZ$3,0),MATCH(BC$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!AZ137-SystemShape!AZ137))*IF(BC$2<$AE$2,TOCA!$BG137,IF(AND(BC$2>=$AE$2,BC$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$B$3:$BZ$3,0),MATCH(BD$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BA137-SystemShape!BA137))*IF(BD$2<$AE$2,TOCA!$BG137,IF(AND(BD$2>=$AE$2,BD$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$B$3:$BZ$3,0),MATCH(BE$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BB137-SystemShape!BB137))*IF(BE$2<$AE$2,TOCA!$BG137,IF(AND(BE$2>=$AE$2,BE$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$B$3:$BZ$3,0),MATCH(BF$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BC137-SystemShape!BC137))*IF(BF$2<$AE$2,TOCA!$BG137,IF(AND(BF$2>=$AE$2,BF$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$B$3:$BZ$3,0),MATCH(BG$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BD137-SystemShape!BD137))*IF(BG$2<$AE$2,TOCA!$BG137,IF(AND(BG$2>=$AE$2,BG$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$B$3:$BZ$3,0),MATCH(BH$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BE137-SystemShape!BE137))*IF(BH$2<$AE$2,TOCA!$BG137,IF(AND(BH$2>=$AE$2,BH$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$B$3:$BZ$3,0),MATCH(BI$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BF137-SystemShape!BF137))*IF(BI$2<$AE$2,TOCA!$BG137,IF(AND(BI$2>=$AE$2,BI$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BJ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BG137-SystemShape!BG137))*IF(BJ$2<$AE$2,TOCA!$BG137,IF(AND(BJ$2>=$AE$2,BJ$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$B$3:$BZ$3,0),MATCH(BK$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BH137-SystemShape!BH137))*IF(BK$2<$AE$2,TOCA!$BG137,IF(AND(BK$2>=$AE$2,BK$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$B$3:$BZ$3,0),MATCH(BL$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BI137-SystemShape!BI137))*IF(BL$2<$AE$2,TOCA!$BG137,IF(AND(BL$2>=$AE$2,BL$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$B$3:$BZ$3,0),MATCH(BM$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BJ137-SystemShape!BJ137))*IF(BM$2<$AE$2,TOCA!$BG137,IF(AND(BM$2>=$AE$2,BM$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$B$3:$BZ$3,0),MATCH(BN$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BK137-SystemShape!BK137))*IF(BN$2<$AE$2,TOCA!$BG137,IF(AND(BN$2>=$AE$2,BN$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$B$3:$BZ$3,0),MATCH(BO$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BL137-SystemShape!BL137))*IF(BO$2<$AE$2,TOCA!$BG137,IF(AND(BO$2>=$AE$2,BO$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$B$3:$BZ$3,0),MATCH(BP$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BM137-SystemShape!BM137))*IF(BP$2<$AE$2,TOCA!$BG137,IF(AND(BP$2>=$AE$2,BP$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BQ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BN137-SystemShape!BN137))*IF(BQ$2<$AE$2,TOCA!$BG137,IF(AND(BQ$2>=$AE$2,BQ$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$B$3:$BZ$3,0),MATCH(BR$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BO137-SystemShape!BO137))*IF(BR$2<$AE$2,TOCA!$BG137,IF(AND(BR$2>=$AE$2,BR$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$B$3:$BZ$3,0),MATCH(BS$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BP137-SystemShape!BP137))*IF(BS$2<$AE$2,TOCA!$BG137,IF(AND(BS$2>=$AE$2,BS$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$B$3:$BZ$3,0),MATCH(BT$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BQ137-SystemShape!BQ137))*IF(BT$2<$AE$2,TOCA!$BG137,IF(AND(BT$2>=$AE$2,BT$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$B$3:$BZ$3,0),MATCH(BU$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BR137-SystemShape!BR137))*IF(BU$2<$AE$2,TOCA!$BG137,IF(AND(BU$2>=$AE$2,BU$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$B$3:$BZ$3,0),MATCH(BV$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BS137-SystemShape!BS137))*IF(BV$2<$AE$2,TOCA!$BG137,IF(AND(BV$2>=$AE$2,BV$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$B$3:$BZ$3,0),MATCH(BW$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BT137-SystemShape!BT137))*IF(BW$2<$AE$2,TOCA!$BG137,IF(AND(BW$2>=$AE$2,BW$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$B$3:$BZ$3,0),MATCH(BX$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BU137-SystemShape!BU137))*IF(BX$2<$AE$2,TOCA!$BG137,IF(AND(BX$2>=$AE$2,BX$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$B$3:$BZ$3,0),MATCH(BY$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BV137-SystemShape!BV137))*IF(BY$2<$AE$2,TOCA!$BG137,IF(AND(BY$2>=$AE$2,BY$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BZ,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0),MATCH(BZ$2,SliceLF!$B$3:$BZ$3,0)+1),FALSE),Tier1!BW137-SystemShape!BW137))*IF(BZ$2<$AE$2,TOCA!$BG137,IF(AND(BZ$2>=$AE$2,BZ$2<$BC$2),TOCA!$BH137,TOCA!$BI137))","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$CA$3:$EV$3,0),MATCH(CA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D137-(AboveHWM!D137+Tier1!D137+Existing!D137)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!D137-SuperPeak!D137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$CA$3:$EV$3,0),MATCH(CB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E137-(AboveHWM!E137+Tier1!E137+Existing!E137)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!E137-SuperPeak!E137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$CA$3:$EV$3,0),MATCH(CC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F137-(AboveHWM!F137+Tier1!F137+Existing!F137)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!F137-SuperPeak!F137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$CA$3:$EV$3,0),MATCH(CD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G137-(AboveHWM!G137+Tier1!G137+Existing!G137)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!G137-SuperPeak!G137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$CA$3:$EV$3,0),MATCH(CE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H137-(AboveHWM!H137+Tier1!H137+Existing!H137)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!H137-SuperPeak!H137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$CA$3:$EV$3,0),MATCH(CF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I137-(AboveHWM!I137+Tier1!I137+Existing!I137)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!I137-SuperPeak!I137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$CA$3:$EV$3,0),MATCH(CG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J137-(AboveHWM!J137+Tier1!J137+Existing!J137)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!J137-SuperPeak!J137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$CA$3:$EV$3,0),MATCH(CH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K137-(AboveHWM!K137+Tier1!K137+Existing!K137)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!K137-SuperPeak!K137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$CA$3:$EV$3,0),MATCH(CI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L137-(AboveHWM!L137+Tier1!L137+Existing!L137)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!L137-SuperPeak!L137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M137-(AboveHWM!M137+Tier1!M137+Existing!M137)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!M137-SuperPeak!M137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$CA$3:$EV$3,0),MATCH(CK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N137-(AboveHWM!N137+Tier1!N137+Existing!N137)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!N137-SuperPeak!N137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$CA$3:$EV$3,0),MATCH(CL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O137-(AboveHWM!O137+Tier1!O137+Existing!O137)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!O137-SuperPeak!O137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$CA$3:$EV$3,0),MATCH(CM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P137-(AboveHWM!P137+Tier1!P137+Existing!P137)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!P137-SuperPeak!P137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$CA$3:$EV$3,0),MATCH(CN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q137-(AboveHWM!Q137+Tier1!Q137+Existing!Q137)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!Q137-SuperPeak!Q137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$CA$3:$EV$3,0),MATCH(CO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R137-(AboveHWM!R137+Tier1!R137+Existing!R137)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!R137-SuperPeak!R137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$CA$3:$EV$3,0),MATCH(CP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S137-(AboveHWM!S137+Tier1!S137+Existing!S137)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!S137-SuperPeak!S137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T137-(AboveHWM!T137+Tier1!T137+Existing!T137)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!T137-SuperPeak!T137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$CA$3:$EV$3,0),MATCH(CR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U137-(AboveHWM!U137+Tier1!U137+Existing!U137)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!U137-SuperPeak!U137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$CA$3:$EV$3,0),MATCH(CS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V137-(AboveHWM!V137+Tier1!V137+Existing!V137)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!V137-SuperPeak!V137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$CA$3:$EV$3,0),MATCH(CT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W137-(AboveHWM!W137+Tier1!W137+Existing!W137)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!W137-SuperPeak!W137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$CA$3:$EV$3,0),MATCH(CU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X137-(AboveHWM!X137+Tier1!X137+Existing!X137)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!X137-SuperPeak!X137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$CA$3:$EV$3,0),MATCH(CV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y137-(AboveHWM!Y137+Tier1!Y137+Existing!Y137)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!Y137-SuperPeak!Y137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$CA$3:$EV$3,0),MATCH(CW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z137-(AboveHWM!Z137+Tier1!Z137+Existing!Z137)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!Z137-SuperPeak!Z137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CX$3=\"HLH\",MATCH(CX$2,SliceLF!$CA$3:$EV$3,0),MATCH(CX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA137-(AboveHWM!AA137+Tier1!AA137+Existing!AA137)/VLOOKUP(LDD!CX$2,Init!$F:$K,2,FALSE)-CDQ!AA137-SuperPeak!AA137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CY$3=\"HLH\",MATCH(CY$2,SliceLF!$CA$3:$EV$3,0),MATCH(CY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB137-(AboveHWM!AB137+Tier1!AB137+Existing!AB137)/VLOOKUP(LDD!CY$2,Init!$F:$K,2,FALSE)-CDQ!AB137-SuperPeak!AB137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(CZ$3=\"HLH\",MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(CZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(CZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC137-(AboveHWM!AC137+Tier1!AC137+Existing!AC137)/VLOOKUP(LDD!CZ$2,Init!$F:$K,2,FALSE)-CDQ!AC137-SuperPeak!AC137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DA$3=\"HLH\",MATCH(DA$2,SliceLF!$CA$3:$EV$3,0),MATCH(DA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD137-(AboveHWM!AD137+Tier1!AD137+Existing!AD137)/VLOOKUP(LDD!DA$2,Init!$F:$K,2,FALSE)-CDQ!AD137-SuperPeak!AD137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DB$3=\"HLH\",MATCH(DB$2,SliceLF!$CA$3:$EV$3,0),MATCH(DB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE137-(AboveHWM!AE137+Tier1!AE137+Existing!AE137)/VLOOKUP(LDD!DB$2,Init!$F:$K,2,FALSE)-CDQ!AE137-SuperPeak!AE137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DC$3=\"HLH\",MATCH(DC$2,SliceLF!$CA$3:$EV$3,0),MATCH(DC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF137-(AboveHWM!AF137+Tier1!AF137+Existing!AF137)/VLOOKUP(LDD!DC$2,Init!$F:$K,2,FALSE)-CDQ!AF137-SuperPeak!AF137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DD$3=\"HLH\",MATCH(DD$2,SliceLF!$CA$3:$EV$3,0),MATCH(DD$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG137-(AboveHWM!AG137+Tier1!AG137+Existing!AG137)/VLOOKUP(LDD!DD$2,Init!$F:$K,2,FALSE)-CDQ!AG137-SuperPeak!AG137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DE$3=\"HLH\",MATCH(DE$2,SliceLF!$CA$3:$EV$3,0),MATCH(DE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH137-(AboveHWM!AH137+Tier1!AH137+Existing!AH137)/VLOOKUP(LDD!DE$2,Init!$F:$K,2,FALSE)-CDQ!AH137-SuperPeak!AH137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DF$3=\"HLH\",MATCH(DF$2,SliceLF!$CA$3:$EV$3,0),MATCH(DF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI137-(AboveHWM!AI137+Tier1!AI137+Existing!AI137)/VLOOKUP(LDD!DF$2,Init!$F:$K,2,FALSE)-CDQ!AI137-SuperPeak!AI137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DG$3=\"HLH\",MATCH(DG$2,SliceLF!$CA$3:$EV$3,0),MATCH(DG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ137-(AboveHWM!AJ137+Tier1!AJ137+Existing!AJ137)/VLOOKUP(LDD!DG$2,Init!$F:$K,2,FALSE)-CDQ!AJ137-SuperPeak!AJ137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DH$3=\"HLH\",MATCH(DH$2,SliceLF!$CA$3:$EV$3,0),MATCH(DH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK137-(AboveHWM!AK137+Tier1!AK137+Existing!AK137)/VLOOKUP(LDD!DH$2,Init!$F:$K,2,FALSE)-CDQ!AK137-SuperPeak!AK137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DI$3=\"HLH\",MATCH(DI$2,SliceLF!$CA$3:$EV$3,0),MATCH(DI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL137-(AboveHWM!AL137+Tier1!AL137+Existing!AL137)/VLOOKUP(LDD!DI$2,Init!$F:$K,2,FALSE)-CDQ!AL137-SuperPeak!AL137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DJ$3=\"HLH\",MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM137-(AboveHWM!AM137+Tier1!AM137+Existing!AM137)/VLOOKUP(LDD!DJ$2,Init!$F:$K,2,FALSE)-CDQ!AM137-SuperPeak!AM137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DK$3=\"HLH\",MATCH(DK$2,SliceLF!$CA$3:$EV$3,0),MATCH(DK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN137-(AboveHWM!AN137+Tier1!AN137+Existing!AN137)/VLOOKUP(LDD!DK$2,Init!$F:$K,2,FALSE)-CDQ!AN137-SuperPeak!AN137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DL$3=\"HLH\",MATCH(DL$2,SliceLF!$CA$3:$EV$3,0),MATCH(DL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO137-(AboveHWM!AO137+Tier1!AO137+Existing!AO137)/VLOOKUP(LDD!DL$2,Init!$F:$K,2,FALSE)-CDQ!AO137-SuperPeak!AO137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DM$3=\"HLH\",MATCH(DM$2,SliceLF!$CA$3:$EV$3,0),MATCH(DM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP137-(AboveHWM!AP137+Tier1!AP137+Existing!AP137)/VLOOKUP(LDD!DM$2,Init!$F:$K,2,FALSE)-CDQ!AP137-SuperPeak!AP137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DN$3=\"HLH\",MATCH(DN$2,SliceLF!$CA$3:$EV$3,0),MATCH(DN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ137-(AboveHWM!AQ137+Tier1!AQ137+Existing!AQ137)/VLOOKUP(LDD!DN$2,Init!$F:$K,2,FALSE)-CDQ!AQ137-SuperPeak!AQ137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DO$3=\"HLH\",MATCH(DO$2,SliceLF!$CA$3:$EV$3,0),MATCH(DO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR137-(AboveHWM!AR137+Tier1!AR137+Existing!AR137)/VLOOKUP(LDD!DO$2,Init!$F:$K,2,FALSE)-CDQ!AR137-SuperPeak!AR137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DP$3=\"HLH\",MATCH(DP$2,SliceLF!$CA$3:$EV$3,0),MATCH(DP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS137-(AboveHWM!AS137+Tier1!AS137+Existing!AS137)/VLOOKUP(LDD!DP$2,Init!$F:$K,2,FALSE)-CDQ!AS137-SuperPeak!AS137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DQ$3=\"HLH\",MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT137-(AboveHWM!AT137+Tier1!AT137+Existing!AT137)/VLOOKUP(LDD!DQ$2,Init!$F:$K,2,FALSE)-CDQ!AT137-SuperPeak!AT137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DR$3=\"HLH\",MATCH(DR$2,SliceLF!$CA$3:$EV$3,0),MATCH(DR$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU137-(AboveHWM!AU137+Tier1!AU137+Existing!AU137)/VLOOKUP(LDD!DR$2,Init!$F:$K,2,FALSE)-CDQ!AU137-SuperPeak!AU137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DS$3=\"HLH\",MATCH(DS$2,SliceLF!$CA$3:$EV$3,0),MATCH(DS$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV137-(AboveHWM!AV137+Tier1!AV137+Existing!AV137)/VLOOKUP(LDD!DS$2,Init!$F:$K,2,FALSE)-CDQ!AV137-SuperPeak!AV137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DT$3=\"HLH\",MATCH(DT$2,SliceLF!$CA$3:$EV$3,0),MATCH(DT$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW137-(AboveHWM!AW137+Tier1!AW137+Existing!AW137)/VLOOKUP(LDD!DT$2,Init!$F:$K,2,FALSE)-CDQ!AW137-SuperPeak!AW137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DU$3=\"HLH\",MATCH(DU$2,SliceLF!$CA$3:$EV$3,0),MATCH(DU$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX137-(AboveHWM!AX137+Tier1!AX137+Existing!AX137)/VLOOKUP(LDD!DU$2,Init!$F:$K,2,FALSE)-CDQ!AX137-SuperPeak!AX137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DV$3=\"HLH\",MATCH(DV$2,SliceLF!$CA$3:$EV$3,0),MATCH(DV$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY137-(AboveHWM!AY137+Tier1!AY137+Existing!AY137)/VLOOKUP(LDD!DV$2,Init!$F:$K,2,FALSE)-CDQ!AY137-SuperPeak!AY137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DW$3=\"HLH\",MATCH(DW$2,SliceLF!$CA$3:$EV$3,0),MATCH(DW$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AZ137-(AboveHWM!AZ137+Tier1!AZ137+Existing!AZ137)/VLOOKUP(LDD!DW$2,Init!$F:$K,2,FALSE)-CDQ!AZ137-SuperPeak!AZ137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DX$3=\"HLH\",MATCH(DX$2,SliceLF!$CA$3:$EV$3,0),MATCH(DX$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BA137-(AboveHWM!BA137+Tier1!BA137+Existing!BA137)/VLOOKUP(LDD!DX$2,Init!$F:$K,2,FALSE)-CDQ!BA137-SuperPeak!BA137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DY$3=\"HLH\",MATCH(DY$2,SliceLF!$CA$3:$EV$3,0),MATCH(DY$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BB137-(AboveHWM!BB137+Tier1!BB137+Existing!BB137)/VLOOKUP(LDD!DY$2,Init!$F:$K,2,FALSE)-CDQ!BB137-SuperPeak!BB137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(DZ$3=\"HLH\",MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0),MATCH(DZ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(DZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BC137-(AboveHWM!BC137+Tier1!BC137+Existing!BC137)/VLOOKUP(LDD!DZ$2,Init!$F:$K,2,FALSE)-CDQ!BC137-SuperPeak!BC137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(EA$3=\"HLH\",MATCH(EA$2,SliceLF!$CA$3:$EV$3,0),MATCH(EA$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(EA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BD137-(AboveHWM!BD137+Tier1!BD137+Existing!BD137)/VLOOKUP(LDD!EA$2,Init!$F:$K,2,FALSE)-CDQ!BD137-SuperPeak!BD137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(EB$3=\"HLH\",MATCH(EB$2,SliceLF!$CA$3:$EV$3,0),MATCH(EB$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(EB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BE137-(AboveHWM!BE137+Tier1!BE137+Existing!BE137)/VLOOKUP(LDD!EB$2,Init!$F:$K,2,FALSE)-CDQ!BE137-SuperPeak!BE137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(EC$3=\"HLH\",MATCH(EC$2,SliceLF!$CA$3:$EV$3,0),MATCH(EC$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(EC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BF137-(AboveHWM!BF137+Tier1!BF137+Existing!BF137)/VLOOKUP(LDD!EC$2,Init!$F:$K,2,FALSE)-CDQ!BF137-SuperPeak!BF137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(ED$3=\"HLH\",MATCH(ED$2,SliceLF!$CA$3:$EV$3,0),MATCH(ED$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(ED$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BG137-(AboveHWM!BG137+Tier1!BG137+Existing!BG137)/VLOOKUP(LDD!ED$2,Init!$F:$K,2,FALSE)-CDQ!BG137-SuperPeak!BG137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(EE$3=\"HLH\",MATCH(EE$2,SliceLF!$CA$3:$EV$3,0),MATCH(EE$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(EE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BH137-(AboveHWM!BH137+Tier1!BH137+Existing!BH137)/VLOOKUP(LDD!EE$2,Init!$F:$K,2,FALSE)-CDQ!BH137-SuperPeak!BH137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(EF$3=\"HLH\",MATCH(EF$2,SliceLF!$CA$3:$EV$3,0),MATCH(EF$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(EF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BI137-(AboveHWM!BI137+Tier1!BI137+Existing!BI137)/VLOOKUP(LDD!EF$2,Init!$F:$K,2,FALSE)-CDQ!BI137-SuperPeak!BI137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(EG$3=\"HLH\",MATCH(EG$2,SliceLF!$CA$3:$EV$3,0),MATCH(EG$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(EG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BJ137-(AboveHWM!BJ137+Tier1!BJ137+Existing!BJ137)/VLOOKUP(LDD!EG$2,Init!$F:$K,2,FALSE)-CDQ!BJ137-SuperPeak!BJ137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(EH$3=\"HLH\",MATCH(EH$2,SliceLF!$CA$3:$EV$3,0),MATCH(EH$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(EH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BK137-(AboveHWM!BK137+Tier1!BK137+Existing!BK137)/VLOOKUP(LDD!EH$2,Init!$F:$K,2,FALSE)-CDQ!BK137-SuperPeak!BK137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(EI$3=\"HLH\",MATCH(EI$2,SliceLF!$CA$3:$EV$3,0),MATCH(EI$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(EI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BL137-(AboveHWM!BL137+Tier1!BL137+Existing!BL137)/VLOOKUP(LDD!EI$2,Init!$F:$K,2,FALSE)-CDQ!BL137-SuperPeak!BL137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(EJ$3=\"HLH\",MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EJ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(EJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BM137-(AboveHWM!BM137+Tier1!BM137+Existing!BM137)/VLOOKUP(LDD!EJ$2,Init!$F:$K,2,FALSE)-CDQ!BM137-SuperPeak!BM137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(EK$3=\"HLH\",MATCH(EK$2,SliceLF!$CA$3:$EV$3,0),MATCH(EK$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(EK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BN137-(AboveHWM!BN137+Tier1!BN137+Existing!BN137)/VLOOKUP(LDD!EK$2,Init!$F:$K,2,FALSE)-CDQ!BN137-SuperPeak!BN137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(EL$3=\"HLH\",MATCH(EL$2,SliceLF!$CA$3:$EV$3,0),MATCH(EL$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(EL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BO137-(AboveHWM!BO137+Tier1!BO137+Existing!BO137)/VLOOKUP(LDD!EL$2,Init!$F:$K,2,FALSE)-CDQ!BO137-SuperPeak!BO137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(EM$3=\"HLH\",MATCH(EM$2,SliceLF!$CA$3:$EV$3,0),MATCH(EM$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(EM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BP137-(AboveHWM!BP137+Tier1!BP137+Existing!BP137)/VLOOKUP(LDD!EM$2,Init!$F:$K,2,FALSE)-CDQ!BP137-SuperPeak!BP137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(EN$3=\"HLH\",MATCH(EN$2,SliceLF!$CA$3:$EV$3,0),MATCH(EN$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(EN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BQ137-(AboveHWM!BQ137+Tier1!BQ137+Existing!BQ137)/VLOOKUP(LDD!EN$2,Init!$F:$K,2,FALSE)-CDQ!BQ137-SuperPeak!BQ137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(EO$3=\"HLH\",MATCH(EO$2,SliceLF!$CA$3:$EV$3,0),MATCH(EO$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(EO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BR137-(AboveHWM!BR137+Tier1!BR137+Existing!BR137)/VLOOKUP(LDD!EO$2,Init!$F:$K,2,FALSE)-CDQ!BR137-SuperPeak!BR137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(EP$3=\"HLH\",MATCH(EP$2,SliceLF!$CA$3:$EV$3,0),MATCH(EP$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(EP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BS137-(AboveHWM!BS137+Tier1!BS137+Existing!BS137)/VLOOKUP(LDD!EP$2,Init!$F:$K,2,FALSE)-CDQ!BS137-SuperPeak!BS137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(EQ$3=\"HLH\",MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0),MATCH(EQ$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(EQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BT137-(AboveHWM!BT137+Tier1!BT137+Existing!BT137)/VLOOKUP(LDD!EQ$2,Init!$F:$K,2,FALSE)-CDQ!BT137-SuperPeak!BT137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(ER$3=\"HLH\",MATCH(ER$2,SliceLF!$CA$3:$EV$3,0),MATCH(ER$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(ER$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BU137-(AboveHWM!BU137+Tier1!BU137+Existing!BU137)/VLOOKUP(LDD!ER$2,Init!$F:$K,2,FALSE)-CDQ!BU137-SuperPeak!BU137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(ES$3=\"HLH\",MATCH(ES$2,SliceLF!$CA$3:$EV$3,0),MATCH(ES$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(ES$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BV137-(AboveHWM!BV137+Tier1!BV137+Existing!BV137)/VLOOKUP(LDD!ES$2,Init!$F:$K,2,FALSE)-CDQ!BV137-SuperPeak!BV137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$CA:$EV,IF(ET$3=\"HLH\",MATCH(ET$2,SliceLF!$CA$3:$EV$3,0),MATCH(ET$2,SliceLF!$CA$3:$EV$3,0)+1),FALSE),(IF(ET$3=\"LLH\",0,1)*1000*MAX(0,(CSP!BW137-(AboveHWM!BW137+Tier1!BW137+Existing!BW137)/VLOOKUP(LDD!ET$2,Init!$F:$K,2,FALSE)-CDQ!BW137-SuperPeak!BW137)))))*IF(COLUMN()<COLUMN($CY$2),TOCA!$BG137,TOCA!$BH137)","v":0}]

{"sheet":"SliceLF","index":42,"n_rows":133,"n_cols":152,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"LDD Slice as LF Customer Tiered Rate Methodology Billing Determinants"]
["TOC",null,null,"TOCA",null,null,"Load Shaping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand"]
[null,null,null,{"$f":"Init!C9","v":2026},{"$f":"D3+1","v":2027},{"$f":"E3+1","v":2028},{"$f":"DATE(D3-1,10,1)","v":"2025-10-01"},{"$f":"IF(H4=\"LLH\",G3,EOMONTH(G3,0)+1)","v":"2025-10-01"},{"$f":"IF(I4=\"LLH\",H3,EOMONTH(H3,0)+1)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01",{"$f":"IF(BU4=\"LLH\",BT3,EOMONTH(BT3,0)+1)","v":"2028-07-01"},"2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01",null,null,{"$f":"+G3","v":"2025-10-01"},"2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+BA3","v":"2027-09-01"},"2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01"]
[null,null,null,null,null,null,"HLH","LLH",{"$f":"+G4","v":"HLH"},{"$f":"+H4","v":"LLH"},"HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH",{"$f":"+BT4","v":"LLH"},"HLH","LLH","HLH","LLH",null,null,{"$f":"+G4","v":"HLH"},"LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10170,"Eugene Water & Electric Board",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ABV$200,MATCH($B5,I_TRL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ABV$200,MATCH($B5,I_NLSL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ABV$200,MATCH($B5,I_ER!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ABV$200,MATCH($B5,I_ER_other!$B$2:$B$200,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B5,TOCA!$B:$CH,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$CH$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$200,TOCA!$Z$4:$Z$200),0),7)","v":3.4989199999999998E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ABV$200,MATCH($B5,I_TRL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ABV$200,MATCH($B5,I_NLSL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ABV$200,MATCH($B5,I_ER!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ABV$200,MATCH($B5,I_ER_other!$B$2:$B$200,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B5,TOCA!$B:$CH,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$CH$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$200,TOCA!$Z$4:$Z$200),0),7)","v":3.5521799999999999E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!F$3,I_TRL!$B$2:$ABV$200,MATCH($B5,I_TRL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!F$3,I_NLSL!$B$2:$ABV$200,MATCH($B5,I_NLSL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!F$3,I_ER!$B$2:$ABV$200,MATCH($B5,I_ER!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!F$3,I_ER_other!$B$2:$ABV$200,MATCH($B5,I_ER_other!$B$2:$B$200,0),FALSE))/VLOOKUP(F$3,Init!$M:$O,3,FALSE),VLOOKUP($B5,TOCA!$B:$CH,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$CH$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$200,TOCA!$Z$4:$Z$200),0),7)","v":3.5521799999999999E-2},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$SF$2,0),MATCH(G$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$SF$2,0),MATCH(G$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$SF$2,0),MATCH(G$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$SF$2,0),MATCH(G$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$F$3,0))*VLOOKUP(G$3,RT1SC!$L$56:$N$91,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":20300.533613603591},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$SF$2,0),MATCH(H$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$SF$2,0),MATCH(H$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$SF$2,0),MATCH(H$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$SF$2,0),MATCH(H$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$F$3,0))*VLOOKUP(H$3,RT1SC!$L$56:$N$91,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6469.8631888609016},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$SF$2,0),MATCH(I$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$SF$2,0),MATCH(I$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$SF$2,0),MATCH(I$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$SF$2,0),MATCH(I$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$F$3,0))*VLOOKUP(I$3,RT1SC!$L$56:$N$91,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6830.5967031230102},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$SF$2,0),MATCH(J$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$SF$2,0),MATCH(J$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$SF$2,0),MATCH(J$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$SF$2,0),MATCH(J$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$F$3,0))*VLOOKUP(J$3,RT1SC!$L$56:$N$91,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2246.6376107742835},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$SF$2,0),MATCH(K$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$SF$2,0),MATCH(K$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$SF$2,0),MATCH(K$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$SF$2,0),MATCH(K$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$F$3,0))*VLOOKUP(K$3,RT1SC!$L$56:$N$91,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-454.2859325290483},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$SF$2,0),MATCH(L$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$SF$2,0),MATCH(L$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$SF$2,0),MATCH(L$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$SF$2,0),MATCH(L$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$F$3,0))*VLOOKUP(L$3,RT1SC!$L$56:$N$91,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10545.565738250807},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$SF$2,0),MATCH(M$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$SF$2,0),MATCH(M$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$SF$2,0),MATCH(M$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$SF$2,0),MATCH(M$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$F$3,0))*VLOOKUP(M$3,RT1SC!$L$56:$N$91,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2495.3982189004309},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$SF$2,0),MATCH(N$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$SF$2,0),MATCH(N$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$SF$2,0),MATCH(N$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$SF$2,0),MATCH(N$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$F$3,0))*VLOOKUP(N$3,RT1SC!$L$56:$N$91,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7518.9413321463362},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$SF$2,0),MATCH(O$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$SF$2,0),MATCH(O$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$SF$2,0),MATCH(O$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$SF$2,0),MATCH(O$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$F$3,0))*VLOOKUP(O$3,RT1SC!$L$56:$N$91,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6204.6055469422718},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$SF$2,0),MATCH(P$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$SF$2,0),MATCH(P$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$SF$2,0),MATCH(P$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$SF$2,0),MATCH(P$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$F$3,0))*VLOOKUP(P$3,RT1SC!$L$56:$N$91,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8581.0096152911647},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$SF$2,0),MATCH(Q$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$SF$2,0),MATCH(Q$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$SF$2,0),MATCH(Q$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$SF$2,0),MATCH(Q$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$F$3,0))*VLOOKUP(Q$3,RT1SC!$L$56:$N$91,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4746.154202420541},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$SF$2,0),MATCH(R$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$SF$2,0),MATCH(R$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$SF$2,0),MATCH(R$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$SF$2,0),MATCH(R$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$F$3,0))*VLOOKUP(R$3,RT1SC!$L$56:$N$91,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11107.431101607726},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$SF$2,0),MATCH(S$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$SF$2,0),MATCH(S$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$SF$2,0),MATCH(S$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$SF$2,0),MATCH(S$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$F$3,0))*VLOOKUP(S$3,RT1SC!$L$56:$N$91,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":16615.988180057422},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$SF$2,0),MATCH(T$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$SF$2,0),MATCH(T$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$SF$2,0),MATCH(T$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$SF$2,0),MATCH(T$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$F$3,0))*VLOOKUP(T$3,RT1SC!$L$56:$N$91,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5809.0820988710548},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$SF$2,0),MATCH(U$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$SF$2,0),MATCH(U$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$SF$2,0),MATCH(U$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$SF$2,0),MATCH(U$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$F$3,0))*VLOOKUP(U$3,RT1SC!$L$56:$N$91,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-31543.065983004213},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$SF$2,0),MATCH(V$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$SF$2,0),MATCH(V$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$SF$2,0),MATCH(V$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$SF$2,0),MATCH(V$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$F$3,0))*VLOOKUP(V$3,RT1SC!$L$56:$N$91,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-20135.800207774781},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$SF$2,0),MATCH(W$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$SF$2,0),MATCH(W$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$SF$2,0),MATCH(W$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$SF$2,0),MATCH(W$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$F$3,0))*VLOOKUP(W$3,RT1SC!$L$56:$N$91,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-35882.578412672679},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$SF$2,0),MATCH(X$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$SF$2,0),MATCH(X$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$SF$2,0),MATCH(X$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$SF$2,0),MATCH(X$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$F$3,0))*VLOOKUP(X$3,RT1SC!$L$56:$N$91,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-17202.300933371458},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$SF$2,0),MATCH(Y$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$SF$2,0),MATCH(Y$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$SF$2,0),MATCH(Y$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$SF$2,0),MATCH(Y$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$F$3,0))*VLOOKUP(Y$3,RT1SC!$L$56:$N$91,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2662.7206963939243},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$SF$2,0),MATCH(Z$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$SF$2,0),MATCH(Z$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$SF$2,0),MATCH(Z$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$SF$2,0),MATCH(Z$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$F$3,0))*VLOOKUP(Z$3,RT1SC!$L$56:$N$91,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1458.3460812350459},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$SF$2,0),MATCH(AA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$SF$2,0),MATCH(AA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$SF$2,0),MATCH(AA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$SF$2,0),MATCH(AA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$F$3,0))*VLOOKUP(AA$3,RT1SC!$L$56:$N$91,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7806.4015233671962},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$SF$2,0),MATCH(AB$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$SF$2,0),MATCH(AB$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$SF$2,0),MATCH(AB$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$SF$2,0),MATCH(AB$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$F$3,0))*VLOOKUP(AB$3,RT1SC!$L$56:$N$91,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7864.8494979862298},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$SF$2,0),MATCH(AC$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$SF$2,0),MATCH(AC$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$SF$2,0),MATCH(AC$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$SF$2,0),MATCH(AC$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$F$3,0))*VLOOKUP(AC$3,RT1SC!$L$56:$N$91,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":13306.018871681794},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$SF$2,0),MATCH(AD$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$SF$2,0),MATCH(AD$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$SF$2,0),MATCH(AD$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$SF$2,0),MATCH(AD$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$F$3,0))*VLOOKUP(AD$3,RT1SC!$L$56:$N$91,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9738.6959698781284},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$SF$2,0),MATCH(AE$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$SF$2,0),MATCH(AE$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$SF$2,0),MATCH(AE$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$SF$2,0),MATCH(AE$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$F$3,0))*VLOOKUP(AE$3,RT1SC!$L$56:$N$91,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":23644.307254115658},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$SF$2,0),MATCH(AF$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$SF$2,0),MATCH(AF$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$SF$2,0),MATCH(AF$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$SF$2,0),MATCH(AF$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$F$3,0))*VLOOKUP(AF$3,RT1SC!$L$56:$N$91,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8698.1163679672463},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$SF$2,0),MATCH(AG$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$SF$2,0),MATCH(AG$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$SF$2,0),MATCH(AG$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$SF$2,0),MATCH(AG$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$F$3,0))*VLOOKUP(AG$3,RT1SC!$L$56:$N$91,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4094.7988396989531},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$SF$2,0),MATCH(AH$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$SF$2,0),MATCH(AH$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$SF$2,0),MATCH(AH$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$SF$2,0),MATCH(AH$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$F$3,0))*VLOOKUP(AH$3,RT1SC!$L$56:$N$91,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4245.0708915151481},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$SF$2,0),MATCH(AI$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$SF$2,0),MATCH(AI$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$SF$2,0),MATCH(AI$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$SF$2,0),MATCH(AI$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$F$3,0))*VLOOKUP(AI$3,RT1SC!$L$56:$N$91,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1604.2039121183043},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$SF$2,0),MATCH(AJ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$SF$2,0),MATCH(AJ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$F$3,0))*VLOOKUP(AJ$3,RT1SC!$L$56:$N$91,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12577.464290781078},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$SF$2,0),MATCH(AK$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$SF$2,0),MATCH(AK$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$SF$2,0),MATCH(AK$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$SF$2,0),MATCH(AK$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$F$3,0))*VLOOKUP(AK$3,RT1SC!$L$56:$N$91,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9239.3558901642973},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$SF$2,0),MATCH(AL$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$SF$2,0),MATCH(AL$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$SF$2,0),MATCH(AL$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$SF$2,0),MATCH(AL$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$F$3,0))*VLOOKUP(AL$3,RT1SC!$L$56:$N$91,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12264.737016914805},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$SF$2,0),MATCH(AM$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$SF$2,0),MATCH(AM$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$SF$2,0),MATCH(AM$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$SF$2,0),MATCH(AM$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$F$3,0))*VLOOKUP(AM$3,RT1SC!$L$56:$N$91,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5383.4691052945709},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$SF$2,0),MATCH(AN$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$SF$2,0),MATCH(AN$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$SF$2,0),MATCH(AN$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$SF$2,0),MATCH(AN$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$F$3,0))*VLOOKUP(AN$3,RT1SC!$L$56:$N$91,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8155.4996212788537},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$SF$2,0),MATCH(AO$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$SF$2,0),MATCH(AO$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$SF$2,0),MATCH(AO$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$SF$2,0),MATCH(AO$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$F$3,0))*VLOOKUP(AO$3,RT1SC!$L$56:$N$91,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-903.72180475527421},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$SF$2,0),MATCH(AP$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$SF$2,0),MATCH(AP$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$SF$2,0),MATCH(AP$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$SF$2,0),MATCH(AP$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$F$3,0))*VLOOKUP(AP$3,RT1SC!$L$56:$N$91,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5959.4083892883937},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$SF$2,0),MATCH(AQ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$SF$2,0),MATCH(AQ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$F$3,0))*VLOOKUP(AQ$3,RT1SC!$L$56:$N$91,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":15873.37435791512},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$SF$2,0),MATCH(AR$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$SF$2,0),MATCH(AR$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$SF$2,0),MATCH(AR$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$SF$2,0),MATCH(AR$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$F$3,0))*VLOOKUP(AR$3,RT1SC!$L$56:$N$91,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5860.6059707017557},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$SF$2,0),MATCH(AS$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$SF$2,0),MATCH(AS$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$SF$2,0),MATCH(AS$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$SF$2,0),MATCH(AS$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$F$3,0))*VLOOKUP(AS$3,RT1SC!$L$56:$N$91,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-32336.561160343161},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$SF$2,0),MATCH(AT$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$SF$2,0),MATCH(AT$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$SF$2,0),MATCH(AT$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$SF$2,0),MATCH(AT$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$F$3,0))*VLOOKUP(AT$3,RT1SC!$L$56:$N$91,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-20675.867255842764},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$SF$2,0),MATCH(AU$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$SF$2,0),MATCH(AU$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$SF$2,0),MATCH(AU$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$SF$2,0),MATCH(AU$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$F$3,0))*VLOOKUP(AU$3,RT1SC!$L$56:$N$91,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-36755.885425762142},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$SF$2,0),MATCH(AV$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$SF$2,0),MATCH(AV$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$SF$2,0),MATCH(AV$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$SF$2,0),MATCH(AV$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$F$3,0))*VLOOKUP(AV$3,RT1SC!$L$56:$N$91,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-17755.444156174883},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$SF$2,0),MATCH(AW$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$SF$2,0),MATCH(AW$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$SF$2,0),MATCH(AW$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$SF$2,0),MATCH(AW$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$F$3,0))*VLOOKUP(AW$3,RT1SC!$L$56:$N$91,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3660.9974136238015},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$SF$2,0),MATCH(AX$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$SF$2,0),MATCH(AX$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$SF$2,0),MATCH(AX$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$SF$2,0),MATCH(AX$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$F$3,0))*VLOOKUP(AX$3,RT1SC!$L$56:$N$91,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1640.5717479683808},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$SF$2,0),MATCH(AY$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$SF$2,0),MATCH(AY$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$SF$2,0),MATCH(AY$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$SF$2,0),MATCH(AY$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$F$3,0))*VLOOKUP(AY$3,RT1SC!$L$56:$N$91,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9022.8222826685087},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$SF$2,0),MATCH(AZ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$SF$2,0),MATCH(AZ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$F$3,0))*VLOOKUP(AZ$3,RT1SC!$L$56:$N$91,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7325.0312556893841},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$SF$2,0),MATCH(BA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$SF$2,0),MATCH(BA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$SF$2,0),MATCH(BA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$SF$2,0),MATCH(BA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$F$3,0))*VLOOKUP(BA$3,RT1SC!$L$56:$N$91,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12447.466975412593},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BB$4=\"HLH\",MATCH(BB$3,I_TRL!$B$2:$SF$2,0),MATCH(BB$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BB$4=\"HLH\",MATCH(BB$3,I_NLSL!$B$2:$SF$2,0),MATCH(BB$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BB$4=\"HLH\",MATCH(BB$3,I_ER!$B$2:$SF$2,0),MATCH(BB$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BB$4=\"HLH\",MATCH(BB$3,I_ER_other!$B$2:$SF$2,0),MATCH(BB$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BB$3)>9,YEAR(BB$3)+1,YEAR(BB$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BB$3)>9,YEAR(BB$3)+1,YEAR(BB$3)),$D$3:$F$3,0))*VLOOKUP(BB$3,RT1SC!$L$56:$N$91,MATCH(BB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9233.5171026149983},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BC$4=\"HLH\",MATCH(BC$3,I_TRL!$B$2:$SF$2,0),MATCH(BC$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BC$4=\"HLH\",MATCH(BC$3,I_NLSL!$B$2:$SF$2,0),MATCH(BC$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BC$4=\"HLH\",MATCH(BC$3,I_ER!$B$2:$SF$2,0),MATCH(BC$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BC$4=\"HLH\",MATCH(BC$3,I_ER_other!$B$2:$SF$2,0),MATCH(BC$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BC$3)>9,YEAR(BC$3)+1,YEAR(BC$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BC$3)>9,YEAR(BC$3)+1,YEAR(BC$3)),$D$3:$F$3,0))*VLOOKUP(BC$3,RT1SC!$L$56:$N$91,MATCH(BC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":19915.396254115651},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BD$4=\"HLH\",MATCH(BD$3,I_TRL!$B$2:$SF$2,0),MATCH(BD$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BD$4=\"HLH\",MATCH(BD$3,I_NLSL!$B$2:$SF$2,0),MATCH(BD$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BD$4=\"HLH\",MATCH(BD$3,I_ER!$B$2:$SF$2,0),MATCH(BD$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BD$4=\"HLH\",MATCH(BD$3,I_ER_other!$B$2:$SF$2,0),MATCH(BD$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$F$3,0))*VLOOKUP(BD$3,RT1SC!$L$56:$N$91,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":13192.975367967243},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BE$4=\"HLH\",MATCH(BE$3,I_TRL!$B$2:$SF$2,0),MATCH(BE$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BE$4=\"HLH\",MATCH(BE$3,I_NLSL!$B$2:$SF$2,0),MATCH(BE$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BE$4=\"HLH\",MATCH(BE$3,I_ER!$B$2:$SF$2,0),MATCH(BE$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BE$4=\"HLH\",MATCH(BE$3,I_ER_other!$B$2:$SF$2,0),MATCH(BE$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$F$3,0))*VLOOKUP(BE$3,RT1SC!$L$56:$N$91,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":895.79016030103958},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BF$4=\"HLH\",MATCH(BF$3,I_TRL!$B$2:$SF$2,0),MATCH(BF$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BF$4=\"HLH\",MATCH(BF$3,I_NLSL!$B$2:$SF$2,0),MATCH(BF$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BF$4=\"HLH\",MATCH(BF$3,I_ER!$B$2:$SF$2,0),MATCH(BF$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BF$4=\"HLH\",MATCH(BF$3,I_ER_other!$B$2:$SF$2,0),MATCH(BF$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$F$3,0))*VLOOKUP(BF$3,RT1SC!$L$56:$N$91,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-46.150108484856901},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BG$4=\"HLH\",MATCH(BG$3,I_TRL!$B$2:$SF$2,0),MATCH(BG$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BG$4=\"HLH\",MATCH(BG$3,I_NLSL!$B$2:$SF$2,0),MATCH(BG$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BG$4=\"HLH\",MATCH(BG$3,I_ER!$B$2:$SF$2,0),MATCH(BG$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BG$4=\"HLH\",MATCH(BG$3,I_ER_other!$B$2:$SF$2,0),MATCH(BG$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$F$3,0))*VLOOKUP(BG$3,RT1SC!$L$56:$N$91,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1645.6929121182766},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BH$4=\"HLH\",MATCH(BH$3,I_TRL!$B$2:$SF$2,0),MATCH(BH$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BH$4=\"HLH\",MATCH(BH$3,I_NLSL!$B$2:$SF$2,0),MATCH(BH$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BH$4=\"HLH\",MATCH(BH$3,I_ER!$B$2:$SF$2,0),MATCH(BH$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BH$4=\"HLH\",MATCH(BH$3,I_ER_other!$B$2:$SF$2,0),MATCH(BH$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$F$3,0))*VLOOKUP(BH$3,RT1SC!$L$56:$N$91,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12601.653290781076},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BI$4=\"HLH\",MATCH(BI$3,I_TRL!$B$2:$SF$2,0),MATCH(BI$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BI$4=\"HLH\",MATCH(BI$3,I_NLSL!$B$2:$SF$2,0),MATCH(BI$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BI$4=\"HLH\",MATCH(BI$3,I_ER!$B$2:$SF$2,0),MATCH(BI$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BI$4=\"HLH\",MATCH(BI$3,I_ER_other!$B$2:$SF$2,0),MATCH(BI$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$F$3,0))*VLOOKUP(BI$3,RT1SC!$L$56:$N$91,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9029.1668901643134},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BJ$4=\"HLH\",MATCH(BJ$3,I_TRL!$B$2:$SF$2,0),MATCH(BJ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BJ$4=\"HLH\",MATCH(BJ$3,I_NLSL!$B$2:$SF$2,0),MATCH(BJ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BJ$4=\"HLH\",MATCH(BJ$3,I_ER!$B$2:$SF$2,0),MATCH(BJ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BJ$4=\"HLH\",MATCH(BJ$3,I_ER_other!$B$2:$SF$2,0),MATCH(BJ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$F$3,0))*VLOOKUP(BJ$3,RT1SC!$L$56:$N$91,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12419.626016914801},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BK$4=\"HLH\",MATCH(BK$3,I_TRL!$B$2:$SF$2,0),MATCH(BK$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BK$4=\"HLH\",MATCH(BK$3,I_NLSL!$B$2:$SF$2,0),MATCH(BK$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BK$4=\"HLH\",MATCH(BK$3,I_ER!$B$2:$SF$2,0),MATCH(BK$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BK$4=\"HLH\",MATCH(BK$3,I_ER_other!$B$2:$SF$2,0),MATCH(BK$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$F$3,0))*VLOOKUP(BK$3,RT1SC!$L$56:$N$91,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10233.044105294553},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BL$4=\"HLH\",MATCH(BL$3,I_TRL!$B$2:$SF$2,0),MATCH(BL$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BL$4=\"HLH\",MATCH(BL$3,I_NLSL!$B$2:$SF$2,0),MATCH(BL$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BL$4=\"HLH\",MATCH(BL$3,I_ER!$B$2:$SF$2,0),MATCH(BL$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BL$4=\"HLH\",MATCH(BL$3,I_ER_other!$B$2:$SF$2,0),MATCH(BL$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$F$3,0))*VLOOKUP(BL$3,RT1SC!$L$56:$N$91,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9950.9726212788519},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BM$4=\"HLH\",MATCH(BM$3,I_TRL!$B$2:$SF$2,0),MATCH(BM$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BM$4=\"HLH\",MATCH(BM$3,I_NLSL!$B$2:$SF$2,0),MATCH(BM$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BM$4=\"HLH\",MATCH(BM$3,I_ER!$B$2:$SF$2,0),MATCH(BM$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BM$4=\"HLH\",MATCH(BM$3,I_ER_other!$B$2:$SF$2,0),MATCH(BM$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$F$3,0))*VLOOKUP(BM$3,RT1SC!$L$56:$N$91,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-480.03280475526117},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BN$4=\"HLH\",MATCH(BN$3,I_TRL!$B$2:$SF$2,0),MATCH(BN$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BN$4=\"HLH\",MATCH(BN$3,I_NLSL!$B$2:$SF$2,0),MATCH(BN$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BN$4=\"HLH\",MATCH(BN$3,I_ER!$B$2:$SF$2,0),MATCH(BN$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BN$4=\"HLH\",MATCH(BN$3,I_ER_other!$B$2:$SF$2,0),MATCH(BN$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$F$3,0))*VLOOKUP(BN$3,RT1SC!$L$56:$N$91,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6209.5173892883759},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BO$4=\"HLH\",MATCH(BO$3,I_TRL!$B$2:$SF$2,0),MATCH(BO$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BO$4=\"HLH\",MATCH(BO$3,I_NLSL!$B$2:$SF$2,0),MATCH(BO$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BO$4=\"HLH\",MATCH(BO$3,I_ER!$B$2:$SF$2,0),MATCH(BO$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BO$4=\"HLH\",MATCH(BO$3,I_ER_other!$B$2:$SF$2,0),MATCH(BO$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$F$3,0))*VLOOKUP(BO$3,RT1SC!$L$56:$N$91,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12052.263357915115},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BP$4=\"HLH\",MATCH(BP$3,I_TRL!$B$2:$SF$2,0),MATCH(BP$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BP$4=\"HLH\",MATCH(BP$3,I_NLSL!$B$2:$SF$2,0),MATCH(BP$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BP$4=\"HLH\",MATCH(BP$3,I_ER!$B$2:$SF$2,0),MATCH(BP$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BP$4=\"HLH\",MATCH(BP$3,I_ER_other!$B$2:$SF$2,0),MATCH(BP$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$F$3,0))*VLOOKUP(BP$3,RT1SC!$L$56:$N$91,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10353.77497070175},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BQ$4=\"HLH\",MATCH(BQ$3,I_TRL!$B$2:$SF$2,0),MATCH(BQ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BQ$4=\"HLH\",MATCH(BQ$3,I_NLSL!$B$2:$SF$2,0),MATCH(BQ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BQ$4=\"HLH\",MATCH(BQ$3,I_ER!$B$2:$SF$2,0),MATCH(BQ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BQ$4=\"HLH\",MATCH(BQ$3,I_ER_other!$B$2:$SF$2,0),MATCH(BQ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$F$3,0))*VLOOKUP(BQ$3,RT1SC!$L$56:$N$91,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-28473.772160343171},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BR$4=\"HLH\",MATCH(BR$3,I_TRL!$B$2:$SF$2,0),MATCH(BR$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BR$4=\"HLH\",MATCH(BR$3,I_NLSL!$B$2:$SF$2,0),MATCH(BR$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BR$4=\"HLH\",MATCH(BR$3,I_ER!$B$2:$SF$2,0),MATCH(BR$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BR$4=\"HLH\",MATCH(BR$3,I_ER_other!$B$2:$SF$2,0),MATCH(BR$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$F$3,0))*VLOOKUP(BR$3,RT1SC!$L$56:$N$91,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-23823.868255842761},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BS$4=\"HLH\",MATCH(BS$3,I_TRL!$B$2:$SF$2,0),MATCH(BS$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BS$4=\"HLH\",MATCH(BS$3,I_NLSL!$B$2:$SF$2,0),MATCH(BS$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BS$4=\"HLH\",MATCH(BS$3,I_ER!$B$2:$SF$2,0),MATCH(BS$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BS$4=\"HLH\",MATCH(BS$3,I_ER_other!$B$2:$SF$2,0),MATCH(BS$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$F$3,0))*VLOOKUP(BS$3,RT1SC!$L$56:$N$91,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-36345.596425762138},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BT$4=\"HLH\",MATCH(BT$3,I_TRL!$B$2:$SF$2,0),MATCH(BT$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BT$4=\"HLH\",MATCH(BT$3,I_NLSL!$B$2:$SF$2,0),MATCH(BT$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BT$4=\"HLH\",MATCH(BT$3,I_ER!$B$2:$SF$2,0),MATCH(BT$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BT$4=\"HLH\",MATCH(BT$3,I_ER_other!$B$2:$SF$2,0),MATCH(BT$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$F$3,0))*VLOOKUP(BT$3,RT1SC!$L$56:$N$91,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-17514.865156174877},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BU$4=\"HLH\",MATCH(BU$3,I_TRL!$B$2:$SF$2,0),MATCH(BU$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BU$4=\"HLH\",MATCH(BU$3,I_NLSL!$B$2:$SF$2,0),MATCH(BU$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BU$4=\"HLH\",MATCH(BU$3,I_ER!$B$2:$SF$2,0),MATCH(BU$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BU$4=\"HLH\",MATCH(BU$3,I_ER_other!$B$2:$SF$2,0),MATCH(BU$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$F$3,0))*VLOOKUP(BU$3,RT1SC!$L$56:$N$91,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7329.7084136238118},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BV$4=\"HLH\",MATCH(BV$3,I_TRL!$B$2:$SF$2,0),MATCH(BV$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BV$4=\"HLH\",MATCH(BV$3,I_NLSL!$B$2:$SF$2,0),MATCH(BV$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BV$4=\"HLH\",MATCH(BV$3,I_ER!$B$2:$SF$2,0),MATCH(BV$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BV$4=\"HLH\",MATCH(BV$3,I_ER_other!$B$2:$SF$2,0),MATCH(BV$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$F$3,0))*VLOOKUP(BV$3,RT1SC!$L$56:$N$91,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6131.590747968381},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BW$4=\"HLH\",MATCH(BW$3,I_TRL!$B$2:$SF$2,0),MATCH(BW$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BW$4=\"HLH\",MATCH(BW$3,I_NLSL!$B$2:$SF$2,0),MATCH(BW$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BW$4=\"HLH\",MATCH(BW$3,I_ER!$B$2:$SF$2,0),MATCH(BW$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BW$4=\"HLH\",MATCH(BW$3,I_ER_other!$B$2:$SF$2,0),MATCH(BW$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$F$3,0))*VLOOKUP(BW$3,RT1SC!$L$56:$N$91,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4285.3332826685073},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BX$4=\"HLH\",MATCH(BX$3,I_TRL!$B$2:$SF$2,0),MATCH(BX$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BX$4=\"HLH\",MATCH(BX$3,I_NLSL!$B$2:$SF$2,0),MATCH(BX$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BX$4=\"HLH\",MATCH(BX$3,I_ER!$B$2:$SF$2,0),MATCH(BX$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BX$4=\"HLH\",MATCH(BX$3,I_ER_other!$B$2:$SF$2,0),MATCH(BX$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$F$3,0))*VLOOKUP(BX$3,RT1SC!$L$56:$N$91,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3326.2102556893951},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BY$4=\"HLH\",MATCH(BY$3,I_TRL!$B$2:$SF$2,0),MATCH(BY$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BY$4=\"HLH\",MATCH(BY$3,I_NLSL!$B$2:$SF$2,0),MATCH(BY$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BY$4=\"HLH\",MATCH(BY$3,I_ER!$B$2:$SF$2,0),MATCH(BY$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BY$4=\"HLH\",MATCH(BY$3,I_ER_other!$B$2:$SF$2,0),MATCH(BY$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$F$3,0))*VLOOKUP(BY$3,RT1SC!$L$56:$N$91,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12748.055975412586},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BZ$4=\"HLH\",MATCH(BZ$3,I_TRL!$B$2:$SF$2,0),MATCH(BZ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BZ$4=\"HLH\",MATCH(BZ$3,I_NLSL!$B$2:$SF$2,0),MATCH(BZ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BZ$4=\"HLH\",MATCH(BZ$3,I_ER!$B$2:$SF$2,0),MATCH(BZ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BZ$4=\"HLH\",MATCH(BZ$3,I_ER_other!$B$2:$SF$2,0),MATCH(BZ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D5:$F5,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$F$3,0))*VLOOKUP(BZ$3,RT1SC!$L$56:$N$91,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9425.3061026150099},10170,"Eugene Water & Electric Board",{"$f":"IF(OR(CC$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CC$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$F$3,0))*VLOOKUP(CC$3,RT1SC!$L$56:$N$91,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+G5)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CC$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CC$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CD$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$F$3,0))*VLOOKUP(CD$3,RT1SC!$L$56:$N$91,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+H5)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CD$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CD$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CE$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CE$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$F$3,0))*VLOOKUP(CE$3,RT1SC!$L$56:$N$91,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+I5)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CE$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CE$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":26.713138020833362},{"$f":"IF(OR(CF$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CF$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$F$3,0))*VLOOKUP(CF$3,RT1SC!$L$56:$N$91,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+J5)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CF$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CF$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CG$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CG$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$F$3,0))*VLOOKUP(CG$3,RT1SC!$L$56:$N$91,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+K5)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CG$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CG$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":65.34765384615379},{"$f":"IF(OR(CH$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CH$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$F$3,0))*VLOOKUP(CH$3,RT1SC!$L$56:$N$91,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+L5)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CH$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CH$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CI$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CI$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$F$3,0))*VLOOKUP(CI$3,RT1SC!$L$56:$N$91,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+M5)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CI$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CI$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":8.2119326923076699},{"$f":"IF(OR(CJ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CJ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$F$3,0))*VLOOKUP(CJ$3,RT1SC!$L$56:$N$91,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+N5)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CJ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CJ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CK$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CK$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$F$3,0))*VLOOKUP(CK$3,RT1SC!$L$56:$N$91,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+O5)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CK$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CK$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CL$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$F$3,0))*VLOOKUP(CL$3,RT1SC!$L$56:$N$91,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+P5)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CL$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CL$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CM$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CM$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$F$3,0))*VLOOKUP(CM$3,RT1SC!$L$56:$N$91,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+Q5)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CM$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CM$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":32.170377403846118},{"$f":"IF(OR(CN$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CN$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$F$3,0))*VLOOKUP(CN$3,RT1SC!$L$56:$N$91,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+R5)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CN$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CN$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CO$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CO$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$F$3,0))*VLOOKUP(CO$3,RT1SC!$L$56:$N$91,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+S5)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CO$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CO$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":22.124855769230841},{"$f":"IF(OR(CP$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CP$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$F$3,0))*VLOOKUP(CP$3,RT1SC!$L$56:$N$91,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+T5)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CP$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CP$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CQ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CQ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$F$3,0))*VLOOKUP(CQ$3,RT1SC!$L$56:$N$91,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+U5)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CQ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CQ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":7.9327150000000017},{"$f":"IF(OR(CR$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CR$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$F$3,0))*VLOOKUP(CR$3,RT1SC!$L$56:$N$91,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+V5)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CR$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CR$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CS$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CS$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$F$3,0))*VLOOKUP(CS$3,RT1SC!$L$56:$N$91,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+W5)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CS$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CS$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":23.22442067307691},{"$f":"IF(OR(CT$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CT$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$F$3,0))*VLOOKUP(CT$3,RT1SC!$L$56:$N$91,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+X5)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CT$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CT$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CU$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CU$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$F$3,0))*VLOOKUP(CU$3,RT1SC!$L$56:$N$91,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+Y5)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CU$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CU$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":6.8113605769230574},{"$f":"IF(OR(CV$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CV$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$F$3,0))*VLOOKUP(CV$3,RT1SC!$L$56:$N$91,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+Z5)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CV$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CV$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CW$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CW$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$F$3,0))*VLOOKUP(CW$3,RT1SC!$L$56:$N$91,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AA5)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CW$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CW$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":36.259413461538472},{"$f":"IF(OR(CX$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CX$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$F$3,0))*VLOOKUP(CX$3,RT1SC!$L$56:$N$91,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AB5)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CX$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CX$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CY$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CY$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$F$3,0))*VLOOKUP(CY$3,RT1SC!$L$56:$N$91,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+AC5)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CY$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CY$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CZ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(CZ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(CZ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(CZ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CZ$3)>9,YEAR(CZ$3)+1,YEAR(CZ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(CZ$3)>9,YEAR(CZ$3)+1,YEAR(CZ$3)),$D$3:$F$3,0))*VLOOKUP(CZ$3,RT1SC!$L$56:$N$91,MATCH(CZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AD5)/VLOOKUP(CZ$3,Init!$F:$K,MATCH(CZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(CZ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(CZ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DA$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DA$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DA$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DA$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DA$3)>9,YEAR(DA$3)+1,YEAR(DA$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DA$3)>9,YEAR(DA$3)+1,YEAR(DA$3)),$D$3:$F$3,0))*VLOOKUP(DA$3,RT1SC!$L$56:$N$91,MATCH(DA$4,RT1SC!$L$3:$N$3,0),FALSE)+AE5)/VLOOKUP(DA$3,Init!$F:$K,MATCH(DA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DA$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DA$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DB$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DB$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DB$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DB$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DB$3)>9,YEAR(DB$3)+1,YEAR(DB$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DB$3)>9,YEAR(DB$3)+1,YEAR(DB$3)),$D$3:$F$3,0))*VLOOKUP(DB$3,RT1SC!$L$56:$N$91,MATCH(DB$4,RT1SC!$L$3:$N$3,0),FALSE)+AF5)/VLOOKUP(DB$3,Init!$F:$K,MATCH(DB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DB$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DB$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DC$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DC$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DC$3)>9,YEAR(DC$3)+1,YEAR(DC$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DC$3)>9,YEAR(DC$3)+1,YEAR(DC$3)),$D$3:$F$3,0))*VLOOKUP(DC$3,RT1SC!$L$56:$N$91,MATCH(DC$4,RT1SC!$L$3:$N$3,0),FALSE)+AG5)/VLOOKUP(DC$3,Init!$F:$K,MATCH(DC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DC$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DC$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":24.350190104166707},{"$f":"IF(OR(DD$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DD$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DD$3)>9,YEAR(DD$3)+1,YEAR(DD$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DD$3)>9,YEAR(DD$3)+1,YEAR(DD$3)),$D$3:$F$3,0))*VLOOKUP(DD$3,RT1SC!$L$56:$N$91,MATCH(DD$4,RT1SC!$L$3:$N$3,0),FALSE)+AH5)/VLOOKUP(DD$3,Init!$F:$K,MATCH(DD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DD$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DD$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DE$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DE$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DE$3)>9,YEAR(DE$3)+1,YEAR(DE$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DE$3)>9,YEAR(DE$3)+1,YEAR(DE$3)),$D$3:$F$3,0))*VLOOKUP(DE$3,RT1SC!$L$56:$N$91,MATCH(DE$4,RT1SC!$L$3:$N$3,0),FALSE)+AI5)/VLOOKUP(DE$3,Init!$F:$K,MATCH(DE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DE$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DE$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":66.069423076923002},{"$f":"IF(OR(DF$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DF$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DF$3)>9,YEAR(DF$3)+1,YEAR(DF$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DF$3)>9,YEAR(DF$3)+1,YEAR(DF$3)),$D$3:$F$3,0))*VLOOKUP(DF$3,RT1SC!$L$56:$N$91,MATCH(DF$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ5)/VLOOKUP(DF$3,Init!$F:$K,MATCH(DF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DF$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DF$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DG$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DG$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DG$3)>9,YEAR(DG$3)+1,YEAR(DG$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DG$3)>9,YEAR(DG$3)+1,YEAR(DG$3)),$D$3:$F$3,0))*VLOOKUP(DG$3,RT1SC!$L$56:$N$91,MATCH(DG$4,RT1SC!$L$3:$N$3,0),FALSE)+AK5)/VLOOKUP(DG$3,Init!$F:$K,MATCH(DG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DG$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DG$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":11.065000000000026},{"$f":"IF(OR(DH$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DH$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DH$3)>9,YEAR(DH$3)+1,YEAR(DH$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DH$3)>9,YEAR(DH$3)+1,YEAR(DH$3)),$D$3:$F$3,0))*VLOOKUP(DH$3,RT1SC!$L$56:$N$91,MATCH(DH$4,RT1SC!$L$3:$N$3,0),FALSE)+AL5)/VLOOKUP(DH$3,Init!$F:$K,MATCH(DH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DH$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DH$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DI$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DI$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DI$3)>9,YEAR(DI$3)+1,YEAR(DI$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DI$3)>9,YEAR(DI$3)+1,YEAR(DI$3)),$D$3:$F$3,0))*VLOOKUP(DI$3,RT1SC!$L$56:$N$91,MATCH(DI$4,RT1SC!$L$3:$N$3,0),FALSE)+AM5)/VLOOKUP(DI$3,Init!$F:$K,MATCH(DI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DI$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DI$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DJ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DJ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DJ$3)>9,YEAR(DJ$3)+1,YEAR(DJ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DJ$3)>9,YEAR(DJ$3)+1,YEAR(DJ$3)),$D$3:$F$3,0))*VLOOKUP(DJ$3,RT1SC!$L$56:$N$91,MATCH(DJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AN5)/VLOOKUP(DJ$3,Init!$F:$K,MATCH(DJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DJ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DJ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DK$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DK$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DK$3)>9,YEAR(DK$3)+1,YEAR(DK$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DK$3)>9,YEAR(DK$3)+1,YEAR(DK$3)),$D$3:$F$3,0))*VLOOKUP(DK$3,RT1SC!$L$56:$N$91,MATCH(DK$4,RT1SC!$L$3:$N$3,0),FALSE)+AO5)/VLOOKUP(DK$3,Init!$F:$K,MATCH(DK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DK$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DK$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":33.67639120370373},{"$f":"IF(OR(DL$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DL$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DL$3)>9,YEAR(DL$3)+1,YEAR(DL$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DL$3)>9,YEAR(DL$3)+1,YEAR(DL$3)),$D$3:$F$3,0))*VLOOKUP(DL$3,RT1SC!$L$56:$N$91,MATCH(DL$4,RT1SC!$L$3:$N$3,0),FALSE)+AP5)/VLOOKUP(DL$3,Init!$F:$K,MATCH(DL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DL$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DL$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DM$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DM$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DM$3)>9,YEAR(DM$3)+1,YEAR(DM$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DM$3)>9,YEAR(DM$3)+1,YEAR(DM$3)),$D$3:$F$3,0))*VLOOKUP(DM$3,RT1SC!$L$56:$N$91,MATCH(DM$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ5)/VLOOKUP(DM$3,Init!$F:$K,MATCH(DM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DM$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DM$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":24.726451923076958},{"$f":"IF(OR(DN$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DN$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DN$3)>9,YEAR(DN$3)+1,YEAR(DN$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DN$3)>9,YEAR(DN$3)+1,YEAR(DN$3)),$D$3:$F$3,0))*VLOOKUP(DN$3,RT1SC!$L$56:$N$91,MATCH(DN$4,RT1SC!$L$3:$N$3,0),FALSE)+AR5)/VLOOKUP(DN$3,Init!$F:$K,MATCH(DN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DN$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DN$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DO$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DO$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DO$3)>9,YEAR(DO$3)+1,YEAR(DO$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DO$3)>9,YEAR(DO$3)+1,YEAR(DO$3)),$D$3:$F$3,0))*VLOOKUP(DO$3,RT1SC!$L$56:$N$91,MATCH(DO$4,RT1SC!$L$3:$N$3,0),FALSE)+AS5)/VLOOKUP(DO$3,Init!$F:$K,MATCH(DO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DO$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DO$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":9.3944649999999967},{"$f":"IF(OR(DP$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DP$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DP$3)>9,YEAR(DP$3)+1,YEAR(DP$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DP$3)>9,YEAR(DP$3)+1,YEAR(DP$3)),$D$3:$F$3,0))*VLOOKUP(DP$3,RT1SC!$L$56:$N$91,MATCH(DP$4,RT1SC!$L$3:$N$3,0),FALSE)+AT5)/VLOOKUP(DP$3,Init!$F:$K,MATCH(DP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DP$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DP$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DQ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DQ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DQ$3)>9,YEAR(DQ$3)+1,YEAR(DQ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DQ$3)>9,YEAR(DQ$3)+1,YEAR(DQ$3)),$D$3:$F$3,0))*VLOOKUP(DQ$3,RT1SC!$L$56:$N$91,MATCH(DQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AU5)/VLOOKUP(DQ$3,Init!$F:$K,MATCH(DQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DQ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DQ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":24.99903605769234},{"$f":"IF(OR(DR$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DR$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DR$3)>9,YEAR(DR$3)+1,YEAR(DR$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DR$3)>9,YEAR(DR$3)+1,YEAR(DR$3)),$D$3:$F$3,0))*VLOOKUP(DR$3,RT1SC!$L$56:$N$91,MATCH(DR$4,RT1SC!$L$3:$N$3,0),FALSE)+AV5)/VLOOKUP(DR$3,Init!$F:$K,MATCH(DR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DR$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DR$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DS$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DS$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DS$3)>9,YEAR(DS$3)+1,YEAR(DS$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DS$3)>9,YEAR(DS$3)+1,YEAR(DS$3)),$D$3:$F$3,0))*VLOOKUP(DS$3,RT1SC!$L$56:$N$91,MATCH(DS$4,RT1SC!$L$3:$N$3,0),FALSE)+AW5)/VLOOKUP(DS$3,Init!$F:$K,MATCH(DS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DS$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DS$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":9.6614374999999839},{"$f":"IF(OR(DT$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DT$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DT$3)>9,YEAR(DT$3)+1,YEAR(DT$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DT$3)>9,YEAR(DT$3)+1,YEAR(DT$3)),$D$3:$F$3,0))*VLOOKUP(DT$3,RT1SC!$L$56:$N$91,MATCH(DT$4,RT1SC!$L$3:$N$3,0),FALSE)+AX5)/VLOOKUP(DT$3,Init!$F:$K,MATCH(DT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DT$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DT$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DU$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DU$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DU$3)>9,YEAR(DU$3)+1,YEAR(DU$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DU$3)>9,YEAR(DU$3)+1,YEAR(DU$3)),$D$3:$F$3,0))*VLOOKUP(DU$3,RT1SC!$L$56:$N$91,MATCH(DU$4,RT1SC!$L$3:$N$3,0),FALSE)+AY5)/VLOOKUP(DU$3,Init!$F:$K,MATCH(DU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DU$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DU$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":36.537750000000003},{"$f":"IF(OR(DV$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DV$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DV$3)>9,YEAR(DV$3)+1,YEAR(DV$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DV$3)>9,YEAR(DV$3)+1,YEAR(DV$3)),$D$3:$F$3,0))*VLOOKUP(DV$3,RT1SC!$L$56:$N$91,MATCH(DV$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ5)/VLOOKUP(DV$3,Init!$F:$K,MATCH(DV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DV$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DV$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DW$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DW$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DW$3)>9,YEAR(DW$3)+1,YEAR(DW$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DW$3)>9,YEAR(DW$3)+1,YEAR(DW$3)),$D$3:$F$3,0))*VLOOKUP(DW$3,RT1SC!$L$56:$N$91,MATCH(DW$4,RT1SC!$L$3:$N$3,0),FALSE)+BA5)/VLOOKUP(DW$3,Init!$F:$K,MATCH(DW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DW$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DW$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DX$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DX$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DX$3)>9,YEAR(DX$3)+1,YEAR(DX$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DX$3)>9,YEAR(DX$3)+1,YEAR(DX$3)),$D$3:$F$3,0))*VLOOKUP(DX$3,RT1SC!$L$56:$N$91,MATCH(DX$4,RT1SC!$L$3:$N$3,0),FALSE)+BB5)/VLOOKUP(DX$3,Init!$F:$K,MATCH(DX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DX$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DX$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DY$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DY$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DY$3)>9,YEAR(DY$3)+1,YEAR(DY$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DY$3)>9,YEAR(DY$3)+1,YEAR(DY$3)),$D$3:$F$3,0))*VLOOKUP(DY$3,RT1SC!$L$56:$N$91,MATCH(DY$4,RT1SC!$L$3:$N$3,0),FALSE)+BC5)/VLOOKUP(DY$3,Init!$F:$K,MATCH(DY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DY$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DY$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DZ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(DZ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(DZ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(DZ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DZ$3)>9,YEAR(DZ$3)+1,YEAR(DZ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(DZ$3)>9,YEAR(DZ$3)+1,YEAR(DZ$3)),$D$3:$F$3,0))*VLOOKUP(DZ$3,RT1SC!$L$56:$N$91,MATCH(DZ$4,RT1SC!$L$3:$N$3,0),FALSE)+BD5)/VLOOKUP(DZ$3,Init!$F:$K,MATCH(DZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(DZ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(DZ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EA$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(EA$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(EA$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(EA$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EA$3)>9,YEAR(EA$3)+1,YEAR(EA$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(EA$3)>9,YEAR(EA$3)+1,YEAR(EA$3)),$D$3:$F$3,0))*VLOOKUP(EA$3,RT1SC!$L$56:$N$91,MATCH(EA$4,RT1SC!$L$3:$N$3,0),FALSE)+BE5)/VLOOKUP(EA$3,Init!$F:$K,MATCH(EA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(EA$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(EA$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":24.177890000000055},{"$f":"IF(OR(EB$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(EB$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(EB$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(EB$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EB$3)>9,YEAR(EB$3)+1,YEAR(EB$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(EB$3)>9,YEAR(EB$3)+1,YEAR(EB$3)),$D$3:$F$3,0))*VLOOKUP(EB$3,RT1SC!$L$56:$N$91,MATCH(EB$4,RT1SC!$L$3:$N$3,0),FALSE)+BF5)/VLOOKUP(EB$3,Init!$F:$K,MATCH(EB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(EB$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(EB$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EC$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(EC$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(EC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(EC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EC$3)>9,YEAR(EC$3)+1,YEAR(EC$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(EC$3)>9,YEAR(EC$3)+1,YEAR(EC$3)),$D$3:$F$3,0))*VLOOKUP(EC$3,RT1SC!$L$56:$N$91,MATCH(EC$4,RT1SC!$L$3:$N$3,0),FALSE)+BG5)/VLOOKUP(EC$3,Init!$F:$K,MATCH(EC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(EC$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(EC$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":67.321305288461545},{"$f":"IF(OR(ED$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(ED$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(ED$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(ED$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(ED$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(ED$3)>9,YEAR(ED$3)+1,YEAR(ED$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(ED$3)>9,YEAR(ED$3)+1,YEAR(ED$3)),$D$3:$F$3,0))*VLOOKUP(ED$3,RT1SC!$L$56:$N$91,MATCH(ED$4,RT1SC!$L$3:$N$3,0),FALSE)+BH5)/VLOOKUP(ED$3,Init!$F:$K,MATCH(ED$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(ED$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(ED$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EE$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(EE$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(EE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(EE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EE$3)>9,YEAR(EE$3)+1,YEAR(EE$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(EE$3)>9,YEAR(EE$3)+1,YEAR(EE$3)),$D$3:$F$3,0))*VLOOKUP(EE$3,RT1SC!$L$56:$N$91,MATCH(EE$4,RT1SC!$L$3:$N$3,0),FALSE)+BI5)/VLOOKUP(EE$3,Init!$F:$K,MATCH(EE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(EE$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(EE$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":11.725027499999982},{"$f":"IF(OR(EF$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(EF$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(EF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(EF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EF$3)>9,YEAR(EF$3)+1,YEAR(EF$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(EF$3)>9,YEAR(EF$3)+1,YEAR(EF$3)),$D$3:$F$3,0))*VLOOKUP(EF$3,RT1SC!$L$56:$N$91,MATCH(EF$4,RT1SC!$L$3:$N$3,0),FALSE)+BJ5)/VLOOKUP(EF$3,Init!$F:$K,MATCH(EF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(EF$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(EF$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EG$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(EG$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(EG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(EG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EG$3)>9,YEAR(EG$3)+1,YEAR(EG$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(EG$3)>9,YEAR(EG$3)+1,YEAR(EG$3)),$D$3:$F$3,0))*VLOOKUP(EG$3,RT1SC!$L$56:$N$91,MATCH(EG$4,RT1SC!$L$3:$N$3,0),FALSE)+BK5)/VLOOKUP(EG$3,Init!$F:$K,MATCH(EG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(EG$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(EG$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EH$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(EH$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(EH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(EH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EH$3)>9,YEAR(EH$3)+1,YEAR(EH$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(EH$3)>9,YEAR(EH$3)+1,YEAR(EH$3)),$D$3:$F$3,0))*VLOOKUP(EH$3,RT1SC!$L$56:$N$91,MATCH(EH$4,RT1SC!$L$3:$N$3,0),FALSE)+BL5)/VLOOKUP(EH$3,Init!$F:$K,MATCH(EH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(EH$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(EH$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EI$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(EI$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(EI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(EI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EI$3)>9,YEAR(EI$3)+1,YEAR(EI$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(EI$3)>9,YEAR(EI$3)+1,YEAR(EI$3)),$D$3:$F$3,0))*VLOOKUP(EI$3,RT1SC!$L$56:$N$91,MATCH(EI$4,RT1SC!$L$3:$N$3,0),FALSE)+BM5)/VLOOKUP(EI$3,Init!$F:$K,MATCH(EI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(EI$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(EI$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":33.695888888888845},{"$f":"IF(OR(EJ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(EJ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(EJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(EJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EJ$3)>9,YEAR(EJ$3)+1,YEAR(EJ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(EJ$3)>9,YEAR(EJ$3)+1,YEAR(EJ$3)),$D$3:$F$3,0))*VLOOKUP(EJ$3,RT1SC!$L$56:$N$91,MATCH(EJ$4,RT1SC!$L$3:$N$3,0),FALSE)+BN5)/VLOOKUP(EJ$3,Init!$F:$K,MATCH(EJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(EJ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(EJ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EK$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(EK$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(EK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(EK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EK$3)>9,YEAR(EK$3)+1,YEAR(EK$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(EK$3)>9,YEAR(EK$3)+1,YEAR(EK$3)),$D$3:$F$3,0))*VLOOKUP(EK$3,RT1SC!$L$56:$N$91,MATCH(EK$4,RT1SC!$L$3:$N$3,0),FALSE)+BO5)/VLOOKUP(EK$3,Init!$F:$K,MATCH(EK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(EK$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(EK$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":24.536767499999975},{"$f":"IF(OR(EL$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(EL$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(EL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(EL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EL$3)>9,YEAR(EL$3)+1,YEAR(EL$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(EL$3)>9,YEAR(EL$3)+1,YEAR(EL$3)),$D$3:$F$3,0))*VLOOKUP(EL$3,RT1SC!$L$56:$N$91,MATCH(EL$4,RT1SC!$L$3:$N$3,0),FALSE)+BP5)/VLOOKUP(EL$3,Init!$F:$K,MATCH(EL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(EL$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(EL$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EM$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(EM$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(EM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(EM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EM$3)>9,YEAR(EM$3)+1,YEAR(EM$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(EM$3)>9,YEAR(EM$3)+1,YEAR(EM$3)),$D$3:$F$3,0))*VLOOKUP(EM$3,RT1SC!$L$56:$N$91,MATCH(EM$4,RT1SC!$L$3:$N$3,0),FALSE)+BQ5)/VLOOKUP(EM$3,Init!$F:$K,MATCH(EM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(EM$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(EM$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":8.9951850961538469},{"$f":"IF(OR(EN$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(EN$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(EN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(EN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EN$3)>9,YEAR(EN$3)+1,YEAR(EN$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(EN$3)>9,YEAR(EN$3)+1,YEAR(EN$3)),$D$3:$F$3,0))*VLOOKUP(EN$3,RT1SC!$L$56:$N$91,MATCH(EN$4,RT1SC!$L$3:$N$3,0),FALSE)+BR5)/VLOOKUP(EN$3,Init!$F:$K,MATCH(EN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(EN$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(EN$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EO$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(EO$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(EO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(EO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EO$3)>9,YEAR(EO$3)+1,YEAR(EO$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(EO$3)>9,YEAR(EO$3)+1,YEAR(EO$3)),$D$3:$F$3,0))*VLOOKUP(EO$3,RT1SC!$L$56:$N$91,MATCH(EO$4,RT1SC!$L$3:$N$3,0),FALSE)+BS5)/VLOOKUP(EO$3,Init!$F:$K,MATCH(EO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(EO$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(EO$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":24.599764423076923},{"$f":"IF(OR(EP$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(EP$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(EP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(EP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EP$3)>9,YEAR(EP$3)+1,YEAR(EP$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(EP$3)>9,YEAR(EP$3)+1,YEAR(EP$3)),$D$3:$F$3,0))*VLOOKUP(EP$3,RT1SC!$L$56:$N$91,MATCH(EP$4,RT1SC!$L$3:$N$3,0),FALSE)+BT5)/VLOOKUP(EP$3,Init!$F:$K,MATCH(EP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(EP$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(EP$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EQ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(EQ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(EQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(EQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EQ$3)>9,YEAR(EQ$3)+1,YEAR(EQ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(EQ$3)>9,YEAR(EQ$3)+1,YEAR(EQ$3)),$D$3:$F$3,0))*VLOOKUP(EQ$3,RT1SC!$L$56:$N$91,MATCH(EQ$4,RT1SC!$L$3:$N$3,0),FALSE)+BU5)/VLOOKUP(EQ$3,Init!$F:$K,MATCH(EQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(EQ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(EQ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":8.9076125000000346},{"$f":"IF(OR(ER$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(ER$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(ER$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(ER$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(ER$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(ER$3)>9,YEAR(ER$3)+1,YEAR(ER$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(ER$3)>9,YEAR(ER$3)+1,YEAR(ER$3)),$D$3:$F$3,0))*VLOOKUP(ER$3,RT1SC!$L$56:$N$91,MATCH(ER$4,RT1SC!$L$3:$N$3,0),FALSE)+BV5)/VLOOKUP(ER$3,Init!$F:$K,MATCH(ER$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(ER$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(ER$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(ES$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(ES$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(ES$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(ES$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(ES$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(ES$3)>9,YEAR(ES$3)+1,YEAR(ES$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(ES$3)>9,YEAR(ES$3)+1,YEAR(ES$3)),$D$3:$F$3,0))*VLOOKUP(ES$3,RT1SC!$L$56:$N$91,MATCH(ES$4,RT1SC!$L$3:$N$3,0),FALSE)+BW5)/VLOOKUP(ES$3,Init!$F:$K,MATCH(ES$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(ES$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(ES$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":36.359331018518546},{"$f":"IF(OR(ET$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(ET$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(ET$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(ET$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(ET$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(ET$3)>9,YEAR(ET$3)+1,YEAR(ET$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(ET$3)>9,YEAR(ET$3)+1,YEAR(ET$3)),$D$3:$F$3,0))*VLOOKUP(ET$3,RT1SC!$L$56:$N$91,MATCH(ET$4,RT1SC!$L$3:$N$3,0),FALSE)+BX5)/VLOOKUP(ET$3,Init!$F:$K,MATCH(ET$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(ET$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(ET$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EU$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(EU$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(EU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(EU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EU$3)>9,YEAR(EU$3)+1,YEAR(EU$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(EU$3)>9,YEAR(EU$3)+1,YEAR(EU$3)),$D$3:$F$3,0))*VLOOKUP(EU$3,RT1SC!$L$56:$N$91,MATCH(EU$4,RT1SC!$L$3:$N$3,0),FALSE)+BY5)/VLOOKUP(EU$3,Init!$F:$K,MATCH(EU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(EU$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(EU$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EV$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($CA5,CSP!$B:$BW,MATCH(EV$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA5,I_ER!$B:$SF,MATCH(EV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA5,I_ER_other!$B:$SF,MATCH(EV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EV$3)>9,YEAR(EV$3)+1,YEAR(EV$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D5:$F5,1,MATCH(IF(MONTH(EV$3)>9,YEAR(EV$3)+1,YEAR(EV$3)),$D$3:$F$3,0))*VLOOKUP(EV$3,RT1SC!$L$56:$N$91,MATCH(EV$4,RT1SC!$L$3:$N$3,0),FALSE)+BZ5)/VLOOKUP(EV$3,Init!$F:$K,MATCH(EV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA5,CDQ!$B:$BW,MATCH(EV$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA5,SuperPeak!$B:$BW,MATCH(EV$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ABV$200,MATCH($B6,I_TRL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ABV$200,MATCH($B6,I_NLSL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ABV$200,MATCH($B6,I_ER!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ABV$200,MATCH($B6,I_ER_other!$B$2:$B$200,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B6,TOCA!$B:$CH,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$CH$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$200,TOCA!$Z$4:$Z$200),0),7)","v":1.12546E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ABV$200,MATCH($B6,I_TRL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ABV$200,MATCH($B6,I_NLSL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ABV$200,MATCH($B6,I_ER!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ABV$200,MATCH($B6,I_ER_other!$B$2:$B$200,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B6,TOCA!$B:$CH,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$CH$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$200,TOCA!$Z$4:$Z$200),0),7)","v":1.12546E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!F$3,I_TRL!$B$2:$ABV$200,MATCH($B6,I_TRL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!F$3,I_NLSL!$B$2:$ABV$200,MATCH($B6,I_NLSL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!F$3,I_ER!$B$2:$ABV$200,MATCH($B6,I_ER!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!F$3,I_ER_other!$B$2:$ABV$200,MATCH($B6,I_ER_other!$B$2:$B$200,0),FALSE))/VLOOKUP(F$3,Init!$M:$O,3,FALSE),VLOOKUP($B6,TOCA!$B:$CH,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$CH$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$200,TOCA!$Z$4:$Z$200),0),7)","v":1.12546E-2},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$SF$2,0),MATCH(G$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$SF$2,0),MATCH(G$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$SF$2,0),MATCH(G$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$SF$2,0),MATCH(G$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$F$3,0))*VLOOKUP(G$3,RT1SC!$L$56:$N$91,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5957.1004594578553},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$SF$2,0),MATCH(H$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$SF$2,0),MATCH(H$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$SF$2,0),MATCH(H$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$SF$2,0),MATCH(H$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$F$3,0))*VLOOKUP(H$3,RT1SC!$L$56:$N$91,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3512.5326199214032},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$SF$2,0),MATCH(I$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$SF$2,0),MATCH(I$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$SF$2,0),MATCH(I$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$SF$2,0),MATCH(I$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$F$3,0))*VLOOKUP(I$3,RT1SC!$L$56:$N$91,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-364.40781244407117},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$SF$2,0),MATCH(J$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$SF$2,0),MATCH(J$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$SF$2,0),MATCH(J$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$SF$2,0),MATCH(J$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$F$3,0))*VLOOKUP(J$3,RT1SC!$L$56:$N$91,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":147.70041199055777},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$SF$2,0),MATCH(K$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$SF$2,0),MATCH(K$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$SF$2,0),MATCH(K$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$SF$2,0),MATCH(K$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$F$3,0))*VLOOKUP(K$3,RT1SC!$L$56:$N$91,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-987.38015927891684},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$SF$2,0),MATCH(L$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$SF$2,0),MATCH(L$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$SF$2,0),MATCH(L$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$SF$2,0),MATCH(L$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$F$3,0))*VLOOKUP(L$3,RT1SC!$L$56:$N$91,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4606.5325379407768},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$SF$2,0),MATCH(M$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$SF$2,0),MATCH(M$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$SF$2,0),MATCH(M$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$SF$2,0),MATCH(M$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$F$3,0))*VLOOKUP(M$3,RT1SC!$L$56:$N$91,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2631.5115467640571},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$SF$2,0),MATCH(N$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$SF$2,0),MATCH(N$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$SF$2,0),MATCH(N$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$SF$2,0),MATCH(N$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$F$3,0))*VLOOKUP(N$3,RT1SC!$L$56:$N$91,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4396.8318381436038},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$SF$2,0),MATCH(O$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$SF$2,0),MATCH(O$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$SF$2,0),MATCH(O$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$SF$2,0),MATCH(O$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$F$3,0))*VLOOKUP(O$3,RT1SC!$L$56:$N$91,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1874.3636324298932},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$SF$2,0),MATCH(P$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$SF$2,0),MATCH(P$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$SF$2,0),MATCH(P$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$SF$2,0),MATCH(P$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$F$3,0))*VLOOKUP(P$3,RT1SC!$L$56:$N$91,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3548.4900825927944},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$SF$2,0),MATCH(Q$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$SF$2,0),MATCH(Q$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$SF$2,0),MATCH(Q$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$SF$2,0),MATCH(Q$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$F$3,0))*VLOOKUP(Q$3,RT1SC!$L$56:$N$91,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-309.96936957582511},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$SF$2,0),MATCH(R$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$SF$2,0),MATCH(R$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$SF$2,0),MATCH(R$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$SF$2,0),MATCH(R$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$F$3,0))*VLOOKUP(R$3,RT1SC!$L$56:$N$91,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2725.2355263439604},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$SF$2,0),MATCH(S$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$SF$2,0),MATCH(S$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$SF$2,0),MATCH(S$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$SF$2,0),MATCH(S$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$F$3,0))*VLOOKUP(S$3,RT1SC!$L$56:$N$91,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3998.4407516283354},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$SF$2,0),MATCH(T$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$SF$2,0),MATCH(T$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$SF$2,0),MATCH(T$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$SF$2,0),MATCH(T$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$F$3,0))*VLOOKUP(T$3,RT1SC!$L$56:$N$91,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2203.6239299770823},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$SF$2,0),MATCH(U$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$SF$2,0),MATCH(U$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$SF$2,0),MATCH(U$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$SF$2,0),MATCH(U$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$F$3,0))*VLOOKUP(U$3,RT1SC!$L$56:$N$91,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1892.5642247070355},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$SF$2,0),MATCH(V$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$SF$2,0),MATCH(V$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$SF$2,0),MATCH(V$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$SF$2,0),MATCH(V$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$F$3,0))*VLOOKUP(V$3,RT1SC!$L$56:$N$91,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-485.22852870091083},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$SF$2,0),MATCH(W$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$SF$2,0),MATCH(W$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$SF$2,0),MATCH(W$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$SF$2,0),MATCH(W$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$F$3,0))*VLOOKUP(W$3,RT1SC!$L$56:$N$91,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2490.2941417885013},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$SF$2,0),MATCH(X$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$SF$2,0),MATCH(X$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$SF$2,0),MATCH(X$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$SF$2,0),MATCH(X$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$F$3,0))*VLOOKUP(X$3,RT1SC!$L$56:$N$91,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-240.97356320585459},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$SF$2,0),MATCH(Y$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$SF$2,0),MATCH(Y$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$SF$2,0),MATCH(Y$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$SF$2,0),MATCH(Y$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$F$3,0))*VLOOKUP(Y$3,RT1SC!$L$56:$N$91,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4829.2527654237492},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$SF$2,0),MATCH(Z$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$SF$2,0),MATCH(Z$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$SF$2,0),MATCH(Z$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$SF$2,0),MATCH(Z$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$F$3,0))*VLOOKUP(Z$3,RT1SC!$L$56:$N$91,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4695.3096579363882},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$SF$2,0),MATCH(AA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$SF$2,0),MATCH(AA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$SF$2,0),MATCH(AA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$SF$2,0),MATCH(AA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$F$3,0))*VLOOKUP(AA$3,RT1SC!$L$56:$N$91,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":753.25538634525583},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$SF$2,0),MATCH(AB$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$SF$2,0),MATCH(AB$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$SF$2,0),MATCH(AB$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$SF$2,0),MATCH(AB$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$F$3,0))*VLOOKUP(AB$3,RT1SC!$L$56:$N$91,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1391.6082697071033},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$SF$2,0),MATCH(AC$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$SF$2,0),MATCH(AC$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$SF$2,0),MATCH(AC$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$SF$2,0),MATCH(AC$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$F$3,0))*VLOOKUP(AC$3,RT1SC!$L$56:$N$91,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2011.1670639291515},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$SF$2,0),MATCH(AD$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$SF$2,0),MATCH(AD$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$SF$2,0),MATCH(AD$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$SF$2,0),MATCH(AD$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$F$3,0))*VLOOKUP(AD$3,RT1SC!$L$56:$N$91,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1621.8803696966606},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$SF$2,0),MATCH(AE$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$SF$2,0),MATCH(AE$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$SF$2,0),MATCH(AE$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$SF$2,0),MATCH(AE$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$F$3,0))*VLOOKUP(AE$3,RT1SC!$L$56:$N$91,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6267.3804594578542},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$SF$2,0),MATCH(AF$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$SF$2,0),MATCH(AF$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$SF$2,0),MATCH(AF$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$SF$2,0),MATCH(AF$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$F$3,0))*VLOOKUP(AF$3,RT1SC!$L$56:$N$91,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3703.5916199214007},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$SF$2,0),MATCH(AG$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$SF$2,0),MATCH(AG$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$SF$2,0),MATCH(AG$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$SF$2,0),MATCH(AG$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$F$3,0))*VLOOKUP(AG$3,RT1SC!$L$56:$N$91,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-58.987812444072915},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$SF$2,0),MATCH(AH$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$SF$2,0),MATCH(AH$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$SF$2,0),MATCH(AH$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$SF$2,0),MATCH(AH$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$F$3,0))*VLOOKUP(AH$3,RT1SC!$L$56:$N$91,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":360.56441199055917},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$SF$2,0),MATCH(AI$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$SF$2,0),MATCH(AI$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$SF$2,0),MATCH(AI$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$SF$2,0),MATCH(AI$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$F$3,0))*VLOOKUP(AI$3,RT1SC!$L$56:$N$91,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-688.25215927891259},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$SF$2,0),MATCH(AJ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$SF$2,0),MATCH(AJ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$F$3,0))*VLOOKUP(AJ$3,RT1SC!$L$56:$N$91,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4816.0515379407771},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$SF$2,0),MATCH(AK$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$SF$2,0),MATCH(AK$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$SF$2,0),MATCH(AK$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$SF$2,0),MATCH(AK$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$F$3,0))*VLOOKUP(AK$3,RT1SC!$L$56:$N$91,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1791.7865467640513},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$SF$2,0),MATCH(AL$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$SF$2,0),MATCH(AL$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$SF$2,0),MATCH(AL$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$SF$2,0),MATCH(AL$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$F$3,0))*VLOOKUP(AL$3,RT1SC!$L$56:$N$91,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4187.7058381436},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$SF$2,0),MATCH(AM$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$SF$2,0),MATCH(AM$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$SF$2,0),MATCH(AM$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$SF$2,0),MATCH(AM$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$F$3,0))*VLOOKUP(AM$3,RT1SC!$L$56:$N$91,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2265.620632429891},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$SF$2,0),MATCH(AN$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$SF$2,0),MATCH(AN$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$SF$2,0),MATCH(AN$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$SF$2,0),MATCH(AN$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$F$3,0))*VLOOKUP(AN$3,RT1SC!$L$56:$N$91,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3806.3410825927931},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$SF$2,0),MATCH(AO$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$SF$2,0),MATCH(AO$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$SF$2,0),MATCH(AO$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$SF$2,0),MATCH(AO$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$F$3,0))*VLOOKUP(AO$3,RT1SC!$L$56:$N$91,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-265.06436957582628},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$SF$2,0),MATCH(AP$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$SF$2,0),MATCH(AP$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$SF$2,0),MATCH(AP$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$SF$2,0),MATCH(AP$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$F$3,0))*VLOOKUP(AP$3,RT1SC!$L$56:$N$91,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3310.9515263439607},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$SF$2,0),MATCH(AQ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$SF$2,0),MATCH(AQ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$F$3,0))*VLOOKUP(AQ$3,RT1SC!$L$56:$N$91,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4375.1817516283372},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$SF$2,0),MATCH(AR$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$SF$2,0),MATCH(AR$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$SF$2,0),MATCH(AR$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$SF$2,0),MATCH(AR$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$F$3,0))*VLOOKUP(AR$3,RT1SC!$L$56:$N$91,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2440.5879299770822},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$SF$2,0),MATCH(AS$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$SF$2,0),MATCH(AS$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$SF$2,0),MATCH(AS$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$SF$2,0),MATCH(AS$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$F$3,0))*VLOOKUP(AS$3,RT1SC!$L$56:$N$91,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1525.3662247070315},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$SF$2,0),MATCH(AT$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$SF$2,0),MATCH(AT$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$SF$2,0),MATCH(AT$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$SF$2,0),MATCH(AT$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$F$3,0))*VLOOKUP(AT$3,RT1SC!$L$56:$N$91,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-236.97152870091304},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$SF$2,0),MATCH(AU$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$SF$2,0),MATCH(AU$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$SF$2,0),MATCH(AU$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$SF$2,0),MATCH(AU$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$F$3,0))*VLOOKUP(AU$3,RT1SC!$L$56:$N$91,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2081.4201417884979},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$SF$2,0),MATCH(AV$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$SF$2,0),MATCH(AV$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$SF$2,0),MATCH(AV$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$SF$2,0),MATCH(AV$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$F$3,0))*VLOOKUP(AV$3,RT1SC!$L$56:$N$91,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9.9185632058542978},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$SF$2,0),MATCH(AW$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$SF$2,0),MATCH(AW$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$SF$2,0),MATCH(AW$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$SF$2,0),MATCH(AW$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$F$3,0))*VLOOKUP(AW$3,RT1SC!$L$56:$N$91,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5286.6067654237486},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$SF$2,0),MATCH(AX$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$SF$2,0),MATCH(AX$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$SF$2,0),MATCH(AX$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$SF$2,0),MATCH(AX$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$F$3,0))*VLOOKUP(AX$3,RT1SC!$L$56:$N$91,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4982.2086579363895},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$SF$2,0),MATCH(AY$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$SF$2,0),MATCH(AY$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$SF$2,0),MATCH(AY$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$SF$2,0),MATCH(AY$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$F$3,0))*VLOOKUP(AY$3,RT1SC!$L$56:$N$91,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1201.6323863452562},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$SF$2,0),MATCH(AZ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$SF$2,0),MATCH(AZ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$F$3,0))*VLOOKUP(AZ$3,RT1SC!$L$56:$N$91,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1644.7492697071029},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$SF$2,0),MATCH(BA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$SF$2,0),MATCH(BA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$SF$2,0),MATCH(BA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$SF$2,0),MATCH(BA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$F$3,0))*VLOOKUP(BA$3,RT1SC!$L$56:$N$91,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2371.6070639291538},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BB$4=\"HLH\",MATCH(BB$3,I_TRL!$B$2:$SF$2,0),MATCH(BB$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BB$4=\"HLH\",MATCH(BB$3,I_NLSL!$B$2:$SF$2,0),MATCH(BB$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BB$4=\"HLH\",MATCH(BB$3,I_ER!$B$2:$SF$2,0),MATCH(BB$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BB$4=\"HLH\",MATCH(BB$3,I_ER_other!$B$2:$SF$2,0),MATCH(BB$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BB$3)>9,YEAR(BB$3)+1,YEAR(BB$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BB$3)>9,YEAR(BB$3)+1,YEAR(BB$3)),$D$3:$F$3,0))*VLOOKUP(BB$3,RT1SC!$L$56:$N$91,MATCH(BB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1854.8123696966613},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BC$4=\"HLH\",MATCH(BC$3,I_TRL!$B$2:$SF$2,0),MATCH(BC$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BC$4=\"HLH\",MATCH(BC$3,I_NLSL!$B$2:$SF$2,0),MATCH(BC$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BC$4=\"HLH\",MATCH(BC$3,I_ER!$B$2:$SF$2,0),MATCH(BC$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BC$4=\"HLH\",MATCH(BC$3,I_ER_other!$B$2:$SF$2,0),MATCH(BC$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BC$3)>9,YEAR(BC$3)+1,YEAR(BC$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BC$3)>9,YEAR(BC$3)+1,YEAR(BC$3)),$D$3:$F$3,0))*VLOOKUP(BC$3,RT1SC!$L$56:$N$91,MATCH(BC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6899.8634594578616},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BD$4=\"HLH\",MATCH(BD$3,I_TRL!$B$2:$SF$2,0),MATCH(BD$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BD$4=\"HLH\",MATCH(BD$3,I_NLSL!$B$2:$SF$2,0),MATCH(BD$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BD$4=\"HLH\",MATCH(BD$3,I_ER!$B$2:$SF$2,0),MATCH(BD$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BD$4=\"HLH\",MATCH(BD$3,I_ER_other!$B$2:$SF$2,0),MATCH(BD$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$F$3,0))*VLOOKUP(BD$3,RT1SC!$L$56:$N$91,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3665.0056199214014},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BE$4=\"HLH\",MATCH(BE$3,I_TRL!$B$2:$SF$2,0),MATCH(BE$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BE$4=\"HLH\",MATCH(BE$3,I_NLSL!$B$2:$SF$2,0),MATCH(BE$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BE$4=\"HLH\",MATCH(BE$3,I_ER!$B$2:$SF$2,0),MATCH(BE$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BE$4=\"HLH\",MATCH(BE$3,I_ER_other!$B$2:$SF$2,0),MATCH(BE$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$F$3,0))*VLOOKUP(BE$3,RT1SC!$L$56:$N$91,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-32.438812444066571},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BF$4=\"HLH\",MATCH(BF$3,I_TRL!$B$2:$SF$2,0),MATCH(BF$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BF$4=\"HLH\",MATCH(BF$3,I_NLSL!$B$2:$SF$2,0),MATCH(BF$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BF$4=\"HLH\",MATCH(BF$3,I_ER!$B$2:$SF$2,0),MATCH(BF$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BF$4=\"HLH\",MATCH(BF$3,I_ER_other!$B$2:$SF$2,0),MATCH(BF$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$F$3,0))*VLOOKUP(BF$3,RT1SC!$L$56:$N$91,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":924.88441199055887},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BG$4=\"HLH\",MATCH(BG$3,I_TRL!$B$2:$SF$2,0),MATCH(BG$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BG$4=\"HLH\",MATCH(BG$3,I_NLSL!$B$2:$SF$2,0),MATCH(BG$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BG$4=\"HLH\",MATCH(BG$3,I_ER!$B$2:$SF$2,0),MATCH(BG$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BG$4=\"HLH\",MATCH(BG$3,I_ER_other!$B$2:$SF$2,0),MATCH(BG$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$F$3,0))*VLOOKUP(BG$3,RT1SC!$L$56:$N$91,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-358.86315927890973},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BH$4=\"HLH\",MATCH(BH$3,I_TRL!$B$2:$SF$2,0),MATCH(BH$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BH$4=\"HLH\",MATCH(BH$3,I_NLSL!$B$2:$SF$2,0),MATCH(BH$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BH$4=\"HLH\",MATCH(BH$3,I_ER!$B$2:$SF$2,0),MATCH(BH$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BH$4=\"HLH\",MATCH(BH$3,I_ER_other!$B$2:$SF$2,0),MATCH(BH$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$F$3,0))*VLOOKUP(BH$3,RT1SC!$L$56:$N$91,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5046.8385379407773},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BI$4=\"HLH\",MATCH(BI$3,I_TRL!$B$2:$SF$2,0),MATCH(BI$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BI$4=\"HLH\",MATCH(BI$3,I_NLSL!$B$2:$SF$2,0),MATCH(BI$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BI$4=\"HLH\",MATCH(BI$3,I_ER!$B$2:$SF$2,0),MATCH(BI$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BI$4=\"HLH\",MATCH(BI$3,I_ER_other!$B$2:$SF$2,0),MATCH(BI$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$F$3,0))*VLOOKUP(BI$3,RT1SC!$L$56:$N$91,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1413.0035467640482},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BJ$4=\"HLH\",MATCH(BJ$3,I_TRL!$B$2:$SF$2,0),MATCH(BJ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BJ$4=\"HLH\",MATCH(BJ$3,I_NLSL!$B$2:$SF$2,0),MATCH(BJ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BJ$4=\"HLH\",MATCH(BJ$3,I_ER!$B$2:$SF$2,0),MATCH(BJ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BJ$4=\"HLH\",MATCH(BJ$3,I_ER_other!$B$2:$SF$2,0),MATCH(BJ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$F$3,0))*VLOOKUP(BJ$3,RT1SC!$L$56:$N$91,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4460.3328381435967},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BK$4=\"HLH\",MATCH(BK$3,I_TRL!$B$2:$SF$2,0),MATCH(BK$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BK$4=\"HLH\",MATCH(BK$3,I_NLSL!$B$2:$SF$2,0),MATCH(BK$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BK$4=\"HLH\",MATCH(BK$3,I_ER!$B$2:$SF$2,0),MATCH(BK$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BK$4=\"HLH\",MATCH(BK$3,I_ER_other!$B$2:$SF$2,0),MATCH(BK$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$F$3,0))*VLOOKUP(BK$3,RT1SC!$L$56:$N$91,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2799.9356324299006},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BL$4=\"HLH\",MATCH(BL$3,I_TRL!$B$2:$SF$2,0),MATCH(BL$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BL$4=\"HLH\",MATCH(BL$3,I_NLSL!$B$2:$SF$2,0),MATCH(BL$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BL$4=\"HLH\",MATCH(BL$3,I_ER!$B$2:$SF$2,0),MATCH(BL$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BL$4=\"HLH\",MATCH(BL$3,I_ER_other!$B$2:$SF$2,0),MATCH(BL$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$F$3,0))*VLOOKUP(BL$3,RT1SC!$L$56:$N$91,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4226.7680825927964},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BM$4=\"HLH\",MATCH(BM$3,I_TRL!$B$2:$SF$2,0),MATCH(BM$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BM$4=\"HLH\",MATCH(BM$3,I_NLSL!$B$2:$SF$2,0),MATCH(BM$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BM$4=\"HLH\",MATCH(BM$3,I_ER!$B$2:$SF$2,0),MATCH(BM$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BM$4=\"HLH\",MATCH(BM$3,I_ER_other!$B$2:$SF$2,0),MATCH(BM$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$F$3,0))*VLOOKUP(BM$3,RT1SC!$L$56:$N$91,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":123.40263042417791},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BN$4=\"HLH\",MATCH(BN$3,I_TRL!$B$2:$SF$2,0),MATCH(BN$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BN$4=\"HLH\",MATCH(BN$3,I_NLSL!$B$2:$SF$2,0),MATCH(BN$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BN$4=\"HLH\",MATCH(BN$3,I_ER!$B$2:$SF$2,0),MATCH(BN$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BN$4=\"HLH\",MATCH(BN$3,I_ER_other!$B$2:$SF$2,0),MATCH(BN$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$F$3,0))*VLOOKUP(BN$3,RT1SC!$L$56:$N$91,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3559.0165263439631},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BO$4=\"HLH\",MATCH(BO$3,I_TRL!$B$2:$SF$2,0),MATCH(BO$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BO$4=\"HLH\",MATCH(BO$3,I_NLSL!$B$2:$SF$2,0),MATCH(BO$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BO$4=\"HLH\",MATCH(BO$3,I_ER!$B$2:$SF$2,0),MATCH(BO$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BO$4=\"HLH\",MATCH(BO$3,I_ER_other!$B$2:$SF$2,0),MATCH(BO$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$F$3,0))*VLOOKUP(BO$3,RT1SC!$L$56:$N$91,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5033.4927516283387},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BP$4=\"HLH\",MATCH(BP$3,I_TRL!$B$2:$SF$2,0),MATCH(BP$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BP$4=\"HLH\",MATCH(BP$3,I_NLSL!$B$2:$SF$2,0),MATCH(BP$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BP$4=\"HLH\",MATCH(BP$3,I_ER!$B$2:$SF$2,0),MATCH(BP$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BP$4=\"HLH\",MATCH(BP$3,I_ER_other!$B$2:$SF$2,0),MATCH(BP$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$F$3,0))*VLOOKUP(BP$3,RT1SC!$L$56:$N$91,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2392.7189299770798},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BQ$4=\"HLH\",MATCH(BQ$3,I_TRL!$B$2:$SF$2,0),MATCH(BQ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BQ$4=\"HLH\",MATCH(BQ$3,I_NLSL!$B$2:$SF$2,0),MATCH(BQ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BQ$4=\"HLH\",MATCH(BQ$3,I_ER!$B$2:$SF$2,0),MATCH(BQ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BQ$4=\"HLH\",MATCH(BQ$3,I_ER_other!$B$2:$SF$2,0),MATCH(BQ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$F$3,0))*VLOOKUP(BQ$3,RT1SC!$L$56:$N$91,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1247.1952247070294},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BR$4=\"HLH\",MATCH(BR$3,I_TRL!$B$2:$SF$2,0),MATCH(BR$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BR$4=\"HLH\",MATCH(BR$3,I_NLSL!$B$2:$SF$2,0),MATCH(BR$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BR$4=\"HLH\",MATCH(BR$3,I_ER!$B$2:$SF$2,0),MATCH(BR$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BR$4=\"HLH\",MATCH(BR$3,I_ER_other!$B$2:$SF$2,0),MATCH(BR$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$F$3,0))*VLOOKUP(BR$3,RT1SC!$L$56:$N$91,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":93.61447129908629},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BS$4=\"HLH\",MATCH(BS$3,I_TRL!$B$2:$SF$2,0),MATCH(BS$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BS$4=\"HLH\",MATCH(BS$3,I_NLSL!$B$2:$SF$2,0),MATCH(BS$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BS$4=\"HLH\",MATCH(BS$3,I_ER!$B$2:$SF$2,0),MATCH(BS$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BS$4=\"HLH\",MATCH(BS$3,I_ER_other!$B$2:$SF$2,0),MATCH(BS$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$F$3,0))*VLOOKUP(BS$3,RT1SC!$L$56:$N$91,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1679.758141788494},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BT$4=\"HLH\",MATCH(BT$3,I_TRL!$B$2:$SF$2,0),MATCH(BT$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BT$4=\"HLH\",MATCH(BT$3,I_NLSL!$B$2:$SF$2,0),MATCH(BT$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BT$4=\"HLH\",MATCH(BT$3,I_ER!$B$2:$SF$2,0),MATCH(BT$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BT$4=\"HLH\",MATCH(BT$3,I_ER_other!$B$2:$SF$2,0),MATCH(BT$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$F$3,0))*VLOOKUP(BT$3,RT1SC!$L$56:$N$91,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":217.12843679414436},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BU$4=\"HLH\",MATCH(BU$3,I_TRL!$B$2:$SF$2,0),MATCH(BU$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BU$4=\"HLH\",MATCH(BU$3,I_NLSL!$B$2:$SF$2,0),MATCH(BU$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BU$4=\"HLH\",MATCH(BU$3,I_ER!$B$2:$SF$2,0),MATCH(BU$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BU$4=\"HLH\",MATCH(BU$3,I_ER_other!$B$2:$SF$2,0),MATCH(BU$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$F$3,0))*VLOOKUP(BU$3,RT1SC!$L$56:$N$91,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5884.1357654237581},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BV$4=\"HLH\",MATCH(BV$3,I_TRL!$B$2:$SF$2,0),MATCH(BV$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BV$4=\"HLH\",MATCH(BV$3,I_NLSL!$B$2:$SF$2,0),MATCH(BV$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BV$4=\"HLH\",MATCH(BV$3,I_ER!$B$2:$SF$2,0),MATCH(BV$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BV$4=\"HLH\",MATCH(BV$3,I_ER_other!$B$2:$SF$2,0),MATCH(BV$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$F$3,0))*VLOOKUP(BV$3,RT1SC!$L$56:$N$91,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5121.1506579363886},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BW$4=\"HLH\",MATCH(BW$3,I_TRL!$B$2:$SF$2,0),MATCH(BW$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BW$4=\"HLH\",MATCH(BW$3,I_NLSL!$B$2:$SF$2,0),MATCH(BW$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BW$4=\"HLH\",MATCH(BW$3,I_ER!$B$2:$SF$2,0),MATCH(BW$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BW$4=\"HLH\",MATCH(BW$3,I_ER_other!$B$2:$SF$2,0),MATCH(BW$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$F$3,0))*VLOOKUP(BW$3,RT1SC!$L$56:$N$91,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1435.2203863452596},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BX$4=\"HLH\",MATCH(BX$3,I_TRL!$B$2:$SF$2,0),MATCH(BX$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BX$4=\"HLH\",MATCH(BX$3,I_NLSL!$B$2:$SF$2,0),MATCH(BX$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BX$4=\"HLH\",MATCH(BX$3,I_ER!$B$2:$SF$2,0),MATCH(BX$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BX$4=\"HLH\",MATCH(BX$3,I_ER_other!$B$2:$SF$2,0),MATCH(BX$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$F$3,0))*VLOOKUP(BX$3,RT1SC!$L$56:$N$91,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2103.6892697071016},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BY$4=\"HLH\",MATCH(BY$3,I_TRL!$B$2:$SF$2,0),MATCH(BY$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BY$4=\"HLH\",MATCH(BY$3,I_NLSL!$B$2:$SF$2,0),MATCH(BY$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BY$4=\"HLH\",MATCH(BY$3,I_ER!$B$2:$SF$2,0),MATCH(BY$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BY$4=\"HLH\",MATCH(BY$3,I_ER_other!$B$2:$SF$2,0),MATCH(BY$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$F$3,0))*VLOOKUP(BY$3,RT1SC!$L$56:$N$91,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2723.5620639291519},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BZ$4=\"HLH\",MATCH(BZ$3,I_TRL!$B$2:$SF$2,0),MATCH(BZ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BZ$4=\"HLH\",MATCH(BZ$3,I_NLSL!$B$2:$SF$2,0),MATCH(BZ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BZ$4=\"HLH\",MATCH(BZ$3,I_ER!$B$2:$SF$2,0),MATCH(BZ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BZ$4=\"HLH\",MATCH(BZ$3,I_ER_other!$B$2:$SF$2,0),MATCH(BZ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D6:$F6,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$F$3,0))*VLOOKUP(BZ$3,RT1SC!$L$56:$N$91,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2082.3093696966607},10204,"Idaho Falls Power",{"$f":"IF(OR(CC$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CC$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$F$3,0))*VLOOKUP(CC$3,RT1SC!$L$56:$N$91,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+G6)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CC$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CC$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":12.598775462962974},{"$f":"IF(OR(CD$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CD$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$F$3,0))*VLOOKUP(CD$3,RT1SC!$L$56:$N$91,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+H6)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CD$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CD$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CE$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CE$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$F$3,0))*VLOOKUP(CE$3,RT1SC!$L$56:$N$91,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+I6)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CE$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CE$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CF$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$F$3,0))*VLOOKUP(CF$3,RT1SC!$L$56:$N$91,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+J6)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CF$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CF$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CG$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CG$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$F$3,0))*VLOOKUP(CG$3,RT1SC!$L$56:$N$91,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+K6)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CG$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CG$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":8.9819038461538732},{"$f":"IF(OR(CH$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CH$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$F$3,0))*VLOOKUP(CH$3,RT1SC!$L$56:$N$91,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+L6)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CH$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CH$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CI$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CI$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$F$3,0))*VLOOKUP(CI$3,RT1SC!$L$56:$N$91,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+M6)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CI$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CI$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":17.169802884615386},{"$f":"IF(OR(CJ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CJ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$F$3,0))*VLOOKUP(CJ$3,RT1SC!$L$56:$N$91,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+N6)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CJ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CJ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CK$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CK$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$F$3,0))*VLOOKUP(CK$3,RT1SC!$L$56:$N$91,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+O6)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CK$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CK$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":5.2307968750000136},{"$f":"IF(OR(CL$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CL$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$F$3,0))*VLOOKUP(CL$3,RT1SC!$L$56:$N$91,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+P6)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CL$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CL$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CM$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CM$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$F$3,0))*VLOOKUP(CM$3,RT1SC!$L$56:$N$91,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+Q6)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CM$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CM$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":7.0743533653846207},{"$f":"IF(OR(CN$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CN$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$F$3,0))*VLOOKUP(CN$3,RT1SC!$L$56:$N$91,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+R6)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CN$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CN$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CO$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CO$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$F$3,0))*VLOOKUP(CO$3,RT1SC!$L$56:$N$91,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+S6)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CO$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CO$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":10.487786057692313},{"$f":"IF(OR(CP$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CP$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$F$3,0))*VLOOKUP(CP$3,RT1SC!$L$56:$N$91,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+T6)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CP$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CP$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CQ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CQ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$F$3,0))*VLOOKUP(CQ$3,RT1SC!$L$56:$N$91,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+U6)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CQ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CQ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":10.130830000000007},{"$f":"IF(OR(CR$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CR$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$F$3,0))*VLOOKUP(CR$3,RT1SC!$L$56:$N$91,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+V6)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CR$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CR$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CS$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CS$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$F$3,0))*VLOOKUP(CS$3,RT1SC!$L$56:$N$91,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+W6)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CS$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CS$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":19.140230769230776},{"$f":"IF(OR(CT$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CT$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$F$3,0))*VLOOKUP(CT$3,RT1SC!$L$56:$N$91,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+X6)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CT$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CT$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CU$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CU$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$F$3,0))*VLOOKUP(CU$3,RT1SC!$L$56:$N$91,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+Y6)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CU$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CU$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":24.638862980769247},{"$f":"IF(OR(CV$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CV$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$F$3,0))*VLOOKUP(CV$3,RT1SC!$L$56:$N$91,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+Z6)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CV$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CV$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CW$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CW$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$F$3,0))*VLOOKUP(CW$3,RT1SC!$L$56:$N$91,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AA6)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CW$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CW$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":19.423860576923083},{"$f":"IF(OR(CX$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CX$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$F$3,0))*VLOOKUP(CX$3,RT1SC!$L$56:$N$91,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AB6)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CX$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CX$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CY$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CY$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$F$3,0))*VLOOKUP(CY$3,RT1SC!$L$56:$N$91,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+AC6)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CY$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CY$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":22.751625000000004},{"$f":"IF(OR(CZ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(CZ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(CZ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(CZ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CZ$3)>9,YEAR(CZ$3)+1,YEAR(CZ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(CZ$3)>9,YEAR(CZ$3)+1,YEAR(CZ$3)),$D$3:$F$3,0))*VLOOKUP(CZ$3,RT1SC!$L$56:$N$91,MATCH(CZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AD6)/VLOOKUP(CZ$3,Init!$F:$K,MATCH(CZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(CZ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(CZ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DA$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DA$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DA$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DA$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DA$3)>9,YEAR(DA$3)+1,YEAR(DA$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DA$3)>9,YEAR(DA$3)+1,YEAR(DA$3)),$D$3:$F$3,0))*VLOOKUP(DA$3,RT1SC!$L$56:$N$91,MATCH(DA$4,RT1SC!$L$3:$N$3,0),FALSE)+AE6)/VLOOKUP(DA$3,Init!$F:$K,MATCH(DA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DA$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DA$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":11.890534722222226},{"$f":"IF(OR(DB$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DB$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DB$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DB$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DB$3)>9,YEAR(DB$3)+1,YEAR(DB$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DB$3)>9,YEAR(DB$3)+1,YEAR(DB$3)),$D$3:$F$3,0))*VLOOKUP(DB$3,RT1SC!$L$56:$N$91,MATCH(DB$4,RT1SC!$L$3:$N$3,0),FALSE)+AF6)/VLOOKUP(DB$3,Init!$F:$K,MATCH(DB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DB$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DB$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DC$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DC$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DC$3)>9,YEAR(DC$3)+1,YEAR(DC$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DC$3)>9,YEAR(DC$3)+1,YEAR(DC$3)),$D$3:$F$3,0))*VLOOKUP(DC$3,RT1SC!$L$56:$N$91,MATCH(DC$4,RT1SC!$L$3:$N$3,0),FALSE)+AG6)/VLOOKUP(DC$3,Init!$F:$K,MATCH(DC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DC$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DC$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DD$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DD$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DD$3)>9,YEAR(DD$3)+1,YEAR(DD$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DD$3)>9,YEAR(DD$3)+1,YEAR(DD$3)),$D$3:$F$3,0))*VLOOKUP(DD$3,RT1SC!$L$56:$N$91,MATCH(DD$4,RT1SC!$L$3:$N$3,0),FALSE)+AH6)/VLOOKUP(DD$3,Init!$F:$K,MATCH(DD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DD$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DD$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DE$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DE$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DE$3)>9,YEAR(DE$3)+1,YEAR(DE$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DE$3)>9,YEAR(DE$3)+1,YEAR(DE$3)),$D$3:$F$3,0))*VLOOKUP(DE$3,RT1SC!$L$56:$N$91,MATCH(DE$4,RT1SC!$L$3:$N$3,0),FALSE)+AI6)/VLOOKUP(DE$3,Init!$F:$K,MATCH(DE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DE$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DE$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":8.2028461538461421},{"$f":"IF(OR(DF$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DF$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DF$3)>9,YEAR(DF$3)+1,YEAR(DF$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DF$3)>9,YEAR(DF$3)+1,YEAR(DF$3)),$D$3:$F$3,0))*VLOOKUP(DF$3,RT1SC!$L$56:$N$91,MATCH(DF$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ6)/VLOOKUP(DF$3,Init!$F:$K,MATCH(DF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DF$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DF$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DG$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DG$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DG$3)>9,YEAR(DG$3)+1,YEAR(DG$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DG$3)>9,YEAR(DG$3)+1,YEAR(DG$3)),$D$3:$F$3,0))*VLOOKUP(DG$3,RT1SC!$L$56:$N$91,MATCH(DG$4,RT1SC!$L$3:$N$3,0),FALSE)+AK6)/VLOOKUP(DG$3,Init!$F:$K,MATCH(DG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DG$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DG$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":11.137382500000008},{"$f":"IF(OR(DH$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DH$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DH$3)>9,YEAR(DH$3)+1,YEAR(DH$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DH$3)>9,YEAR(DH$3)+1,YEAR(DH$3)),$D$3:$F$3,0))*VLOOKUP(DH$3,RT1SC!$L$56:$N$91,MATCH(DH$4,RT1SC!$L$3:$N$3,0),FALSE)+AL6)/VLOOKUP(DH$3,Init!$F:$K,MATCH(DH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DH$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DH$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DI$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DI$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DI$3)>9,YEAR(DI$3)+1,YEAR(DI$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DI$3)>9,YEAR(DI$3)+1,YEAR(DI$3)),$D$3:$F$3,0))*VLOOKUP(DI$3,RT1SC!$L$56:$N$91,MATCH(DI$4,RT1SC!$L$3:$N$3,0),FALSE)+AM6)/VLOOKUP(DI$3,Init!$F:$K,MATCH(DI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DI$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DI$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":4.54989843749998},{"$f":"IF(OR(DJ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DJ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DJ$3)>9,YEAR(DJ$3)+1,YEAR(DJ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DJ$3)>9,YEAR(DJ$3)+1,YEAR(DJ$3)),$D$3:$F$3,0))*VLOOKUP(DJ$3,RT1SC!$L$56:$N$91,MATCH(DJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AN6)/VLOOKUP(DJ$3,Init!$F:$K,MATCH(DJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DJ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DJ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DK$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DK$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DK$3)>9,YEAR(DK$3)+1,YEAR(DK$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DK$3)>9,YEAR(DK$3)+1,YEAR(DK$3)),$D$3:$F$3,0))*VLOOKUP(DK$3,RT1SC!$L$56:$N$91,MATCH(DK$4,RT1SC!$L$3:$N$3,0),FALSE)+AO6)/VLOOKUP(DK$3,Init!$F:$K,MATCH(DK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DK$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DK$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":10.784652777777776},{"$f":"IF(OR(DL$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DL$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DL$3)>9,YEAR(DL$3)+1,YEAR(DL$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DL$3)>9,YEAR(DL$3)+1,YEAR(DL$3)),$D$3:$F$3,0))*VLOOKUP(DL$3,RT1SC!$L$56:$N$91,MATCH(DL$4,RT1SC!$L$3:$N$3,0),FALSE)+AP6)/VLOOKUP(DL$3,Init!$F:$K,MATCH(DL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DL$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DL$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DM$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DM$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DM$3)>9,YEAR(DM$3)+1,YEAR(DM$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DM$3)>9,YEAR(DM$3)+1,YEAR(DM$3)),$D$3:$F$3,0))*VLOOKUP(DM$3,RT1SC!$L$56:$N$91,MATCH(DM$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ6)/VLOOKUP(DM$3,Init!$F:$K,MATCH(DM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DM$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DM$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":9.8141586538461585},{"$f":"IF(OR(DN$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DN$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DN$3)>9,YEAR(DN$3)+1,YEAR(DN$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DN$3)>9,YEAR(DN$3)+1,YEAR(DN$3)),$D$3:$F$3,0))*VLOOKUP(DN$3,RT1SC!$L$56:$N$91,MATCH(DN$4,RT1SC!$L$3:$N$3,0),FALSE)+AR6)/VLOOKUP(DN$3,Init!$F:$K,MATCH(DN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DN$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DN$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DO$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DO$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DO$3)>9,YEAR(DO$3)+1,YEAR(DO$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DO$3)>9,YEAR(DO$3)+1,YEAR(DO$3)),$D$3:$F$3,0))*VLOOKUP(DO$3,RT1SC!$L$56:$N$91,MATCH(DO$4,RT1SC!$L$3:$N$3,0),FALSE)+AS6)/VLOOKUP(DO$3,Init!$F:$K,MATCH(DO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DO$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DO$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":10.142834999999994},{"$f":"IF(OR(DP$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DP$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DP$3)>9,YEAR(DP$3)+1,YEAR(DP$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DP$3)>9,YEAR(DP$3)+1,YEAR(DP$3)),$D$3:$F$3,0))*VLOOKUP(DP$3,RT1SC!$L$56:$N$91,MATCH(DP$4,RT1SC!$L$3:$N$3,0),FALSE)+AT6)/VLOOKUP(DP$3,Init!$F:$K,MATCH(DP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DP$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DP$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DQ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DQ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DQ$3)>9,YEAR(DQ$3)+1,YEAR(DQ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DQ$3)>9,YEAR(DQ$3)+1,YEAR(DQ$3)),$D$3:$F$3,0))*VLOOKUP(DQ$3,RT1SC!$L$56:$N$91,MATCH(DQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AU6)/VLOOKUP(DQ$3,Init!$F:$K,MATCH(DQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DQ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DQ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":19.471360576923068},{"$f":"IF(OR(DR$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DR$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DR$3)>9,YEAR(DR$3)+1,YEAR(DR$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DR$3)>9,YEAR(DR$3)+1,YEAR(DR$3)),$D$3:$F$3,0))*VLOOKUP(DR$3,RT1SC!$L$56:$N$91,MATCH(DR$4,RT1SC!$L$3:$N$3,0),FALSE)+AV6)/VLOOKUP(DR$3,Init!$F:$K,MATCH(DR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DR$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DR$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DS$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DS$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DS$3)>9,YEAR(DS$3)+1,YEAR(DS$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DS$3)>9,YEAR(DS$3)+1,YEAR(DS$3)),$D$3:$F$3,0))*VLOOKUP(DS$3,RT1SC!$L$56:$N$91,MATCH(DS$4,RT1SC!$L$3:$N$3,0),FALSE)+AW6)/VLOOKUP(DS$3,Init!$F:$K,MATCH(DS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DS$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DS$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":25.115454326923086},{"$f":"IF(OR(DT$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DT$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DT$3)>9,YEAR(DT$3)+1,YEAR(DT$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DT$3)>9,YEAR(DT$3)+1,YEAR(DT$3)),$D$3:$F$3,0))*VLOOKUP(DT$3,RT1SC!$L$56:$N$91,MATCH(DT$4,RT1SC!$L$3:$N$3,0),FALSE)+AX6)/VLOOKUP(DT$3,Init!$F:$K,MATCH(DT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DT$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DT$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DU$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DU$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DU$3)>9,YEAR(DU$3)+1,YEAR(DU$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DU$3)>9,YEAR(DU$3)+1,YEAR(DU$3)),$D$3:$F$3,0))*VLOOKUP(DU$3,RT1SC!$L$56:$N$91,MATCH(DU$4,RT1SC!$L$3:$N$3,0),FALSE)+AY6)/VLOOKUP(DU$3,Init!$F:$K,MATCH(DU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DU$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DU$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":19.825031249999988},{"$f":"IF(OR(DV$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DV$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DV$3)>9,YEAR(DV$3)+1,YEAR(DV$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DV$3)>9,YEAR(DV$3)+1,YEAR(DV$3)),$D$3:$F$3,0))*VLOOKUP(DV$3,RT1SC!$L$56:$N$91,MATCH(DV$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ6)/VLOOKUP(DV$3,Init!$F:$K,MATCH(DV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DV$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DV$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DW$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DW$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DW$3)>9,YEAR(DW$3)+1,YEAR(DW$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DW$3)>9,YEAR(DW$3)+1,YEAR(DW$3)),$D$3:$F$3,0))*VLOOKUP(DW$3,RT1SC!$L$56:$N$91,MATCH(DW$4,RT1SC!$L$3:$N$3,0),FALSE)+BA6)/VLOOKUP(DW$3,Init!$F:$K,MATCH(DW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DW$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DW$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":23.044525000000007},{"$f":"IF(OR(DX$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DX$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DX$3)>9,YEAR(DX$3)+1,YEAR(DX$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DX$3)>9,YEAR(DX$3)+1,YEAR(DX$3)),$D$3:$F$3,0))*VLOOKUP(DX$3,RT1SC!$L$56:$N$91,MATCH(DX$4,RT1SC!$L$3:$N$3,0),FALSE)+BB6)/VLOOKUP(DX$3,Init!$F:$K,MATCH(DX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DX$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DX$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DY$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DY$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DY$3)>9,YEAR(DY$3)+1,YEAR(DY$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DY$3)>9,YEAR(DY$3)+1,YEAR(DY$3)),$D$3:$F$3,0))*VLOOKUP(DY$3,RT1SC!$L$56:$N$91,MATCH(DY$4,RT1SC!$L$3:$N$3,0),FALSE)+BC6)/VLOOKUP(DY$3,Init!$F:$K,MATCH(DY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DY$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DY$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":7.5822596153845989},{"$f":"IF(OR(DZ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(DZ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(DZ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(DZ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DZ$3)>9,YEAR(DZ$3)+1,YEAR(DZ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(DZ$3)>9,YEAR(DZ$3)+1,YEAR(DZ$3)),$D$3:$F$3,0))*VLOOKUP(DZ$3,RT1SC!$L$56:$N$91,MATCH(DZ$4,RT1SC!$L$3:$N$3,0),FALSE)+BD6)/VLOOKUP(DZ$3,Init!$F:$K,MATCH(DZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(DZ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(DZ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EA$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(EA$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(EA$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(EA$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EA$3)>9,YEAR(EA$3)+1,YEAR(EA$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(EA$3)>9,YEAR(EA$3)+1,YEAR(EA$3)),$D$3:$F$3,0))*VLOOKUP(EA$3,RT1SC!$L$56:$N$91,MATCH(EA$4,RT1SC!$L$3:$N$3,0),FALSE)+BE6)/VLOOKUP(EA$3,Init!$F:$K,MATCH(EA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(EA$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(EA$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":2.6307549999999864},{"$f":"IF(OR(EB$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(EB$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(EB$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(EB$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EB$3)>9,YEAR(EB$3)+1,YEAR(EB$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(EB$3)>9,YEAR(EB$3)+1,YEAR(EB$3)),$D$3:$F$3,0))*VLOOKUP(EB$3,RT1SC!$L$56:$N$91,MATCH(EB$4,RT1SC!$L$3:$N$3,0),FALSE)+BF6)/VLOOKUP(EB$3,Init!$F:$K,MATCH(EB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(EB$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(EB$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EC$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(EC$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(EC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(EC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EC$3)>9,YEAR(EC$3)+1,YEAR(EC$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(EC$3)>9,YEAR(EC$3)+1,YEAR(EC$3)),$D$3:$F$3,0))*VLOOKUP(EC$3,RT1SC!$L$56:$N$91,MATCH(EC$4,RT1SC!$L$3:$N$3,0),FALSE)+BG6)/VLOOKUP(EC$3,Init!$F:$K,MATCH(EC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(EC$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(EC$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":7.618045673076896},{"$f":"IF(OR(ED$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(ED$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(ED$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(ED$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(ED$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(ED$3)>9,YEAR(ED$3)+1,YEAR(ED$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(ED$3)>9,YEAR(ED$3)+1,YEAR(ED$3)),$D$3:$F$3,0))*VLOOKUP(ED$3,RT1SC!$L$56:$N$91,MATCH(ED$4,RT1SC!$L$3:$N$3,0),FALSE)+BH6)/VLOOKUP(ED$3,Init!$F:$K,MATCH(ED$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(ED$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(ED$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EE$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(EE$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(EE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(EE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EE$3)>9,YEAR(EE$3)+1,YEAR(EE$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(EE$3)>9,YEAR(EE$3)+1,YEAR(EE$3)),$D$3:$F$3,0))*VLOOKUP(EE$3,RT1SC!$L$56:$N$91,MATCH(EE$4,RT1SC!$L$3:$N$3,0),FALSE)+BI6)/VLOOKUP(EE$3,Init!$F:$K,MATCH(EE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(EE$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(EE$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":10.560424999999974},{"$f":"IF(OR(EF$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(EF$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(EF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(EF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EF$3)>9,YEAR(EF$3)+1,YEAR(EF$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(EF$3)>9,YEAR(EF$3)+1,YEAR(EF$3)),$D$3:$F$3,0))*VLOOKUP(EF$3,RT1SC!$L$56:$N$91,MATCH(EF$4,RT1SC!$L$3:$N$3,0),FALSE)+BJ6)/VLOOKUP(EF$3,Init!$F:$K,MATCH(EF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(EF$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(EF$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EG$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(EG$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(EG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(EG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EG$3)>9,YEAR(EG$3)+1,YEAR(EG$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(EG$3)>9,YEAR(EG$3)+1,YEAR(EG$3)),$D$3:$F$3,0))*VLOOKUP(EG$3,RT1SC!$L$56:$N$91,MATCH(EG$4,RT1SC!$L$3:$N$3,0),FALSE)+BK6)/VLOOKUP(EG$3,Init!$F:$K,MATCH(EG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(EG$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(EG$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EH$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(EH$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(EH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(EH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EH$3)>9,YEAR(EH$3)+1,YEAR(EH$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(EH$3)>9,YEAR(EH$3)+1,YEAR(EH$3)),$D$3:$F$3,0))*VLOOKUP(EH$3,RT1SC!$L$56:$N$91,MATCH(EH$4,RT1SC!$L$3:$N$3,0),FALSE)+BL6)/VLOOKUP(EH$3,Init!$F:$K,MATCH(EH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(EH$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(EH$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EI$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(EI$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(EI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(EI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EI$3)>9,YEAR(EI$3)+1,YEAR(EI$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(EI$3)>9,YEAR(EI$3)+1,YEAR(EI$3)),$D$3:$F$3,0))*VLOOKUP(EI$3,RT1SC!$L$56:$N$91,MATCH(EI$4,RT1SC!$L$3:$N$3,0),FALSE)+BM6)/VLOOKUP(EI$3,Init!$F:$K,MATCH(EI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(EI$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(EI$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":10.301423611111101},{"$f":"IF(OR(EJ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(EJ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(EJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(EJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EJ$3)>9,YEAR(EJ$3)+1,YEAR(EJ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(EJ$3)>9,YEAR(EJ$3)+1,YEAR(EJ$3)),$D$3:$F$3,0))*VLOOKUP(EJ$3,RT1SC!$L$56:$N$91,MATCH(EJ$4,RT1SC!$L$3:$N$3,0),FALSE)+BN6)/VLOOKUP(EJ$3,Init!$F:$K,MATCH(EJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(EJ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(EJ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EK$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(EK$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(EK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(EK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EK$3)>9,YEAR(EK$3)+1,YEAR(EK$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(EK$3)>9,YEAR(EK$3)+1,YEAR(EK$3)),$D$3:$F$3,0))*VLOOKUP(EK$3,RT1SC!$L$56:$N$91,MATCH(EK$4,RT1SC!$L$3:$N$3,0),FALSE)+BO6)/VLOOKUP(EK$3,Init!$F:$K,MATCH(EK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(EK$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(EK$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":5.2880075000000151},{"$f":"IF(OR(EL$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(EL$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(EL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(EL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EL$3)>9,YEAR(EL$3)+1,YEAR(EL$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(EL$3)>9,YEAR(EL$3)+1,YEAR(EL$3)),$D$3:$F$3,0))*VLOOKUP(EL$3,RT1SC!$L$56:$N$91,MATCH(EL$4,RT1SC!$L$3:$N$3,0),FALSE)+BP6)/VLOOKUP(EL$3,Init!$F:$K,MATCH(EL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(EL$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(EL$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EM$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(EM$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(EM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(EM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EM$3)>9,YEAR(EM$3)+1,YEAR(EM$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(EM$3)>9,YEAR(EM$3)+1,YEAR(EM$3)),$D$3:$F$3,0))*VLOOKUP(EM$3,RT1SC!$L$56:$N$91,MATCH(EM$4,RT1SC!$L$3:$N$3,0),FALSE)+BQ6)/VLOOKUP(EM$3,Init!$F:$K,MATCH(EM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(EM$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(EM$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":14.089987980769227},{"$f":"IF(OR(EN$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(EN$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(EN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(EN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EN$3)>9,YEAR(EN$3)+1,YEAR(EN$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(EN$3)>9,YEAR(EN$3)+1,YEAR(EN$3)),$D$3:$F$3,0))*VLOOKUP(EN$3,RT1SC!$L$56:$N$91,MATCH(EN$4,RT1SC!$L$3:$N$3,0),FALSE)+BR6)/VLOOKUP(EN$3,Init!$F:$K,MATCH(EN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(EN$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(EN$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EO$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(EO$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(EO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(EO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EO$3)>9,YEAR(EO$3)+1,YEAR(EO$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(EO$3)>9,YEAR(EO$3)+1,YEAR(EO$3)),$D$3:$F$3,0))*VLOOKUP(EO$3,RT1SC!$L$56:$N$91,MATCH(EO$4,RT1SC!$L$3:$N$3,0),FALSE)+BS6)/VLOOKUP(EO$3,Init!$F:$K,MATCH(EO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(EO$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(EO$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":20.001826923076898},{"$f":"IF(OR(EP$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(EP$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(EP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(EP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EP$3)>9,YEAR(EP$3)+1,YEAR(EP$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(EP$3)>9,YEAR(EP$3)+1,YEAR(EP$3)),$D$3:$F$3,0))*VLOOKUP(EP$3,RT1SC!$L$56:$N$91,MATCH(EP$4,RT1SC!$L$3:$N$3,0),FALSE)+BT6)/VLOOKUP(EP$3,Init!$F:$K,MATCH(EP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(EP$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(EP$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EQ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(EQ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(EQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(EQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EQ$3)>9,YEAR(EQ$3)+1,YEAR(EQ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(EQ$3)>9,YEAR(EQ$3)+1,YEAR(EQ$3)),$D$3:$F$3,0))*VLOOKUP(EQ$3,RT1SC!$L$56:$N$91,MATCH(EQ$4,RT1SC!$L$3:$N$3,0),FALSE)+BU6)/VLOOKUP(EQ$3,Init!$F:$K,MATCH(EQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(EQ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(EQ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":21.415989999999979},{"$f":"IF(OR(ER$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(ER$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(ER$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(ER$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(ER$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(ER$3)>9,YEAR(ER$3)+1,YEAR(ER$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(ER$3)>9,YEAR(ER$3)+1,YEAR(ER$3)),$D$3:$F$3,0))*VLOOKUP(ER$3,RT1SC!$L$56:$N$91,MATCH(ER$4,RT1SC!$L$3:$N$3,0),FALSE)+BV6)/VLOOKUP(ER$3,Init!$F:$K,MATCH(ER$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(ER$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(ER$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(ES$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(ES$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(ES$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(ES$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(ES$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(ES$3)>9,YEAR(ES$3)+1,YEAR(ES$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(ES$3)>9,YEAR(ES$3)+1,YEAR(ES$3)),$D$3:$F$3,0))*VLOOKUP(ES$3,RT1SC!$L$56:$N$91,MATCH(ES$4,RT1SC!$L$3:$N$3,0),FALSE)+BW6)/VLOOKUP(ES$3,Init!$F:$K,MATCH(ES$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(ES$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(ES$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":24.515594907407397},{"$f":"IF(OR(ET$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(ET$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(ET$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(ET$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(ET$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(ET$3)>9,YEAR(ET$3)+1,YEAR(ET$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(ET$3)>9,YEAR(ET$3)+1,YEAR(ET$3)),$D$3:$F$3,0))*VLOOKUP(ET$3,RT1SC!$L$56:$N$91,MATCH(ET$4,RT1SC!$L$3:$N$3,0),FALSE)+BX6)/VLOOKUP(ET$3,Init!$F:$K,MATCH(ET$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(ET$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(ET$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EU$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(EU$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(EU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(EU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EU$3)>9,YEAR(EU$3)+1,YEAR(EU$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(EU$3)>9,YEAR(EU$3)+1,YEAR(EU$3)),$D$3:$F$3,0))*VLOOKUP(EU$3,RT1SC!$L$56:$N$91,MATCH(EU$4,RT1SC!$L$3:$N$3,0),FALSE)+BY6)/VLOOKUP(EU$3,Init!$F:$K,MATCH(EU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(EU$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(EU$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":23.533637499999998},{"$f":"IF(OR(EV$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($CA6,CSP!$B:$BW,MATCH(EV$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA6,I_ER!$B:$SF,MATCH(EV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA6,I_ER_other!$B:$SF,MATCH(EV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EV$3)>9,YEAR(EV$3)+1,YEAR(EV$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D6:$F6,1,MATCH(IF(MONTH(EV$3)>9,YEAR(EV$3)+1,YEAR(EV$3)),$D$3:$F$3,0))*VLOOKUP(EV$3,RT1SC!$L$56:$N$91,MATCH(EV$4,RT1SC!$L$3:$N$3,0),FALSE)+BZ6)/VLOOKUP(EV$3,Init!$F:$K,MATCH(EV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA6,CDQ!$B:$BW,MATCH(EV$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA6,SuperPeak!$B:$BW,MATCH(EV$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0}]
[null,10349,"Seattle City Light",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ABV$200,MATCH($B7,I_TRL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ABV$200,MATCH($B7,I_NLSL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ABV$200,MATCH($B7,I_ER!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ABV$200,MATCH($B7,I_ER_other!$B$2:$B$200,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B7,TOCA!$B:$CH,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$CH$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$200,TOCA!$Z$4:$Z$200),0),7)","v":7.0330900000000002E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ABV$200,MATCH($B7,I_TRL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ABV$200,MATCH($B7,I_NLSL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ABV$200,MATCH($B7,I_ER!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ABV$200,MATCH($B7,I_ER_other!$B$2:$B$200,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B7,TOCA!$B:$CH,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$CH$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$200,TOCA!$Z$4:$Z$200),0),7)","v":7.2275099999999995E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!F$3,I_TRL!$B$2:$ABV$200,MATCH($B7,I_TRL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!F$3,I_NLSL!$B$2:$ABV$200,MATCH($B7,I_NLSL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!F$3,I_ER!$B$2:$ABV$200,MATCH($B7,I_ER!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!F$3,I_ER_other!$B$2:$ABV$200,MATCH($B7,I_ER_other!$B$2:$B$200,0),FALSE))/VLOOKUP(F$3,Init!$M:$O,3,FALSE),VLOOKUP($B7,TOCA!$B:$CH,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$CH$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$200,TOCA!$Z$4:$Z$200),0),7)","v":7.4115899999999998E-2},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$SF$2,0),MATCH(G$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$SF$2,0),MATCH(G$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$SF$2,0),MATCH(G$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$SF$2,0),MATCH(G$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$F$3,0))*VLOOKUP(G$3,RT1SC!$L$56:$N$91,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":33113.087163896038},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$SF$2,0),MATCH(H$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$SF$2,0),MATCH(H$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$SF$2,0),MATCH(H$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$SF$2,0),MATCH(H$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$F$3,0))*VLOOKUP(H$3,RT1SC!$L$56:$N$91,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-945.14994102589844},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$SF$2,0),MATCH(I$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$SF$2,0),MATCH(I$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$SF$2,0),MATCH(I$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$SF$2,0),MATCH(I$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$F$3,0))*VLOOKUP(I$3,RT1SC!$L$56:$N$91,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":128999.42287399614},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$SF$2,0),MATCH(J$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$SF$2,0),MATCH(J$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$SF$2,0),MATCH(J$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$SF$2,0),MATCH(J$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$F$3,0))*VLOOKUP(J$3,RT1SC!$L$56:$N$91,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":33092.291786439921},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$SF$2,0),MATCH(K$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$SF$2,0),MATCH(K$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$SF$2,0),MATCH(K$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$SF$2,0),MATCH(K$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$F$3,0))*VLOOKUP(K$3,RT1SC!$L$56:$N$91,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":93924.646404258732},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$SF$2,0),MATCH(L$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$SF$2,0),MATCH(L$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$SF$2,0),MATCH(L$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$SF$2,0),MATCH(L$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$F$3,0))*VLOOKUP(L$3,RT1SC!$L$56:$N$91,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":41158.642183912249},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$SF$2,0),MATCH(M$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$SF$2,0),MATCH(M$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$SF$2,0),MATCH(M$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$SF$2,0),MATCH(M$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$F$3,0))*VLOOKUP(M$3,RT1SC!$L$56:$N$91,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":130236.66193786467},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$SF$2,0),MATCH(N$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$SF$2,0),MATCH(N$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$SF$2,0),MATCH(N$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$SF$2,0),MATCH(N$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$F$3,0))*VLOOKUP(N$3,RT1SC!$L$56:$N$91,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":61190.752470678126},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$SF$2,0),MATCH(O$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$SF$2,0),MATCH(O$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$SF$2,0),MATCH(O$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$SF$2,0),MATCH(O$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$F$3,0))*VLOOKUP(O$3,RT1SC!$L$56:$N$91,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":141719.33373286156},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$SF$2,0),MATCH(P$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$SF$2,0),MATCH(P$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$SF$2,0),MATCH(P$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$SF$2,0),MATCH(P$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$F$3,0))*VLOOKUP(P$3,RT1SC!$L$56:$N$91,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":80806.243406156238},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$SF$2,0),MATCH(Q$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$SF$2,0),MATCH(Q$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$SF$2,0),MATCH(Q$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$SF$2,0),MATCH(Q$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$F$3,0))*VLOOKUP(Q$3,RT1SC!$L$56:$N$91,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":111441.38446668914},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$SF$2,0),MATCH(R$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$SF$2,0),MATCH(R$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$SF$2,0),MATCH(R$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$SF$2,0),MATCH(R$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$F$3,0))*VLOOKUP(R$3,RT1SC!$L$56:$N$91,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":62716.780967217346},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$SF$2,0),MATCH(S$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$SF$2,0),MATCH(S$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$SF$2,0),MATCH(S$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$SF$2,0),MATCH(S$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$F$3,0))*VLOOKUP(S$3,RT1SC!$L$56:$N$91,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3626.5163419226592},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$SF$2,0),MATCH(T$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$SF$2,0),MATCH(T$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$SF$2,0),MATCH(T$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$SF$2,0),MATCH(T$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$F$3,0))*VLOOKUP(T$3,RT1SC!$L$56:$N$91,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-31802.533243826969},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$SF$2,0),MATCH(U$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$SF$2,0),MATCH(U$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$SF$2,0),MATCH(U$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$SF$2,0),MATCH(U$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$F$3,0))*VLOOKUP(U$3,RT1SC!$L$56:$N$91,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-137625.74652254616},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$SF$2,0),MATCH(V$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$SF$2,0),MATCH(V$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$SF$2,0),MATCH(V$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$SF$2,0),MATCH(V$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$F$3,0))*VLOOKUP(V$3,RT1SC!$L$56:$N$91,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-175028.15960188821},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$SF$2,0),MATCH(W$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$SF$2,0),MATCH(W$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$SF$2,0),MATCH(W$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$SF$2,0),MATCH(W$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$F$3,0))*VLOOKUP(W$3,RT1SC!$L$56:$N$91,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-271659.97226228495},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$SF$2,0),MATCH(X$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$SF$2,0),MATCH(X$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$SF$2,0),MATCH(X$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$SF$2,0),MATCH(X$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$F$3,0))*VLOOKUP(X$3,RT1SC!$L$56:$N$91,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-198590.66071285296},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$SF$2,0),MATCH(Y$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$SF$2,0),MATCH(Y$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$SF$2,0),MATCH(Y$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$SF$2,0),MATCH(Y$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$F$3,0))*VLOOKUP(Y$3,RT1SC!$L$56:$N$91,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-53323.368441273633},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$SF$2,0),MATCH(Z$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$SF$2,0),MATCH(Z$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$SF$2,0),MATCH(Z$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$SF$2,0),MATCH(Z$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$F$3,0))*VLOOKUP(Z$3,RT1SC!$L$56:$N$91,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-73246.138067114051},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$SF$2,0),MATCH(AA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$SF$2,0),MATCH(AA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$SF$2,0),MATCH(AA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$SF$2,0),MATCH(AA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$F$3,0))*VLOOKUP(AA$3,RT1SC!$L$56:$N$91,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-42777.835055096628},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$SF$2,0),MATCH(AB$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$SF$2,0),MATCH(AB$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$SF$2,0),MATCH(AB$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$SF$2,0),MATCH(AB$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$F$3,0))*VLOOKUP(AB$3,RT1SC!$L$56:$N$91,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-41999.95655868329},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$SF$2,0),MATCH(AC$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$SF$2,0),MATCH(AC$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$SF$2,0),MATCH(AC$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$SF$2,0),MATCH(AC$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$F$3,0))*VLOOKUP(AC$3,RT1SC!$L$56:$N$91,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":83596.504560046102},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$SF$2,0),MATCH(AD$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$SF$2,0),MATCH(AD$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$SF$2,0),MATCH(AD$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$SF$2,0),MATCH(AD$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$F$3,0))*VLOOKUP(AD$3,RT1SC!$L$56:$N$91,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":24630.742800232721},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$SF$2,0),MATCH(AE$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$SF$2,0),MATCH(AE$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$SF$2,0),MATCH(AE$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$SF$2,0),MATCH(AE$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$F$3,0))*VLOOKUP(AE$3,RT1SC!$L$56:$N$91,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":30297.902882791299},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$SF$2,0),MATCH(AF$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$SF$2,0),MATCH(AF$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$SF$2,0),MATCH(AF$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$SF$2,0),MATCH(AF$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$F$3,0))*VLOOKUP(AF$3,RT1SC!$L$56:$N$91,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3785.9548287116777},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$SF$2,0),MATCH(AG$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$SF$2,0),MATCH(AG$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$SF$2,0),MATCH(AG$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$SF$2,0),MATCH(AG$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$F$3,0))*VLOOKUP(AG$3,RT1SC!$L$56:$N$91,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":126160.39689966093},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$SF$2,0),MATCH(AH$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$SF$2,0),MATCH(AH$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$SF$2,0),MATCH(AH$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$SF$2,0),MATCH(AH$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$F$3,0))*VLOOKUP(AH$3,RT1SC!$L$56:$N$91,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":28978.980675693369},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$SF$2,0),MATCH(AI$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$SF$2,0),MATCH(AI$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$SF$2,0),MATCH(AI$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$SF$2,0),MATCH(AI$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$F$3,0))*VLOOKUP(AI$3,RT1SC!$L$56:$N$91,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":90891.92228853103},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$SF$2,0),MATCH(AJ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$SF$2,0),MATCH(AJ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$F$3,0))*VLOOKUP(AJ$3,RT1SC!$L$56:$N$91,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":36716.908627452241},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$SF$2,0),MATCH(AK$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$SF$2,0),MATCH(AK$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$SF$2,0),MATCH(AK$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$SF$2,0),MATCH(AK$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$F$3,0))*VLOOKUP(AK$3,RT1SC!$L$56:$N$91,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":136083.8189704009},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$SF$2,0),MATCH(AL$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$SF$2,0),MATCH(AL$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$SF$2,0),MATCH(AL$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$SF$2,0),MATCH(AL$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$F$3,0))*VLOOKUP(AL$3,RT1SC!$L$56:$N$91,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":53315.562591457099},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$SF$2,0),MATCH(AM$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$SF$2,0),MATCH(AM$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$SF$2,0),MATCH(AM$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$SF$2,0),MATCH(AM$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$F$3,0))*VLOOKUP(AM$3,RT1SC!$L$56:$N$91,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":141013.13495356866},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$SF$2,0),MATCH(AN$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$SF$2,0),MATCH(AN$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$SF$2,0),MATCH(AN$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$SF$2,0),MATCH(AN$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$F$3,0))*VLOOKUP(AN$3,RT1SC!$L$56:$N$91,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":80411.236604881793},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$SF$2,0),MATCH(AO$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$SF$2,0),MATCH(AO$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$SF$2,0),MATCH(AO$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$SF$2,0),MATCH(AO$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$F$3,0))*VLOOKUP(AO$3,RT1SC!$L$56:$N$91,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":104277.69041400586},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$SF$2,0),MATCH(AP$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$SF$2,0),MATCH(AP$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$SF$2,0),MATCH(AP$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$SF$2,0),MATCH(AP$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$F$3,0))*VLOOKUP(AP$3,RT1SC!$L$56:$N$91,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":70434.929447706934},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$SF$2,0),MATCH(AQ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$SF$2,0),MATCH(AQ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$F$3,0))*VLOOKUP(AQ$3,RT1SC!$L$56:$N$91,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-300.8024346921593},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$SF$2,0),MATCH(AR$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$SF$2,0),MATCH(AR$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$SF$2,0),MATCH(AR$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$SF$2,0),MATCH(AR$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$F$3,0))*VLOOKUP(AR$3,RT1SC!$L$56:$N$91,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-30998.323409780292},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$SF$2,0),MATCH(AS$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$SF$2,0),MATCH(AS$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$SF$2,0),MATCH(AS$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$SF$2,0),MATCH(AS$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$F$3,0))*VLOOKUP(AS$3,RT1SC!$L$56:$N$91,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-136285.77612033504},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$SF$2,0),MATCH(AT$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$SF$2,0),MATCH(AT$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$SF$2,0),MATCH(AT$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$SF$2,0),MATCH(AT$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$F$3,0))*VLOOKUP(AT$3,RT1SC!$L$56:$N$91,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-173355.21553289419},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$SF$2,0),MATCH(AU$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$SF$2,0),MATCH(AU$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$SF$2,0),MATCH(AU$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$SF$2,0),MATCH(AU$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$F$3,0))*VLOOKUP(AU$3,RT1SC!$L$56:$N$91,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-271602.38028866221},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$SF$2,0),MATCH(AV$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$SF$2,0),MATCH(AV$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$SF$2,0),MATCH(AV$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$SF$2,0),MATCH(AV$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$F$3,0))*VLOOKUP(AV$3,RT1SC!$L$56:$N$91,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-192682.91839173844},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$SF$2,0),MATCH(AW$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$SF$2,0),MATCH(AW$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$SF$2,0),MATCH(AW$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$SF$2,0),MATCH(AW$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$F$3,0))*VLOOKUP(AW$3,RT1SC!$L$56:$N$91,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-51739.351230680913},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$SF$2,0),MATCH(AX$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$SF$2,0),MATCH(AX$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$SF$2,0),MATCH(AX$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$SF$2,0),MATCH(AX$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$F$3,0))*VLOOKUP(AX$3,RT1SC!$L$56:$N$91,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-69254.59484656775},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$SF$2,0),MATCH(AY$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$SF$2,0),MATCH(AY$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$SF$2,0),MATCH(AY$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$SF$2,0),MATCH(AY$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$F$3,0))*VLOOKUP(AY$3,RT1SC!$L$56:$N$91,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-42122.299794551334},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$SF$2,0),MATCH(AZ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$SF$2,0),MATCH(AZ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$F$3,0))*VLOOKUP(AZ$3,RT1SC!$L$56:$N$91,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-40126.699319992884},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$SF$2,0),MATCH(BA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$SF$2,0),MATCH(BA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$SF$2,0),MATCH(BA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$SF$2,0),MATCH(BA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$F$3,0))*VLOOKUP(BA$3,RT1SC!$L$56:$N$91,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":84638.80865932029},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BB$4=\"HLH\",MATCH(BB$3,I_TRL!$B$2:$SF$2,0),MATCH(BB$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BB$4=\"HLH\",MATCH(BB$3,I_NLSL!$B$2:$SF$2,0),MATCH(BB$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BB$4=\"HLH\",MATCH(BB$3,I_ER!$B$2:$SF$2,0),MATCH(BB$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BB$4=\"HLH\",MATCH(BB$3,I_ER_other!$B$2:$SF$2,0),MATCH(BB$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BB$3)>9,YEAR(BB$3)+1,YEAR(BB$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BB$3)>9,YEAR(BB$3)+1,YEAR(BB$3)),$D$3:$F$3,0))*VLOOKUP(BB$3,RT1SC!$L$56:$N$91,MATCH(BB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":24923.164062468946},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BC$4=\"HLH\",MATCH(BC$3,I_TRL!$B$2:$SF$2,0),MATCH(BC$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BC$4=\"HLH\",MATCH(BC$3,I_NLSL!$B$2:$SF$2,0),MATCH(BC$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BC$4=\"HLH\",MATCH(BC$3,I_ER!$B$2:$SF$2,0),MATCH(BC$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BC$4=\"HLH\",MATCH(BC$3,I_ER_other!$B$2:$SF$2,0),MATCH(BC$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BC$3)>9,YEAR(BC$3)+1,YEAR(BC$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BC$3)>9,YEAR(BC$3)+1,YEAR(BC$3)),$D$3:$F$3,0))*VLOOKUP(BC$3,RT1SC!$L$56:$N$91,MATCH(BC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":40641.276420257695},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BD$4=\"HLH\",MATCH(BD$3,I_TRL!$B$2:$SF$2,0),MATCH(BD$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BD$4=\"HLH\",MATCH(BD$3,I_NLSL!$B$2:$SF$2,0),MATCH(BD$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BD$4=\"HLH\",MATCH(BD$3,I_ER!$B$2:$SF$2,0),MATCH(BD$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BD$4=\"HLH\",MATCH(BD$3,I_ER_other!$B$2:$SF$2,0),MATCH(BD$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$F$3,0))*VLOOKUP(BD$3,RT1SC!$L$56:$N$91,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12026.055796231522},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BE$4=\"HLH\",MATCH(BE$3,I_TRL!$B$2:$SF$2,0),MATCH(BE$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BE$4=\"HLH\",MATCH(BE$3,I_NLSL!$B$2:$SF$2,0),MATCH(BE$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BE$4=\"HLH\",MATCH(BE$3,I_ER!$B$2:$SF$2,0),MATCH(BE$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BE$4=\"HLH\",MATCH(BE$3,I_ER_other!$B$2:$SF$2,0),MATCH(BE$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$F$3,0))*VLOOKUP(BE$3,RT1SC!$L$56:$N$91,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":118993.9908831213},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BF$4=\"HLH\",MATCH(BF$3,I_TRL!$B$2:$SF$2,0),MATCH(BF$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BF$4=\"HLH\",MATCH(BF$3,I_NLSL!$B$2:$SF$2,0),MATCH(BF$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BF$4=\"HLH\",MATCH(BF$3,I_ER!$B$2:$SF$2,0),MATCH(BF$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BF$4=\"HLH\",MATCH(BF$3,I_ER_other!$B$2:$SF$2,0),MATCH(BF$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$F$3,0))*VLOOKUP(BF$3,RT1SC!$L$56:$N$91,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":35366.112639245344},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BG$4=\"HLH\",MATCH(BG$3,I_TRL!$B$2:$SF$2,0),MATCH(BG$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BG$4=\"HLH\",MATCH(BG$3,I_NLSL!$B$2:$SF$2,0),MATCH(BG$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BG$4=\"HLH\",MATCH(BG$3,I_ER!$B$2:$SF$2,0),MATCH(BG$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BG$4=\"HLH\",MATCH(BG$3,I_ER_other!$B$2:$SF$2,0),MATCH(BG$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$F$3,0))*VLOOKUP(BG$3,RT1SC!$L$56:$N$91,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":90767.096480470151},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BH$4=\"HLH\",MATCH(BH$3,I_TRL!$B$2:$SF$2,0),MATCH(BH$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BH$4=\"HLH\",MATCH(BH$3,I_NLSL!$B$2:$SF$2,0),MATCH(BH$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BH$4=\"HLH\",MATCH(BH$3,I_ER!$B$2:$SF$2,0),MATCH(BH$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BH$4=\"HLH\",MATCH(BH$3,I_ER_other!$B$2:$SF$2,0),MATCH(BH$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$F$3,0))*VLOOKUP(BH$3,RT1SC!$L$56:$N$91,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":37123.757730151643},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BI$4=\"HLH\",MATCH(BI$3,I_TRL!$B$2:$SF$2,0),MATCH(BI$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BI$4=\"HLH\",MATCH(BI$3,I_NLSL!$B$2:$SF$2,0),MATCH(BI$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BI$4=\"HLH\",MATCH(BI$3,I_ER!$B$2:$SF$2,0),MATCH(BI$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BI$4=\"HLH\",MATCH(BI$3,I_ER_other!$B$2:$SF$2,0),MATCH(BI$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$F$3,0))*VLOOKUP(BI$3,RT1SC!$L$56:$N$91,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":138239.95187940844},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BJ$4=\"HLH\",MATCH(BJ$3,I_TRL!$B$2:$SF$2,0),MATCH(BJ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BJ$4=\"HLH\",MATCH(BJ$3,I_NLSL!$B$2:$SF$2,0),MATCH(BJ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BJ$4=\"HLH\",MATCH(BJ$3,I_ER!$B$2:$SF$2,0),MATCH(BJ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BJ$4=\"HLH\",MATCH(BJ$3,I_ER_other!$B$2:$SF$2,0),MATCH(BJ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$F$3,0))*VLOOKUP(BJ$3,RT1SC!$L$56:$N$91,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":54986.53323569629},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BK$4=\"HLH\",MATCH(BK$3,I_TRL!$B$2:$SF$2,0),MATCH(BK$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BK$4=\"HLH\",MATCH(BK$3,I_NLSL!$B$2:$SF$2,0),MATCH(BK$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BK$4=\"HLH\",MATCH(BK$3,I_ER!$B$2:$SF$2,0),MATCH(BK$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BK$4=\"HLH\",MATCH(BK$3,I_ER_other!$B$2:$SF$2,0),MATCH(BK$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$F$3,0))*VLOOKUP(BK$3,RT1SC!$L$56:$N$91,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":158985.25592017584},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BL$4=\"HLH\",MATCH(BL$3,I_TRL!$B$2:$SF$2,0),MATCH(BL$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BL$4=\"HLH\",MATCH(BL$3,I_NLSL!$B$2:$SF$2,0),MATCH(BL$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BL$4=\"HLH\",MATCH(BL$3,I_ER!$B$2:$SF$2,0),MATCH(BL$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BL$4=\"HLH\",MATCH(BL$3,I_ER_other!$B$2:$SF$2,0),MATCH(BL$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$F$3,0))*VLOOKUP(BL$3,RT1SC!$L$56:$N$91,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":92623.370858772338},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BM$4=\"HLH\",MATCH(BM$3,I_TRL!$B$2:$SF$2,0),MATCH(BM$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BM$4=\"HLH\",MATCH(BM$3,I_NLSL!$B$2:$SF$2,0),MATCH(BM$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BM$4=\"HLH\",MATCH(BM$3,I_ER!$B$2:$SF$2,0),MATCH(BM$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BM$4=\"HLH\",MATCH(BM$3,I_ER_other!$B$2:$SF$2,0),MATCH(BM$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$F$3,0))*VLOOKUP(BM$3,RT1SC!$L$56:$N$91,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":105964.73950567358},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BN$4=\"HLH\",MATCH(BN$3,I_TRL!$B$2:$SF$2,0),MATCH(BN$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BN$4=\"HLH\",MATCH(BN$3,I_NLSL!$B$2:$SF$2,0),MATCH(BN$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BN$4=\"HLH\",MATCH(BN$3,I_ER!$B$2:$SF$2,0),MATCH(BN$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BN$4=\"HLH\",MATCH(BN$3,I_ER_other!$B$2:$SF$2,0),MATCH(BN$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$F$3,0))*VLOOKUP(BN$3,RT1SC!$L$56:$N$91,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":72097.496837422601},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BO$4=\"HLH\",MATCH(BO$3,I_TRL!$B$2:$SF$2,0),MATCH(BO$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BO$4=\"HLH\",MATCH(BO$3,I_NLSL!$B$2:$SF$2,0),MATCH(BO$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BO$4=\"HLH\",MATCH(BO$3,I_ER!$B$2:$SF$2,0),MATCH(BO$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BO$4=\"HLH\",MATCH(BO$3,I_ER_other!$B$2:$SF$2,0),MATCH(BO$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$F$3,0))*VLOOKUP(BO$3,RT1SC!$L$56:$N$91,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12482.859985135874},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BP$4=\"HLH\",MATCH(BP$3,I_TRL!$B$2:$SF$2,0),MATCH(BP$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BP$4=\"HLH\",MATCH(BP$3,I_NLSL!$B$2:$SF$2,0),MATCH(BP$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BP$4=\"HLH\",MATCH(BP$3,I_ER!$B$2:$SF$2,0),MATCH(BP$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BP$4=\"HLH\",MATCH(BP$3,I_ER_other!$B$2:$SF$2,0),MATCH(BP$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$F$3,0))*VLOOKUP(BP$3,RT1SC!$L$56:$N$91,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-40125.095779540075},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BQ$4=\"HLH\",MATCH(BQ$3,I_TRL!$B$2:$SF$2,0),MATCH(BQ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BQ$4=\"HLH\",MATCH(BQ$3,I_NLSL!$B$2:$SF$2,0),MATCH(BQ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BQ$4=\"HLH\",MATCH(BQ$3,I_ER!$B$2:$SF$2,0),MATCH(BQ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BQ$4=\"HLH\",MATCH(BQ$3,I_ER_other!$B$2:$SF$2,0),MATCH(BQ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$F$3,0))*VLOOKUP(BQ$3,RT1SC!$L$56:$N$91,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-149853.63266153965},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BR$4=\"HLH\",MATCH(BR$3,I_TRL!$B$2:$SF$2,0),MATCH(BR$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BR$4=\"HLH\",MATCH(BR$3,I_NLSL!$B$2:$SF$2,0),MATCH(BR$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BR$4=\"HLH\",MATCH(BR$3,I_ER!$B$2:$SF$2,0),MATCH(BR$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BR$4=\"HLH\",MATCH(BR$3,I_ER_other!$B$2:$SF$2,0),MATCH(BR$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$F$3,0))*VLOOKUP(BR$3,RT1SC!$L$56:$N$91,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-159983.16782257421},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BS$4=\"HLH\",MATCH(BS$3,I_TRL!$B$2:$SF$2,0),MATCH(BS$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BS$4=\"HLH\",MATCH(BS$3,I_NLSL!$B$2:$SF$2,0),MATCH(BS$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BS$4=\"HLH\",MATCH(BS$3,I_ER!$B$2:$SF$2,0),MATCH(BS$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BS$4=\"HLH\",MATCH(BS$3,I_ER_other!$B$2:$SF$2,0),MATCH(BS$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$F$3,0))*VLOOKUP(BS$3,RT1SC!$L$56:$N$91,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-272938.43628020387},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BT$4=\"HLH\",MATCH(BT$3,I_TRL!$B$2:$SF$2,0),MATCH(BT$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BT$4=\"HLH\",MATCH(BT$3,I_NLSL!$B$2:$SF$2,0),MATCH(BT$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BT$4=\"HLH\",MATCH(BT$3,I_ER!$B$2:$SF$2,0),MATCH(BT$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BT$4=\"HLH\",MATCH(BT$3,I_ER_other!$B$2:$SF$2,0),MATCH(BT$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$F$3,0))*VLOOKUP(BT$3,RT1SC!$L$56:$N$91,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-192879.57231576502},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BU$4=\"HLH\",MATCH(BU$3,I_TRL!$B$2:$SF$2,0),MATCH(BU$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BU$4=\"HLH\",MATCH(BU$3,I_NLSL!$B$2:$SF$2,0),MATCH(BU$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BU$4=\"HLH\",MATCH(BU$3,I_ER!$B$2:$SF$2,0),MATCH(BU$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BU$4=\"HLH\",MATCH(BU$3,I_ER_other!$B$2:$SF$2,0),MATCH(BU$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$F$3,0))*VLOOKUP(BU$3,RT1SC!$L$56:$N$91,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-41024.913139199052},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BV$4=\"HLH\",MATCH(BV$3,I_TRL!$B$2:$SF$2,0),MATCH(BV$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BV$4=\"HLH\",MATCH(BV$3,I_NLSL!$B$2:$SF$2,0),MATCH(BV$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BV$4=\"HLH\",MATCH(BV$3,I_ER!$B$2:$SF$2,0),MATCH(BV$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BV$4=\"HLH\",MATCH(BV$3,I_ER_other!$B$2:$SF$2,0),MATCH(BV$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$F$3,0))*VLOOKUP(BV$3,RT1SC!$L$56:$N$91,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-79692.672638676842},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BW$4=\"HLH\",MATCH(BW$3,I_TRL!$B$2:$SF$2,0),MATCH(BW$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BW$4=\"HLH\",MATCH(BW$3,I_NLSL!$B$2:$SF$2,0),MATCH(BW$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BW$4=\"HLH\",MATCH(BW$3,I_ER!$B$2:$SF$2,0),MATCH(BW$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BW$4=\"HLH\",MATCH(BW$3,I_ER_other!$B$2:$SF$2,0),MATCH(BW$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$F$3,0))*VLOOKUP(BW$3,RT1SC!$L$56:$N$91,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-52498.135478219861},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BX$4=\"HLH\",MATCH(BX$3,I_TRL!$B$2:$SF$2,0),MATCH(BX$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BX$4=\"HLH\",MATCH(BX$3,I_NLSL!$B$2:$SF$2,0),MATCH(BX$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BX$4=\"HLH\",MATCH(BX$3,I_ER!$B$2:$SF$2,0),MATCH(BX$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BX$4=\"HLH\",MATCH(BX$3,I_ER_other!$B$2:$SF$2,0),MATCH(BX$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$F$3,0))*VLOOKUP(BX$3,RT1SC!$L$56:$N$91,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-29889.274918603551},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BY$4=\"HLH\",MATCH(BY$3,I_TRL!$B$2:$SF$2,0),MATCH(BY$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BY$4=\"HLH\",MATCH(BY$3,I_NLSL!$B$2:$SF$2,0),MATCH(BY$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BY$4=\"HLH\",MATCH(BY$3,I_ER!$B$2:$SF$2,0),MATCH(BY$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BY$4=\"HLH\",MATCH(BY$3,I_ER_other!$B$2:$SF$2,0),MATCH(BY$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$F$3,0))*VLOOKUP(BY$3,RT1SC!$L$56:$N$91,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":85582.502159034222},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BZ$4=\"HLH\",MATCH(BZ$3,I_TRL!$B$2:$SF$2,0),MATCH(BZ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BZ$4=\"HLH\",MATCH(BZ$3,I_NLSL!$B$2:$SF$2,0),MATCH(BZ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BZ$4=\"HLH\",MATCH(BZ$3,I_ER!$B$2:$SF$2,0),MATCH(BZ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BZ$4=\"HLH\",MATCH(BZ$3,I_ER_other!$B$2:$SF$2,0),MATCH(BZ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D7:$F7,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$F$3,0))*VLOOKUP(BZ$3,RT1SC!$L$56:$N$91,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":25618.699138965429},10349,"Seattle City Light",{"$f":"IF(OR(CC$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CC$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$F$3,0))*VLOOKUP(CC$3,RT1SC!$L$56:$N$91,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+G7)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CC$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CC$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":69.76964814814815},{"$f":"IF(OR(CD$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CD$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$F$3,0))*VLOOKUP(CD$3,RT1SC!$L$56:$N$91,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+H7)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CD$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CD$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CE$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CE$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$F$3,0))*VLOOKUP(CE$3,RT1SC!$L$56:$N$91,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+I7)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CE$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CE$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CF$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$F$3,0))*VLOOKUP(CF$3,RT1SC!$L$56:$N$91,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+J7)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CF$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CF$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CG$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CG$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$F$3,0))*VLOOKUP(CG$3,RT1SC!$L$56:$N$91,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+K7)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CG$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CG$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":105.77941346153864},{"$f":"IF(OR(CH$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CH$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$F$3,0))*VLOOKUP(CH$3,RT1SC!$L$56:$N$91,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+L7)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CH$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CH$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CI$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CI$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$F$3,0))*VLOOKUP(CI$3,RT1SC!$L$56:$N$91,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+M7)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CI$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CI$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":183.06551923076941},{"$f":"IF(OR(CJ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CJ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$F$3,0))*VLOOKUP(CJ$3,RT1SC!$L$56:$N$91,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+N7)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CJ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CJ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CK$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CK$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$F$3,0))*VLOOKUP(CK$3,RT1SC!$L$56:$N$91,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+O7)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CK$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CK$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":130.21483333333336},{"$f":"IF(OR(CL$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CL$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$F$3,0))*VLOOKUP(CL$3,RT1SC!$L$56:$N$91,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+P7)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CL$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CL$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CM$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CM$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$F$3,0))*VLOOKUP(CM$3,RT1SC!$L$56:$N$91,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+Q7)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CM$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CM$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":108.88901923076919},{"$f":"IF(OR(CN$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CN$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$F$3,0))*VLOOKUP(CN$3,RT1SC!$L$56:$N$91,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+R7)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CN$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CN$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CO$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CO$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$F$3,0))*VLOOKUP(CO$3,RT1SC!$L$56:$N$91,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+S7)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CO$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CO$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":52.682211538461473},{"$f":"IF(OR(CP$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CP$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$F$3,0))*VLOOKUP(CP$3,RT1SC!$L$56:$N$91,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+T7)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CP$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CP$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CQ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CQ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$F$3,0))*VLOOKUP(CQ$3,RT1SC!$L$56:$N$91,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+U7)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CQ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CQ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CR$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$F$3,0))*VLOOKUP(CR$3,RT1SC!$L$56:$N$91,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+V7)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CR$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CR$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CS$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CS$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$F$3,0))*VLOOKUP(CS$3,RT1SC!$L$56:$N$91,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+W7)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CS$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CS$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":75.456394230769149},{"$f":"IF(OR(CT$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CT$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$F$3,0))*VLOOKUP(CT$3,RT1SC!$L$56:$N$91,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+X7)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CT$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CT$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CU$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CU$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$F$3,0))*VLOOKUP(CU$3,RT1SC!$L$56:$N$91,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+Y7)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CU$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CU$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":184.08822115384615},{"$f":"IF(OR(CV$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CV$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$F$3,0))*VLOOKUP(CV$3,RT1SC!$L$56:$N$91,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+Z7)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CV$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CV$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CW$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CW$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$F$3,0))*VLOOKUP(CW$3,RT1SC!$L$56:$N$91,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AA7)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CW$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CW$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":166.10123076923082},{"$f":"IF(OR(CX$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CX$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$F$3,0))*VLOOKUP(CX$3,RT1SC!$L$56:$N$91,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AB7)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CX$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CX$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CY$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CY$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$F$3,0))*VLOOKUP(CY$3,RT1SC!$L$56:$N$91,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+AC7)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CY$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CY$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":87.906000000000077},{"$f":"IF(OR(CZ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(CZ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(CZ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(CZ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CZ$3)>9,YEAR(CZ$3)+1,YEAR(CZ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(CZ$3)>9,YEAR(CZ$3)+1,YEAR(CZ$3)),$D$3:$F$3,0))*VLOOKUP(CZ$3,RT1SC!$L$56:$N$91,MATCH(CZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AD7)/VLOOKUP(CZ$3,Init!$F:$K,MATCH(CZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(CZ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(CZ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DA$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DA$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DA$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DA$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DA$3)>9,YEAR(DA$3)+1,YEAR(DA$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DA$3)>9,YEAR(DA$3)+1,YEAR(DA$3)),$D$3:$F$3,0))*VLOOKUP(DA$3,RT1SC!$L$56:$N$91,MATCH(DA$4,RT1SC!$L$3:$N$3,0),FALSE)+AE7)/VLOOKUP(DA$3,Init!$F:$K,MATCH(DA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DA$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DA$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":68.668722222222158},{"$f":"IF(OR(DB$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DB$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DB$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DB$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DB$3)>9,YEAR(DB$3)+1,YEAR(DB$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DB$3)>9,YEAR(DB$3)+1,YEAR(DB$3)),$D$3:$F$3,0))*VLOOKUP(DB$3,RT1SC!$L$56:$N$91,MATCH(DB$4,RT1SC!$L$3:$N$3,0),FALSE)+AF7)/VLOOKUP(DB$3,Init!$F:$K,MATCH(DB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DB$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DB$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DC$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DC$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DC$3)>9,YEAR(DC$3)+1,YEAR(DC$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DC$3)>9,YEAR(DC$3)+1,YEAR(DC$3)),$D$3:$F$3,0))*VLOOKUP(DC$3,RT1SC!$L$56:$N$91,MATCH(DC$4,RT1SC!$L$3:$N$3,0),FALSE)+AG7)/VLOOKUP(DC$3,Init!$F:$K,MATCH(DC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DC$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DC$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DD$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DD$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DD$3)>9,YEAR(DD$3)+1,YEAR(DD$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DD$3)>9,YEAR(DD$3)+1,YEAR(DD$3)),$D$3:$F$3,0))*VLOOKUP(DD$3,RT1SC!$L$56:$N$91,MATCH(DD$4,RT1SC!$L$3:$N$3,0),FALSE)+AH7)/VLOOKUP(DD$3,Init!$F:$K,MATCH(DD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DD$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DD$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DE$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DE$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DE$3)>9,YEAR(DE$3)+1,YEAR(DE$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DE$3)>9,YEAR(DE$3)+1,YEAR(DE$3)),$D$3:$F$3,0))*VLOOKUP(DE$3,RT1SC!$L$56:$N$91,MATCH(DE$4,RT1SC!$L$3:$N$3,0),FALSE)+AI7)/VLOOKUP(DE$3,Init!$F:$K,MATCH(DE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DE$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DE$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":103.00846153846146},{"$f":"IF(OR(DF$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DF$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DF$3)>9,YEAR(DF$3)+1,YEAR(DF$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DF$3)>9,YEAR(DF$3)+1,YEAR(DF$3)),$D$3:$F$3,0))*VLOOKUP(DF$3,RT1SC!$L$56:$N$91,MATCH(DF$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ7)/VLOOKUP(DF$3,Init!$F:$K,MATCH(DF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DF$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DF$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DG$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DG$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DG$3)>9,YEAR(DG$3)+1,YEAR(DG$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DG$3)>9,YEAR(DG$3)+1,YEAR(DG$3)),$D$3:$F$3,0))*VLOOKUP(DG$3,RT1SC!$L$56:$N$91,MATCH(DG$4,RT1SC!$L$3:$N$3,0),FALSE)+AK7)/VLOOKUP(DG$3,Init!$F:$K,MATCH(DG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DG$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DG$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":112.97899999999996},{"$f":"IF(OR(DH$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DH$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DH$3)>9,YEAR(DH$3)+1,YEAR(DH$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DH$3)>9,YEAR(DH$3)+1,YEAR(DH$3)),$D$3:$F$3,0))*VLOOKUP(DH$3,RT1SC!$L$56:$N$91,MATCH(DH$4,RT1SC!$L$3:$N$3,0),FALSE)+AL7)/VLOOKUP(DH$3,Init!$F:$K,MATCH(DH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DH$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DH$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DI$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DI$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DI$3)>9,YEAR(DI$3)+1,YEAR(DI$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DI$3)>9,YEAR(DI$3)+1,YEAR(DI$3)),$D$3:$F$3,0))*VLOOKUP(DI$3,RT1SC!$L$56:$N$91,MATCH(DI$4,RT1SC!$L$3:$N$3,0),FALSE)+AM7)/VLOOKUP(DI$3,Init!$F:$K,MATCH(DI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DI$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DI$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":137.54213541666664},{"$f":"IF(OR(DJ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DJ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DJ$3)>9,YEAR(DJ$3)+1,YEAR(DJ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DJ$3)>9,YEAR(DJ$3)+1,YEAR(DJ$3)),$D$3:$F$3,0))*VLOOKUP(DJ$3,RT1SC!$L$56:$N$91,MATCH(DJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AN7)/VLOOKUP(DJ$3,Init!$F:$K,MATCH(DJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DJ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DJ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DK$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DK$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DK$3)>9,YEAR(DK$3)+1,YEAR(DK$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DK$3)>9,YEAR(DK$3)+1,YEAR(DK$3)),$D$3:$F$3,0))*VLOOKUP(DK$3,RT1SC!$L$56:$N$91,MATCH(DK$4,RT1SC!$L$3:$N$3,0),FALSE)+AO7)/VLOOKUP(DK$3,Init!$F:$K,MATCH(DK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DK$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DK$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":148.95315740740733},{"$f":"IF(OR(DL$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DL$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DL$3)>9,YEAR(DL$3)+1,YEAR(DL$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DL$3)>9,YEAR(DL$3)+1,YEAR(DL$3)),$D$3:$F$3,0))*VLOOKUP(DL$3,RT1SC!$L$56:$N$91,MATCH(DL$4,RT1SC!$L$3:$N$3,0),FALSE)+AP7)/VLOOKUP(DL$3,Init!$F:$K,MATCH(DL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DL$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DL$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DM$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DM$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DM$3)>9,YEAR(DM$3)+1,YEAR(DM$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DM$3)>9,YEAR(DM$3)+1,YEAR(DM$3)),$D$3:$F$3,0))*VLOOKUP(DM$3,RT1SC!$L$56:$N$91,MATCH(DM$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ7)/VLOOKUP(DM$3,Init!$F:$K,MATCH(DM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DM$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DM$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":71.219913461538368},{"$f":"IF(OR(DN$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DN$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DN$3)>9,YEAR(DN$3)+1,YEAR(DN$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DN$3)>9,YEAR(DN$3)+1,YEAR(DN$3)),$D$3:$F$3,0))*VLOOKUP(DN$3,RT1SC!$L$56:$N$91,MATCH(DN$4,RT1SC!$L$3:$N$3,0),FALSE)+AR7)/VLOOKUP(DN$3,Init!$F:$K,MATCH(DN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DN$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DN$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DO$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DO$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DO$3)>9,YEAR(DO$3)+1,YEAR(DO$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DO$3)>9,YEAR(DO$3)+1,YEAR(DO$3)),$D$3:$F$3,0))*VLOOKUP(DO$3,RT1SC!$L$56:$N$91,MATCH(DO$4,RT1SC!$L$3:$N$3,0),FALSE)+AS7)/VLOOKUP(DO$3,Init!$F:$K,MATCH(DO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DO$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DO$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DP$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DP$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DP$3)>9,YEAR(DP$3)+1,YEAR(DP$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DP$3)>9,YEAR(DP$3)+1,YEAR(DP$3)),$D$3:$F$3,0))*VLOOKUP(DP$3,RT1SC!$L$56:$N$91,MATCH(DP$4,RT1SC!$L$3:$N$3,0),FALSE)+AT7)/VLOOKUP(DP$3,Init!$F:$K,MATCH(DP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DP$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DP$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DQ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DQ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DQ$3)>9,YEAR(DQ$3)+1,YEAR(DQ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DQ$3)>9,YEAR(DQ$3)+1,YEAR(DQ$3)),$D$3:$F$3,0))*VLOOKUP(DQ$3,RT1SC!$L$56:$N$91,MATCH(DQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AU7)/VLOOKUP(DQ$3,Init!$F:$K,MATCH(DQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DQ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DQ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":93.593173076923108},{"$f":"IF(OR(DR$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DR$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DR$3)>9,YEAR(DR$3)+1,YEAR(DR$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DR$3)>9,YEAR(DR$3)+1,YEAR(DR$3)),$D$3:$F$3,0))*VLOOKUP(DR$3,RT1SC!$L$56:$N$91,MATCH(DR$4,RT1SC!$L$3:$N$3,0),FALSE)+AV7)/VLOOKUP(DR$3,Init!$F:$K,MATCH(DR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DR$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DR$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DS$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DS$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DS$3)>9,YEAR(DS$3)+1,YEAR(DS$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DS$3)>9,YEAR(DS$3)+1,YEAR(DS$3)),$D$3:$F$3,0))*VLOOKUP(DS$3,RT1SC!$L$56:$N$91,MATCH(DS$4,RT1SC!$L$3:$N$3,0),FALSE)+AW7)/VLOOKUP(DS$3,Init!$F:$K,MATCH(DS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DS$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DS$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":189.5074519230769},{"$f":"IF(OR(DT$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DT$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DT$3)>9,YEAR(DT$3)+1,YEAR(DT$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DT$3)>9,YEAR(DT$3)+1,YEAR(DT$3)),$D$3:$F$3,0))*VLOOKUP(DT$3,RT1SC!$L$56:$N$91,MATCH(DT$4,RT1SC!$L$3:$N$3,0),FALSE)+AX7)/VLOOKUP(DT$3,Init!$F:$K,MATCH(DT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DT$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DT$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DU$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DU$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DU$3)>9,YEAR(DU$3)+1,YEAR(DU$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DU$3)>9,YEAR(DU$3)+1,YEAR(DU$3)),$D$3:$F$3,0))*VLOOKUP(DU$3,RT1SC!$L$56:$N$91,MATCH(DU$4,RT1SC!$L$3:$N$3,0),FALSE)+AY7)/VLOOKUP(DU$3,Init!$F:$K,MATCH(DU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DU$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DU$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":181.81252884615378},{"$f":"IF(OR(DV$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DV$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DV$3)>9,YEAR(DV$3)+1,YEAR(DV$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DV$3)>9,YEAR(DV$3)+1,YEAR(DV$3)),$D$3:$F$3,0))*VLOOKUP(DV$3,RT1SC!$L$56:$N$91,MATCH(DV$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ7)/VLOOKUP(DV$3,Init!$F:$K,MATCH(DV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DV$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DV$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DW$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DW$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DW$3)>9,YEAR(DW$3)+1,YEAR(DW$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DW$3)>9,YEAR(DW$3)+1,YEAR(DW$3)),$D$3:$F$3,0))*VLOOKUP(DW$3,RT1SC!$L$56:$N$91,MATCH(DW$4,RT1SC!$L$3:$N$3,0),FALSE)+BA7)/VLOOKUP(DW$3,Init!$F:$K,MATCH(DW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DW$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DW$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":87.716749999999948},{"$f":"IF(OR(DX$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DX$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DX$3)>9,YEAR(DX$3)+1,YEAR(DX$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DX$3)>9,YEAR(DX$3)+1,YEAR(DX$3)),$D$3:$F$3,0))*VLOOKUP(DX$3,RT1SC!$L$56:$N$91,MATCH(DX$4,RT1SC!$L$3:$N$3,0),FALSE)+BB7)/VLOOKUP(DX$3,Init!$F:$K,MATCH(DX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DX$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DX$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DY$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DY$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DY$3)>9,YEAR(DY$3)+1,YEAR(DY$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DY$3)>9,YEAR(DY$3)+1,YEAR(DY$3)),$D$3:$F$3,0))*VLOOKUP(DY$3,RT1SC!$L$56:$N$91,MATCH(DY$4,RT1SC!$L$3:$N$3,0),FALSE)+BC7)/VLOOKUP(DY$3,Init!$F:$K,MATCH(DY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DY$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DY$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":22.786439903846286},{"$f":"IF(OR(DZ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(DZ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(DZ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(DZ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DZ$3)>9,YEAR(DZ$3)+1,YEAR(DZ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(DZ$3)>9,YEAR(DZ$3)+1,YEAR(DZ$3)),$D$3:$F$3,0))*VLOOKUP(DZ$3,RT1SC!$L$56:$N$91,MATCH(DZ$4,RT1SC!$L$3:$N$3,0),FALSE)+BD7)/VLOOKUP(DZ$3,Init!$F:$K,MATCH(DZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(DZ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(DZ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EA$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(EA$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(EA$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(EA$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EA$3)>9,YEAR(EA$3)+1,YEAR(EA$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(EA$3)>9,YEAR(EA$3)+1,YEAR(EA$3)),$D$3:$F$3,0))*VLOOKUP(EA$3,RT1SC!$L$56:$N$91,MATCH(EA$4,RT1SC!$L$3:$N$3,0),FALSE)+BE7)/VLOOKUP(EA$3,Init!$F:$K,MATCH(EA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(EA$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(EA$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":37.835347499999756},{"$f":"IF(OR(EB$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(EB$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(EB$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(EB$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EB$3)>9,YEAR(EB$3)+1,YEAR(EB$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(EB$3)>9,YEAR(EB$3)+1,YEAR(EB$3)),$D$3:$F$3,0))*VLOOKUP(EB$3,RT1SC!$L$56:$N$91,MATCH(EB$4,RT1SC!$L$3:$N$3,0),FALSE)+BF7)/VLOOKUP(EB$3,Init!$F:$K,MATCH(EB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(EB$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(EB$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EC$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(EC$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(EC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(EC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EC$3)>9,YEAR(EC$3)+1,YEAR(EC$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(EC$3)>9,YEAR(EC$3)+1,YEAR(EC$3)),$D$3:$F$3,0))*VLOOKUP(EC$3,RT1SC!$L$56:$N$91,MATCH(EC$4,RT1SC!$L$3:$N$3,0),FALSE)+BG7)/VLOOKUP(EC$3,Init!$F:$K,MATCH(EC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(EC$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(EC$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":104.77772836538463},{"$f":"IF(OR(ED$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(ED$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(ED$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(ED$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(ED$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(ED$3)>9,YEAR(ED$3)+1,YEAR(ED$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(ED$3)>9,YEAR(ED$3)+1,YEAR(ED$3)),$D$3:$F$3,0))*VLOOKUP(ED$3,RT1SC!$L$56:$N$91,MATCH(ED$4,RT1SC!$L$3:$N$3,0),FALSE)+BH7)/VLOOKUP(ED$3,Init!$F:$K,MATCH(ED$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(ED$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(ED$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EE$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(EE$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(EE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(EE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EE$3)>9,YEAR(EE$3)+1,YEAR(EE$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(EE$3)>9,YEAR(EE$3)+1,YEAR(EE$3)),$D$3:$F$3,0))*VLOOKUP(EE$3,RT1SC!$L$56:$N$91,MATCH(EE$4,RT1SC!$L$3:$N$3,0),FALSE)+BI7)/VLOOKUP(EE$3,Init!$F:$K,MATCH(EE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(EE$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(EE$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":89.034597499999933},{"$f":"IF(OR(EF$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(EF$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(EF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(EF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EF$3)>9,YEAR(EF$3)+1,YEAR(EF$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(EF$3)>9,YEAR(EF$3)+1,YEAR(EF$3)),$D$3:$F$3,0))*VLOOKUP(EF$3,RT1SC!$L$56:$N$91,MATCH(EF$4,RT1SC!$L$3:$N$3,0),FALSE)+BJ7)/VLOOKUP(EF$3,Init!$F:$K,MATCH(EF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(EF$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(EF$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EG$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(EG$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(EG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(EG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EG$3)>9,YEAR(EG$3)+1,YEAR(EG$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(EG$3)>9,YEAR(EG$3)+1,YEAR(EG$3)),$D$3:$F$3,0))*VLOOKUP(EG$3,RT1SC!$L$56:$N$91,MATCH(EG$4,RT1SC!$L$3:$N$3,0),FALSE)+BK7)/VLOOKUP(EG$3,Init!$F:$K,MATCH(EG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(EG$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(EG$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":134.11234749999997},{"$f":"IF(OR(EH$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(EH$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(EH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(EH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EH$3)>9,YEAR(EH$3)+1,YEAR(EH$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(EH$3)>9,YEAR(EH$3)+1,YEAR(EH$3)),$D$3:$F$3,0))*VLOOKUP(EH$3,RT1SC!$L$56:$N$91,MATCH(EH$4,RT1SC!$L$3:$N$3,0),FALSE)+BL7)/VLOOKUP(EH$3,Init!$F:$K,MATCH(EH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(EH$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(EH$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EI$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(EI$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(EI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(EI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EI$3)>9,YEAR(EI$3)+1,YEAR(EI$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(EI$3)>9,YEAR(EI$3)+1,YEAR(EI$3)),$D$3:$F$3,0))*VLOOKUP(EI$3,RT1SC!$L$56:$N$91,MATCH(EI$4,RT1SC!$L$3:$N$3,0),FALSE)+BM7)/VLOOKUP(EI$3,Init!$F:$K,MATCH(EI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(EI$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(EI$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":157.26200694444441},{"$f":"IF(OR(EJ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(EJ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(EJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(EJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EJ$3)>9,YEAR(EJ$3)+1,YEAR(EJ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(EJ$3)>9,YEAR(EJ$3)+1,YEAR(EJ$3)),$D$3:$F$3,0))*VLOOKUP(EJ$3,RT1SC!$L$56:$N$91,MATCH(EJ$4,RT1SC!$L$3:$N$3,0),FALSE)+BN7)/VLOOKUP(EJ$3,Init!$F:$K,MATCH(EJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(EJ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(EJ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EK$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(EK$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(EK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(EK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EK$3)>9,YEAR(EK$3)+1,YEAR(EK$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(EK$3)>9,YEAR(EK$3)+1,YEAR(EK$3)),$D$3:$F$3,0))*VLOOKUP(EK$3,RT1SC!$L$56:$N$91,MATCH(EK$4,RT1SC!$L$3:$N$3,0),FALSE)+BO7)/VLOOKUP(EK$3,Init!$F:$K,MATCH(EK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(EK$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(EK$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EL$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(EL$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(EL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(EL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EL$3)>9,YEAR(EL$3)+1,YEAR(EL$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(EL$3)>9,YEAR(EL$3)+1,YEAR(EL$3)),$D$3:$F$3,0))*VLOOKUP(EL$3,RT1SC!$L$56:$N$91,MATCH(EL$4,RT1SC!$L$3:$N$3,0),FALSE)+BP7)/VLOOKUP(EL$3,Init!$F:$K,MATCH(EL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(EL$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(EL$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EM$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(EM$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(EM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(EM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EM$3)>9,YEAR(EM$3)+1,YEAR(EM$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(EM$3)>9,YEAR(EM$3)+1,YEAR(EM$3)),$D$3:$F$3,0))*VLOOKUP(EM$3,RT1SC!$L$56:$N$91,MATCH(EM$4,RT1SC!$L$3:$N$3,0),FALSE)+BQ7)/VLOOKUP(EM$3,Init!$F:$K,MATCH(EM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(EM$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(EM$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":27.935237980769287},{"$f":"IF(OR(EN$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(EN$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(EN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(EN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EN$3)>9,YEAR(EN$3)+1,YEAR(EN$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(EN$3)>9,YEAR(EN$3)+1,YEAR(EN$3)),$D$3:$F$3,0))*VLOOKUP(EN$3,RT1SC!$L$56:$N$91,MATCH(EN$4,RT1SC!$L$3:$N$3,0),FALSE)+BR7)/VLOOKUP(EN$3,Init!$F:$K,MATCH(EN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(EN$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(EN$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EO$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(EO$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(EO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(EO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EO$3)>9,YEAR(EO$3)+1,YEAR(EO$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(EO$3)>9,YEAR(EO$3)+1,YEAR(EO$3)),$D$3:$F$3,0))*VLOOKUP(EO$3,RT1SC!$L$56:$N$91,MATCH(EO$4,RT1SC!$L$3:$N$3,0),FALSE)+BS7)/VLOOKUP(EO$3,Init!$F:$K,MATCH(EO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(EO$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(EO$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":108.98531490384624},{"$f":"IF(OR(EP$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(EP$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(EP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(EP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EP$3)>9,YEAR(EP$3)+1,YEAR(EP$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(EP$3)>9,YEAR(EP$3)+1,YEAR(EP$3)),$D$3:$F$3,0))*VLOOKUP(EP$3,RT1SC!$L$56:$N$91,MATCH(EP$4,RT1SC!$L$3:$N$3,0),FALSE)+BT7)/VLOOKUP(EP$3,Init!$F:$K,MATCH(EP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(EP$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(EP$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EQ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(EQ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(EQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(EQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EQ$3)>9,YEAR(EQ$3)+1,YEAR(EQ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(EQ$3)>9,YEAR(EQ$3)+1,YEAR(EQ$3)),$D$3:$F$3,0))*VLOOKUP(EQ$3,RT1SC!$L$56:$N$91,MATCH(EQ$4,RT1SC!$L$3:$N$3,0),FALSE)+BU7)/VLOOKUP(EQ$3,Init!$F:$K,MATCH(EQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(EQ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(EQ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":111.26034749999999},{"$f":"IF(OR(ER$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(ER$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(ER$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(ER$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(ER$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(ER$3)>9,YEAR(ER$3)+1,YEAR(ER$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(ER$3)>9,YEAR(ER$3)+1,YEAR(ER$3)),$D$3:$F$3,0))*VLOOKUP(ER$3,RT1SC!$L$56:$N$91,MATCH(ER$4,RT1SC!$L$3:$N$3,0),FALSE)+BV7)/VLOOKUP(ER$3,Init!$F:$K,MATCH(ER$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(ER$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(ER$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(ES$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(ES$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(ES$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(ES$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(ES$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(ES$3)>9,YEAR(ES$3)+1,YEAR(ES$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(ES$3)>9,YEAR(ES$3)+1,YEAR(ES$3)),$D$3:$F$3,0))*VLOOKUP(ES$3,RT1SC!$L$56:$N$91,MATCH(ES$4,RT1SC!$L$3:$N$3,0),FALSE)+BW7)/VLOOKUP(ES$3,Init!$F:$K,MATCH(ES$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(ES$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(ES$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":221.12603472222219},{"$f":"IF(OR(ET$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(ET$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(ET$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(ET$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(ET$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(ET$3)>9,YEAR(ET$3)+1,YEAR(ET$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(ET$3)>9,YEAR(ET$3)+1,YEAR(ET$3)),$D$3:$F$3,0))*VLOOKUP(ET$3,RT1SC!$L$56:$N$91,MATCH(ET$4,RT1SC!$L$3:$N$3,0),FALSE)+BX7)/VLOOKUP(ET$3,Init!$F:$K,MATCH(ET$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(ET$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(ET$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EU$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(EU$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(EU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(EU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EU$3)>9,YEAR(EU$3)+1,YEAR(EU$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(EU$3)>9,YEAR(EU$3)+1,YEAR(EU$3)),$D$3:$F$3,0))*VLOOKUP(EU$3,RT1SC!$L$56:$N$91,MATCH(EU$4,RT1SC!$L$3:$N$3,0),FALSE)+BY7)/VLOOKUP(EU$3,Init!$F:$K,MATCH(EU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(EU$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(EU$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":95.380097500000048},{"$f":"IF(OR(EV$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($CA7,CSP!$B:$BW,MATCH(EV$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA7,I_ER!$B:$SF,MATCH(EV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA7,I_ER_other!$B:$SF,MATCH(EV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EV$3)>9,YEAR(EV$3)+1,YEAR(EV$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D7:$F7,1,MATCH(IF(MONTH(EV$3)>9,YEAR(EV$3)+1,YEAR(EV$3)),$D$3:$F$3,0))*VLOOKUP(EV$3,RT1SC!$L$56:$N$91,MATCH(EV$4,RT1SC!$L$3:$N$3,0),FALSE)+BZ7)/VLOOKUP(EV$3,Init!$F:$K,MATCH(EV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA7,CDQ!$B:$BW,MATCH(EV$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA7,SuperPeak!$B:$BW,MATCH(EV$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0}]
[null,10105,"Clatskanie PUD",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ABV$200,MATCH($B11,I_TRL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ABV$200,MATCH($B11,I_NLSL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ABV$200,MATCH($B11,I_ER!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ABV$200,MATCH($B11,I_ER_other!$B$2:$B$200,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B11,TOCA!$B:$CH,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$CH$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$200,TOCA!$Z$4:$Z$200),0),7)","v":1.2176899999999999E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ABV$200,MATCH($B11,I_TRL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ABV$200,MATCH($B11,I_NLSL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ABV$200,MATCH($B11,I_ER!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ABV$200,MATCH($B11,I_ER_other!$B$2:$B$200,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B11,TOCA!$B:$CH,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$CH$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$200,TOCA!$Z$4:$Z$200),0),7)","v":1.2182500000000001E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!F$3,I_TRL!$B$2:$ABV$200,MATCH($B11,I_TRL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!F$3,I_NLSL!$B$2:$ABV$200,MATCH($B11,I_NLSL!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!F$3,I_ER!$B$2:$ABV$200,MATCH($B11,I_ER!$B$2:$B$200,0),FALSE)-HLOOKUP(SliceLF!F$3,I_ER_other!$B$2:$ABV$200,MATCH($B11,I_ER_other!$B$2:$B$200,0),FALSE))/VLOOKUP(F$3,Init!$M:$O,3,FALSE),VLOOKUP($B11,TOCA!$B:$CH,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$CH$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$200,TOCA!$Z$4:$Z$200),0),7)","v":1.2222500000000001E-2},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$SF$2,0),MATCH(G$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$SF$2,0),MATCH(G$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$SF$2,0),MATCH(G$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$SF$2,0),MATCH(G$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$F$3,0))*VLOOKUP(G$3,RT1SC!$L$56:$N$91,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2998.2432469987725},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$SF$2,0),MATCH(H$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$SF$2,0),MATCH(H$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$SF$2,0),MATCH(H$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$SF$2,0),MATCH(H$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$F$3,0))*VLOOKUP(H$3,RT1SC!$L$56:$N$91,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5530.2375708973159},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$SF$2,0),MATCH(I$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$SF$2,0),MATCH(I$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$SF$2,0),MATCH(I$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$SF$2,0),MATCH(I$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$F$3,0))*VLOOKUP(I$3,RT1SC!$L$56:$N$91,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5079.8739592033598},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$SF$2,0),MATCH(J$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$SF$2,0),MATCH(J$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$SF$2,0),MATCH(J$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$SF$2,0),MATCH(J$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$F$3,0))*VLOOKUP(J$3,RT1SC!$L$56:$N$91,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3963.3281206411484},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$SF$2,0),MATCH(K$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$SF$2,0),MATCH(K$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$SF$2,0),MATCH(K$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$SF$2,0),MATCH(K$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$F$3,0))*VLOOKUP(K$3,RT1SC!$L$56:$N$91,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8195.7976705101319},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$SF$2,0),MATCH(L$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$SF$2,0),MATCH(L$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$SF$2,0),MATCH(L$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$SF$2,0),MATCH(L$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$F$3,0))*VLOOKUP(L$3,RT1SC!$L$56:$N$91,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3654.0709746637913},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$SF$2,0),MATCH(M$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$SF$2,0),MATCH(M$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$SF$2,0),MATCH(M$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$SF$2,0),MATCH(M$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$F$3,0))*VLOOKUP(M$3,RT1SC!$L$56:$N$91,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9652.9669159091573},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$SF$2,0),MATCH(N$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$SF$2,0),MATCH(N$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$SF$2,0),MATCH(N$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$SF$2,0),MATCH(N$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$F$3,0))*VLOOKUP(N$3,RT1SC!$L$56:$N$91,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1925.5289726947958},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$SF$2,0),MATCH(O$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$SF$2,0),MATCH(O$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$SF$2,0),MATCH(O$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$SF$2,0),MATCH(O$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$F$3,0))*VLOOKUP(O$3,RT1SC!$L$56:$N$91,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4033.8629453613903},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$SF$2,0),MATCH(P$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$SF$2,0),MATCH(P$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$SF$2,0),MATCH(P$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$SF$2,0),MATCH(P$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$F$3,0))*VLOOKUP(P$3,RT1SC!$L$56:$N$91,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3831.2691669383421},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$SF$2,0),MATCH(Q$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$SF$2,0),MATCH(Q$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$SF$2,0),MATCH(Q$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$SF$2,0),MATCH(Q$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$F$3,0))*VLOOKUP(Q$3,RT1SC!$L$56:$N$91,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5296.2511232996112},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$SF$2,0),MATCH(R$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$SF$2,0),MATCH(R$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$SF$2,0),MATCH(R$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$SF$2,0),MATCH(R$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$F$3,0))*VLOOKUP(R$3,RT1SC!$L$56:$N$91,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6607.1702586531574},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$SF$2,0),MATCH(S$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$SF$2,0),MATCH(S$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$SF$2,0),MATCH(S$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$SF$2,0),MATCH(S$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$F$3,0))*VLOOKUP(S$3,RT1SC!$L$56:$N$91,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3471.4812248505623},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$SF$2,0),MATCH(T$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$SF$2,0),MATCH(T$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$SF$2,0),MATCH(T$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$SF$2,0),MATCH(T$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$F$3,0))*VLOOKUP(T$3,RT1SC!$L$56:$N$91,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5867.9875476816524},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$SF$2,0),MATCH(U$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$SF$2,0),MATCH(U$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$SF$2,0),MATCH(U$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$SF$2,0),MATCH(U$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$F$3,0))*VLOOKUP(U$3,RT1SC!$L$56:$N$91,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6744.2204760395762},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$SF$2,0),MATCH(V$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$SF$2,0),MATCH(V$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$SF$2,0),MATCH(V$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$SF$2,0),MATCH(V$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$F$3,0))*VLOOKUP(V$3,RT1SC!$L$56:$N$91,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2812.3515380788231},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$SF$2,0),MATCH(W$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$SF$2,0),MATCH(W$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$SF$2,0),MATCH(W$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$SF$2,0),MATCH(W$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$F$3,0))*VLOOKUP(W$3,RT1SC!$L$56:$N$91,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10391.628515375429},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$SF$2,0),MATCH(X$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$SF$2,0),MATCH(X$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$SF$2,0),MATCH(X$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$SF$2,0),MATCH(X$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$F$3,0))*VLOOKUP(X$3,RT1SC!$L$56:$N$91,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":930.28645220608814},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$SF$2,0),MATCH(Y$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$SF$2,0),MATCH(Y$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$SF$2,0),MATCH(Y$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$SF$2,0),MATCH(Y$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$F$3,0))*VLOOKUP(Y$3,RT1SC!$L$56:$N$91,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5062.3906692384844},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$SF$2,0),MATCH(Z$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$SF$2,0),MATCH(Z$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$SF$2,0),MATCH(Z$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$SF$2,0),MATCH(Z$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$F$3,0))*VLOOKUP(Z$3,RT1SC!$L$56:$N$91,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3880.1360725592785},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$SF$2,0),MATCH(AA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$SF$2,0),MATCH(AA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$SF$2,0),MATCH(AA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$SF$2,0),MATCH(AA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$F$3,0))*VLOOKUP(AA$3,RT1SC!$L$56:$N$91,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6858.1871422007389},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$SF$2,0),MATCH(AB$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$SF$2,0),MATCH(AB$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$SF$2,0),MATCH(AB$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$SF$2,0),MATCH(AB$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$F$3,0))*VLOOKUP(AB$3,RT1SC!$L$56:$N$91,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6135.0549886887529},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$SF$2,0),MATCH(AC$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$SF$2,0),MATCH(AC$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$SF$2,0),MATCH(AC$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$SF$2,0),MATCH(AC$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$F$3,0))*VLOOKUP(AC$3,RT1SC!$L$56:$N$91,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1900.7219292519439},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$SF$2,0),MATCH(AD$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$SF$2,0),MATCH(AD$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$SF$2,0),MATCH(AD$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$SF$2,0),MATCH(AD$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$F$3,0))*VLOOKUP(AD$3,RT1SC!$L$56:$N$91,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7113.988849462381},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$SF$2,0),MATCH(AE$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$SF$2,0),MATCH(AE$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$SF$2,0),MATCH(AE$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$SF$2,0),MATCH(AE$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$F$3,0))*VLOOKUP(AE$3,RT1SC!$L$56:$N$91,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2998.7924076951058},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$SF$2,0),MATCH(AF$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$SF$2,0),MATCH(AF$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$SF$2,0),MATCH(AF$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$SF$2,0),MATCH(AF$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$F$3,0))*VLOOKUP(AF$3,RT1SC!$L$56:$N$91,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5532.1917995923868},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$SF$2,0),MATCH(AG$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$SF$2,0),MATCH(AG$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$SF$2,0),MATCH(AG$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$SF$2,0),MATCH(AG$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$F$3,0))*VLOOKUP(AG$3,RT1SC!$L$56:$N$91,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5074.3603147512986},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$SF$2,0),MATCH(AH$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$SF$2,0),MATCH(AH$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$SF$2,0),MATCH(AH$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$SF$2,0),MATCH(AH$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$F$3,0))*VLOOKUP(AH$3,RT1SC!$L$56:$N$91,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3971.9808419557303},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$SF$2,0),MATCH(AI$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$SF$2,0),MATCH(AI$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$SF$2,0),MATCH(AI$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$SF$2,0),MATCH(AI$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$F$3,0))*VLOOKUP(AI$3,RT1SC!$L$56:$N$91,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8184.0573022599929},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$SF$2,0),MATCH(AJ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$SF$2,0),MATCH(AJ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$F$3,0))*VLOOKUP(AJ$3,RT1SC!$L$56:$N$91,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3667.7206894481824},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$SF$2,0),MATCH(AK$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$SF$2,0),MATCH(AK$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$SF$2,0),MATCH(AK$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$SF$2,0),MATCH(AK$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$F$3,0))*VLOOKUP(AK$3,RT1SC!$L$56:$N$91,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11189.272711926962},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$SF$2,0),MATCH(AL$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$SF$2,0),MATCH(AL$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$SF$2,0),MATCH(AL$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$SF$2,0),MATCH(AL$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$F$3,0))*VLOOKUP(AL$3,RT1SC!$L$56:$N$91,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3481.0202093352418},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$SF$2,0),MATCH(AM$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$SF$2,0),MATCH(AM$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$SF$2,0),MATCH(AM$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$SF$2,0),MATCH(AM$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$F$3,0))*VLOOKUP(AM$3,RT1SC!$L$56:$N$91,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4021.0020727989322},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$SF$2,0),MATCH(AN$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$SF$2,0),MATCH(AN$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$SF$2,0),MATCH(AN$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$SF$2,0),MATCH(AN$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$F$3,0))*VLOOKUP(AN$3,RT1SC!$L$56:$N$91,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3843.9548834864618},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$SF$2,0),MATCH(AO$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$SF$2,0),MATCH(AO$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$SF$2,0),MATCH(AO$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$SF$2,0),MATCH(AO$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$F$3,0))*VLOOKUP(AO$3,RT1SC!$L$56:$N$91,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3765.7309009433957},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$SF$2,0),MATCH(AP$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$SF$2,0),MATCH(AP$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$SF$2,0),MATCH(AP$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$SF$2,0),MATCH(AP$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$F$3,0))*VLOOKUP(AP$3,RT1SC!$L$56:$N$91,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5090.4267374571573},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$SF$2,0),MATCH(AQ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$SF$2,0),MATCH(AQ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$F$3,0))*VLOOKUP(AQ$3,RT1SC!$L$56:$N$91,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3473.843106179891},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$SF$2,0),MATCH(AR$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$SF$2,0),MATCH(AR$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$SF$2,0),MATCH(AR$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$SF$2,0),MATCH(AR$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$F$3,0))*VLOOKUP(AR$3,RT1SC!$L$56:$N$91,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5871.2435974042419},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$SF$2,0),MATCH(AS$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$SF$2,0),MATCH(AS$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$SF$2,0),MATCH(AS$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$SF$2,0),MATCH(AS$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$F$3,0))*VLOOKUP(AS$3,RT1SC!$L$56:$N$91,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6756.3101560867071},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$SF$2,0),MATCH(AT$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$SF$2,0),MATCH(AT$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$SF$2,0),MATCH(AT$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$SF$2,0),MATCH(AT$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$F$3,0))*VLOOKUP(AT$3,RT1SC!$L$56:$N$91,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2805.8980565369857},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$SF$2,0),MATCH(AU$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$SF$2,0),MATCH(AU$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$SF$2,0),MATCH(AU$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$SF$2,0),MATCH(AU$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$F$3,0))*VLOOKUP(AU$3,RT1SC!$L$56:$N$91,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10408.054944728239},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$SF$2,0),MATCH(AV$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$SF$2,0),MATCH(AV$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$SF$2,0),MATCH(AV$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$SF$2,0),MATCH(AV$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$F$3,0))*VLOOKUP(AV$3,RT1SC!$L$56:$N$91,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":922.31770145937116},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$SF$2,0),MATCH(AW$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$SF$2,0),MATCH(AW$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$SF$2,0),MATCH(AW$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$SF$2,0),MATCH(AW$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$F$3,0))*VLOOKUP(AW$3,RT1SC!$L$56:$N$91,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5076.2732430584074},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$SF$2,0),MATCH(AX$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$SF$2,0),MATCH(AX$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$SF$2,0),MATCH(AX$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$SF$2,0),MATCH(AX$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$F$3,0))*VLOOKUP(AX$3,RT1SC!$L$56:$N$91,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3872.9157250821918},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$SF$2,0),MATCH(AY$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$SF$2,0),MATCH(AY$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$SF$2,0),MATCH(AY$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$SF$2,0),MATCH(AY$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$F$3,0))*VLOOKUP(AY$3,RT1SC!$L$56:$N$91,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6874.199955666918},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$SF$2,0),MATCH(AZ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$SF$2,0),MATCH(AZ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$F$3,0))*VLOOKUP(AZ$3,RT1SC!$L$56:$N$91,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6127.8749373240062},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$SF$2,0),MATCH(BA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$SF$2,0),MATCH(BA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$SF$2,0),MATCH(BA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$SF$2,0),MATCH(BA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$F$3,0))*VLOOKUP(BA$3,RT1SC!$L$56:$N$91,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1890.512480098525},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BB$4=\"HLH\",MATCH(BB$3,I_TRL!$B$2:$SF$2,0),MATCH(BB$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BB$4=\"HLH\",MATCH(BB$3,I_NLSL!$B$2:$SF$2,0),MATCH(BB$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BB$4=\"HLH\",MATCH(BB$3,I_ER!$B$2:$SF$2,0),MATCH(BB$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BB$4=\"HLH\",MATCH(BB$3,I_ER_other!$B$2:$SF$2,0),MATCH(BB$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BB$3)>9,YEAR(BB$3)+1,YEAR(BB$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BB$3)>9,YEAR(BB$3)+1,YEAR(BB$3)),$D$3:$F$3,0))*VLOOKUP(BB$3,RT1SC!$L$56:$N$91,MATCH(BB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7108.4982560401586},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BC$4=\"HLH\",MATCH(BC$3,I_TRL!$B$2:$SF$2,0),MATCH(BC$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BC$4=\"HLH\",MATCH(BC$3,I_NLSL!$B$2:$SF$2,0),MATCH(BC$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BC$4=\"HLH\",MATCH(BC$3,I_ER!$B$2:$SF$2,0),MATCH(BC$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BC$4=\"HLH\",MATCH(BC$3,I_ER_other!$B$2:$SF$2,0),MATCH(BC$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BC$3)>9,YEAR(BC$3)+1,YEAR(BC$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BC$3)>9,YEAR(BC$3)+1,YEAR(BC$3)),$D$3:$F$3,0))*VLOOKUP(BC$3,RT1SC!$L$56:$N$91,MATCH(BC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1603.2486983832096},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BD$4=\"HLH\",MATCH(BD$3,I_TRL!$B$2:$SF$2,0),MATCH(BD$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BD$4=\"HLH\",MATCH(BD$3,I_NLSL!$B$2:$SF$2,0),MATCH(BD$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BD$4=\"HLH\",MATCH(BD$3,I_ER!$B$2:$SF$2,0),MATCH(BD$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BD$4=\"HLH\",MATCH(BD$3,I_ER_other!$B$2:$SF$2,0),MATCH(BD$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$F$3,0))*VLOOKUP(BD$3,RT1SC!$L$56:$N$91,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6788.439004557189},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BE$4=\"HLH\",MATCH(BE$3,I_TRL!$B$2:$SF$2,0),MATCH(BE$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BE$4=\"HLH\",MATCH(BE$3,I_NLSL!$B$2:$SF$2,0),MATCH(BE$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BE$4=\"HLH\",MATCH(BE$3,I_ER!$B$2:$SF$2,0),MATCH(BE$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BE$4=\"HLH\",MATCH(BE$3,I_ER_other!$B$2:$SF$2,0),MATCH(BE$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$F$3,0))*VLOOKUP(BE$3,RT1SC!$L$56:$N$91,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3727.4242829507639},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BF$4=\"HLH\",MATCH(BF$3,I_TRL!$B$2:$SF$2,0),MATCH(BF$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BF$4=\"HLH\",MATCH(BF$3,I_NLSL!$B$2:$SF$2,0),MATCH(BF$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BF$4=\"HLH\",MATCH(BF$3,I_ER!$B$2:$SF$2,0),MATCH(BF$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BF$4=\"HLH\",MATCH(BF$3,I_ER_other!$B$2:$SF$2,0),MATCH(BF$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$F$3,0))*VLOOKUP(BF$3,RT1SC!$L$56:$N$91,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2457.3975656313487},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BG$4=\"HLH\",MATCH(BG$3,I_TRL!$B$2:$SF$2,0),MATCH(BG$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BG$4=\"HLH\",MATCH(BG$3,I_NLSL!$B$2:$SF$2,0),MATCH(BG$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BG$4=\"HLH\",MATCH(BG$3,I_ER!$B$2:$SF$2,0),MATCH(BG$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BG$4=\"HLH\",MATCH(BG$3,I_ER_other!$B$2:$SF$2,0),MATCH(BG$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$F$3,0))*VLOOKUP(BG$3,RT1SC!$L$56:$N$91,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8304.5812433304163},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BH$4=\"HLH\",MATCH(BH$3,I_TRL!$B$2:$SF$2,0),MATCH(BH$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BH$4=\"HLH\",MATCH(BH$3,I_NLSL!$B$2:$SF$2,0),MATCH(BH$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BH$4=\"HLH\",MATCH(BH$3,I_ER!$B$2:$SF$2,0),MATCH(BH$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BH$4=\"HLH\",MATCH(BH$3,I_ER_other!$B$2:$SF$2,0),MATCH(BH$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$F$3,0))*VLOOKUP(BH$3,RT1SC!$L$56:$N$91,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3607.4692236224437},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BI$4=\"HLH\",MATCH(BI$3,I_TRL!$B$2:$SF$2,0),MATCH(BI$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BI$4=\"HLH\",MATCH(BI$3,I_NLSL!$B$2:$SF$2,0),MATCH(BI$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BI$4=\"HLH\",MATCH(BI$3,I_ER!$B$2:$SF$2,0),MATCH(BI$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BI$4=\"HLH\",MATCH(BI$3,I_ER_other!$B$2:$SF$2,0),MATCH(BI$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$F$3,0))*VLOOKUP(BI$3,RT1SC!$L$56:$N$91,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11319.601683482637},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BJ$4=\"HLH\",MATCH(BJ$3,I_TRL!$B$2:$SF$2,0),MATCH(BJ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BJ$4=\"HLH\",MATCH(BJ$3,I_NLSL!$B$2:$SF$2,0),MATCH(BJ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BJ$4=\"HLH\",MATCH(BJ$3,I_ER!$B$2:$SF$2,0),MATCH(BJ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BJ$4=\"HLH\",MATCH(BJ$3,I_ER_other!$B$2:$SF$2,0),MATCH(BJ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$F$3,0))*VLOOKUP(BJ$3,RT1SC!$L$56:$N$91,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3412.6114710527363},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BK$4=\"HLH\",MATCH(BK$3,I_TRL!$B$2:$SF$2,0),MATCH(BK$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BK$4=\"HLH\",MATCH(BK$3,I_NLSL!$B$2:$SF$2,0),MATCH(BK$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BK$4=\"HLH\",MATCH(BK$3,I_ER!$B$2:$SF$2,0),MATCH(BK$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BK$4=\"HLH\",MATCH(BK$3,I_ER_other!$B$2:$SF$2,0),MATCH(BK$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$F$3,0))*VLOOKUP(BK$3,RT1SC!$L$56:$N$91,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1462.7654116384074},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BL$4=\"HLH\",MATCH(BL$3,I_TRL!$B$2:$SF$2,0),MATCH(BL$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BL$4=\"HLH\",MATCH(BL$3,I_NLSL!$B$2:$SF$2,0),MATCH(BL$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BL$4=\"HLH\",MATCH(BL$3,I_ER!$B$2:$SF$2,0),MATCH(BL$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BL$4=\"HLH\",MATCH(BL$3,I_ER_other!$B$2:$SF$2,0),MATCH(BL$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$F$3,0))*VLOOKUP(BL$3,RT1SC!$L$56:$N$91,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5373.3671445444925},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BM$4=\"HLH\",MATCH(BM$3,I_TRL!$B$2:$SF$2,0),MATCH(BM$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BM$4=\"HLH\",MATCH(BM$3,I_NLSL!$B$2:$SF$2,0),MATCH(BM$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BM$4=\"HLH\",MATCH(BM$3,I_ER!$B$2:$SF$2,0),MATCH(BM$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BM$4=\"HLH\",MATCH(BM$3,I_ER_other!$B$2:$SF$2,0),MATCH(BM$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$F$3,0))*VLOOKUP(BM$3,RT1SC!$L$56:$N$91,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3883.2333126846424},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BN$4=\"HLH\",MATCH(BN$3,I_TRL!$B$2:$SF$2,0),MATCH(BN$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BN$4=\"HLH\",MATCH(BN$3,I_NLSL!$B$2:$SF$2,0),MATCH(BN$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BN$4=\"HLH\",MATCH(BN$3,I_ER!$B$2:$SF$2,0),MATCH(BN$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BN$4=\"HLH\",MATCH(BN$3,I_ER_other!$B$2:$SF$2,0),MATCH(BN$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$F$3,0))*VLOOKUP(BN$3,RT1SC!$L$56:$N$91,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5031.9931574857474},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BO$4=\"HLH\",MATCH(BO$3,I_TRL!$B$2:$SF$2,0),MATCH(BO$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BO$4=\"HLH\",MATCH(BO$3,I_NLSL!$B$2:$SF$2,0),MATCH(BO$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BO$4=\"HLH\",MATCH(BO$3,I_ER!$B$2:$SF$2,0),MATCH(BO$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BO$4=\"HLH\",MATCH(BO$3,I_ER_other!$B$2:$SF$2,0),MATCH(BO$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$F$3,0))*VLOOKUP(BO$3,RT1SC!$L$56:$N$91,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1974.346544246564},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BP$4=\"HLH\",MATCH(BP$3,I_TRL!$B$2:$SF$2,0),MATCH(BP$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BP$4=\"HLH\",MATCH(BP$3,I_NLSL!$B$2:$SF$2,0),MATCH(BP$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BP$4=\"HLH\",MATCH(BP$3,I_ER!$B$2:$SF$2,0),MATCH(BP$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BP$4=\"HLH\",MATCH(BP$3,I_ER_other!$B$2:$SF$2,0),MATCH(BP$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$F$3,0))*VLOOKUP(BP$3,RT1SC!$L$56:$N$91,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7228.6678097084623},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BQ$4=\"HLH\",MATCH(BQ$3,I_TRL!$B$2:$SF$2,0),MATCH(BQ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BQ$4=\"HLH\",MATCH(BQ$3,I_NLSL!$B$2:$SF$2,0),MATCH(BQ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BQ$4=\"HLH\",MATCH(BQ$3,I_ER!$B$2:$SF$2,0),MATCH(BQ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BQ$4=\"HLH\",MATCH(BQ$3,I_ER_other!$B$2:$SF$2,0),MATCH(BQ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$F$3,0))*VLOOKUP(BQ$3,RT1SC!$L$56:$N$91,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5489.6630135661617},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BR$4=\"HLH\",MATCH(BR$3,I_TRL!$B$2:$SF$2,0),MATCH(BR$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BR$4=\"HLH\",MATCH(BR$3,I_NLSL!$B$2:$SF$2,0),MATCH(BR$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BR$4=\"HLH\",MATCH(BR$3,I_ER!$B$2:$SF$2,0),MATCH(BR$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BR$4=\"HLH\",MATCH(BR$3,I_ER_other!$B$2:$SF$2,0),MATCH(BR$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$F$3,0))*VLOOKUP(BR$3,RT1SC!$L$56:$N$91,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1299.0076169524582},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BS$4=\"HLH\",MATCH(BS$3,I_TRL!$B$2:$SF$2,0),MATCH(BS$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BS$4=\"HLH\",MATCH(BS$3,I_NLSL!$B$2:$SF$2,0),MATCH(BS$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BS$4=\"HLH\",MATCH(BS$3,I_ER!$B$2:$SF$2,0),MATCH(BS$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BS$4=\"HLH\",MATCH(BS$3,I_ER_other!$B$2:$SF$2,0),MATCH(BS$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$F$3,0))*VLOOKUP(BS$3,RT1SC!$L$56:$N$91,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10550.922582962521},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BT$4=\"HLH\",MATCH(BT$3,I_TRL!$B$2:$SF$2,0),MATCH(BT$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BT$4=\"HLH\",MATCH(BT$3,I_NLSL!$B$2:$SF$2,0),MATCH(BT$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BT$4=\"HLH\",MATCH(BT$3,I_ER!$B$2:$SF$2,0),MATCH(BT$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BT$4=\"HLH\",MATCH(BT$3,I_ER_other!$B$2:$SF$2,0),MATCH(BT$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$F$3,0))*VLOOKUP(BT$3,RT1SC!$L$56:$N$91,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":846.94891041142546},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BU$4=\"HLH\",MATCH(BU$3,I_TRL!$B$2:$SF$2,0),MATCH(BU$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BU$4=\"HLH\",MATCH(BU$3,I_NLSL!$B$2:$SF$2,0),MATCH(BU$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BU$4=\"HLH\",MATCH(BU$3,I_ER!$B$2:$SF$2,0),MATCH(BU$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BU$4=\"HLH\",MATCH(BU$3,I_ER_other!$B$2:$SF$2,0),MATCH(BU$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$F$3,0))*VLOOKUP(BU$3,RT1SC!$L$56:$N$91,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6535.8941989149498},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BV$4=\"HLH\",MATCH(BV$3,I_TRL!$B$2:$SF$2,0),MATCH(BV$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BV$4=\"HLH\",MATCH(BV$3,I_NLSL!$B$2:$SF$2,0),MATCH(BV$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BV$4=\"HLH\",MATCH(BV$3,I_ER!$B$2:$SF$2,0),MATCH(BV$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BV$4=\"HLH\",MATCH(BV$3,I_ER_other!$B$2:$SF$2,0),MATCH(BV$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$F$3,0))*VLOOKUP(BV$3,RT1SC!$L$56:$N$91,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5138.3575288173306},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BW$4=\"HLH\",MATCH(BW$3,I_TRL!$B$2:$SF$2,0),MATCH(BW$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BW$4=\"HLH\",MATCH(BW$3,I_NLSL!$B$2:$SF$2,0),MATCH(BW$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BW$4=\"HLH\",MATCH(BW$3,I_ER!$B$2:$SF$2,0),MATCH(BW$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BW$4=\"HLH\",MATCH(BW$3,I_ER_other!$B$2:$SF$2,0),MATCH(BW$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$F$3,0))*VLOOKUP(BW$3,RT1SC!$L$56:$N$91,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5627.0246232824866},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BX$4=\"HLH\",MATCH(BX$3,I_TRL!$B$2:$SF$2,0),MATCH(BX$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BX$4=\"HLH\",MATCH(BX$3,I_NLSL!$B$2:$SF$2,0),MATCH(BX$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BX$4=\"HLH\",MATCH(BX$3,I_ER!$B$2:$SF$2,0),MATCH(BX$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BX$4=\"HLH\",MATCH(BX$3,I_ER_other!$B$2:$SF$2,0),MATCH(BX$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$F$3,0))*VLOOKUP(BX$3,RT1SC!$L$56:$N$91,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4680.032427575843},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BY$4=\"HLH\",MATCH(BY$3,I_TRL!$B$2:$SF$2,0),MATCH(BY$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BY$4=\"HLH\",MATCH(BY$3,I_NLSL!$B$2:$SF$2,0),MATCH(BY$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BY$4=\"HLH\",MATCH(BY$3,I_ER!$B$2:$SF$2,0),MATCH(BY$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BY$4=\"HLH\",MATCH(BY$3,I_ER_other!$B$2:$SF$2,0),MATCH(BY$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$F$3,0))*VLOOKUP(BY$3,RT1SC!$L$56:$N$91,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1795.238700431295},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BZ$4=\"HLH\",MATCH(BZ$3,I_TRL!$B$2:$SF$2,0),MATCH(BZ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BZ$4=\"HLH\",MATCH(BZ$3,I_NLSL!$B$2:$SF$2,0),MATCH(BZ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BZ$4=\"HLH\",MATCH(BZ$3,I_ER!$B$2:$SF$2,0),MATCH(BZ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BZ$4=\"HLH\",MATCH(BZ$3,I_ER_other!$B$2:$SF$2,0),MATCH(BZ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$CI$3,0),FALSE))-INDEX($D11:$F11,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$F$3,0))*VLOOKUP(BZ$3,RT1SC!$L$56:$N$91,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7051.6264458814549},10105,"Clatskanie PUD",{"$f":"IF(OR(CC$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CC$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$F$3,0))*VLOOKUP(CC$3,RT1SC!$L$56:$N$91,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+G11)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CC$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CC$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":17.688141203703704},{"$f":"IF(OR(CD$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CD$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$F$3,0))*VLOOKUP(CD$3,RT1SC!$L$56:$N$91,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+H11)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CD$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CD$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CE$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CE$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$F$3,0))*VLOOKUP(CE$3,RT1SC!$L$56:$N$91,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+I11)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CE$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CE$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":14.409117187499989},{"$f":"IF(OR(CF$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CF$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$F$3,0))*VLOOKUP(CF$3,RT1SC!$L$56:$N$91,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+J11)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CF$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CF$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CG$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CG$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$F$3,0))*VLOOKUP(CG$3,RT1SC!$L$56:$N$91,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+K11)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CG$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CG$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":10.572925480769232},{"$f":"IF(OR(CH$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CH$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$F$3,0))*VLOOKUP(CH$3,RT1SC!$L$56:$N$91,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+L11)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CH$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CH$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CI$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CI$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$F$3,0))*VLOOKUP(CI$3,RT1SC!$L$56:$N$91,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+M11)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CI$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CI$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":11.353752403846151},{"$f":"IF(OR(CJ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CJ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$F$3,0))*VLOOKUP(CJ$3,RT1SC!$L$56:$N$91,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+N11)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CJ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CJ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CK$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CK$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$F$3,0))*VLOOKUP(CK$3,RT1SC!$L$56:$N$91,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+O11)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CK$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CK$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":10.680781250000001},{"$f":"IF(OR(CL$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CL$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$F$3,0))*VLOOKUP(CL$3,RT1SC!$L$56:$N$91,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+P11)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CL$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CL$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CM$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CM$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$F$3,0))*VLOOKUP(CM$3,RT1SC!$L$56:$N$91,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+Q11)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CM$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CM$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":11.017569711538457},{"$f":"IF(OR(CN$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CN$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$F$3,0))*VLOOKUP(CN$3,RT1SC!$L$56:$N$91,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+R11)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CN$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CN$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CO$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CO$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$F$3,0))*VLOOKUP(CO$3,RT1SC!$L$56:$N$91,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+S11)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CO$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CO$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":14.297499999999999},{"$f":"IF(OR(CP$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CP$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$F$3,0))*VLOOKUP(CP$3,RT1SC!$L$56:$N$91,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+T11)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CP$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CP$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CQ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CQ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$F$3,0))*VLOOKUP(CQ$3,RT1SC!$L$56:$N$91,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+U11)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CQ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CQ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":7.6355775000000063},{"$f":"IF(OR(CR$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CR$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$F$3,0))*VLOOKUP(CR$3,RT1SC!$L$56:$N$91,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+V11)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CR$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CR$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CS$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CS$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$F$3,0))*VLOOKUP(CS$3,RT1SC!$L$56:$N$91,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+W11)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CS$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CS$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":2.8199759615384545},{"$f":"IF(OR(CT$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CT$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$F$3,0))*VLOOKUP(CT$3,RT1SC!$L$56:$N$91,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+X11)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CT$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CT$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CU$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CU$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$F$3,0))*VLOOKUP(CU$3,RT1SC!$L$56:$N$91,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+Y11)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CU$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CU$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":11.651206730769232},{"$f":"IF(OR(CV$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CV$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$F$3,0))*VLOOKUP(CV$3,RT1SC!$L$56:$N$91,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+Z11)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CV$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CV$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CW$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CW$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$F$3,0))*VLOOKUP(CW$3,RT1SC!$L$56:$N$91,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AA11)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CW$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CW$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":10.894870192307692},{"$f":"IF(OR(CX$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CX$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$F$3,0))*VLOOKUP(CX$3,RT1SC!$L$56:$N$91,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AB11)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CX$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CX$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CY$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CY$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$F$3,0))*VLOOKUP(CY$3,RT1SC!$L$56:$N$91,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+AC11)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CY$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CY$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":13.260119999999986},{"$f":"IF(OR(CZ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(CZ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(CZ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(CZ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CZ$3)>9,YEAR(CZ$3)+1,YEAR(CZ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(CZ$3)>9,YEAR(CZ$3)+1,YEAR(CZ$3)),$D$3:$F$3,0))*VLOOKUP(CZ$3,RT1SC!$L$56:$N$91,MATCH(CZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AD11)/VLOOKUP(CZ$3,Init!$F:$K,MATCH(CZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(CZ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(CZ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DA$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DA$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DA$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DA$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DA$3)>9,YEAR(DA$3)+1,YEAR(DA$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DA$3)>9,YEAR(DA$3)+1,YEAR(DA$3)),$D$3:$F$3,0))*VLOOKUP(DA$3,RT1SC!$L$56:$N$91,MATCH(DA$4,RT1SC!$L$3:$N$3,0),FALSE)+AE11)/VLOOKUP(DA$3,Init!$F:$K,MATCH(DA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DA$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DA$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":17.553347222222211},{"$f":"IF(OR(DB$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DB$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DB$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DB$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DB$3)>9,YEAR(DB$3)+1,YEAR(DB$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DB$3)>9,YEAR(DB$3)+1,YEAR(DB$3)),$D$3:$F$3,0))*VLOOKUP(DB$3,RT1SC!$L$56:$N$91,MATCH(DB$4,RT1SC!$L$3:$N$3,0),FALSE)+AF11)/VLOOKUP(DB$3,Init!$F:$K,MATCH(DB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DB$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DB$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DC$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DC$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DC$3)>9,YEAR(DC$3)+1,YEAR(DC$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DC$3)>9,YEAR(DC$3)+1,YEAR(DC$3)),$D$3:$F$3,0))*VLOOKUP(DC$3,RT1SC!$L$56:$N$91,MATCH(DC$4,RT1SC!$L$3:$N$3,0),FALSE)+AG11)/VLOOKUP(DC$3,Init!$F:$K,MATCH(DC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DC$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DC$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":14.248010416666675},{"$f":"IF(OR(DD$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DD$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DD$3)>9,YEAR(DD$3)+1,YEAR(DD$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DD$3)>9,YEAR(DD$3)+1,YEAR(DD$3)),$D$3:$F$3,0))*VLOOKUP(DD$3,RT1SC!$L$56:$N$91,MATCH(DD$4,RT1SC!$L$3:$N$3,0),FALSE)+AH11)/VLOOKUP(DD$3,Init!$F:$K,MATCH(DD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DD$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DD$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DE$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DE$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DE$3)>9,YEAR(DE$3)+1,YEAR(DE$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DE$3)>9,YEAR(DE$3)+1,YEAR(DE$3)),$D$3:$F$3,0))*VLOOKUP(DE$3,RT1SC!$L$56:$N$91,MATCH(DE$4,RT1SC!$L$3:$N$3,0),FALSE)+AI11)/VLOOKUP(DE$3,Init!$F:$K,MATCH(DE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DE$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DE$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":10.392649038461531},{"$f":"IF(OR(DF$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DF$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DF$3)>9,YEAR(DF$3)+1,YEAR(DF$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DF$3)>9,YEAR(DF$3)+1,YEAR(DF$3)),$D$3:$F$3,0))*VLOOKUP(DF$3,RT1SC!$L$56:$N$91,MATCH(DF$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ11)/VLOOKUP(DF$3,Init!$F:$K,MATCH(DF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DF$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DF$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DG$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DG$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DG$3)>9,YEAR(DG$3)+1,YEAR(DG$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DG$3)>9,YEAR(DG$3)+1,YEAR(DG$3)),$D$3:$F$3,0))*VLOOKUP(DG$3,RT1SC!$L$56:$N$91,MATCH(DG$4,RT1SC!$L$3:$N$3,0),FALSE)+AK11)/VLOOKUP(DG$3,Init!$F:$K,MATCH(DG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DG$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DG$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":11.51834250000001},{"$f":"IF(OR(DH$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DH$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DH$3)>9,YEAR(DH$3)+1,YEAR(DH$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DH$3)>9,YEAR(DH$3)+1,YEAR(DH$3)),$D$3:$F$3,0))*VLOOKUP(DH$3,RT1SC!$L$56:$N$91,MATCH(DH$4,RT1SC!$L$3:$N$3,0),FALSE)+AL11)/VLOOKUP(DH$3,Init!$F:$K,MATCH(DH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DH$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DH$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DI$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DI$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DI$3)>9,YEAR(DI$3)+1,YEAR(DI$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DI$3)>9,YEAR(DI$3)+1,YEAR(DI$3)),$D$3:$F$3,0))*VLOOKUP(DI$3,RT1SC!$L$56:$N$91,MATCH(DI$4,RT1SC!$L$3:$N$3,0),FALSE)+AM11)/VLOOKUP(DI$3,Init!$F:$K,MATCH(DI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DI$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DI$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":10.499666666666675},{"$f":"IF(OR(DJ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DJ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DJ$3)>9,YEAR(DJ$3)+1,YEAR(DJ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DJ$3)>9,YEAR(DJ$3)+1,YEAR(DJ$3)),$D$3:$F$3,0))*VLOOKUP(DJ$3,RT1SC!$L$56:$N$91,MATCH(DJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AN11)/VLOOKUP(DJ$3,Init!$F:$K,MATCH(DJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DJ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DJ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DK$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DK$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DK$3)>9,YEAR(DK$3)+1,YEAR(DK$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DK$3)>9,YEAR(DK$3)+1,YEAR(DK$3)),$D$3:$F$3,0))*VLOOKUP(DK$3,RT1SC!$L$56:$N$91,MATCH(DK$4,RT1SC!$L$3:$N$3,0),FALSE)+AO11)/VLOOKUP(DK$3,Init!$F:$K,MATCH(DK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DK$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DK$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":10.767004629629625},{"$f":"IF(OR(DL$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DL$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DL$3)>9,YEAR(DL$3)+1,YEAR(DL$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DL$3)>9,YEAR(DL$3)+1,YEAR(DL$3)),$D$3:$F$3,0))*VLOOKUP(DL$3,RT1SC!$L$56:$N$91,MATCH(DL$4,RT1SC!$L$3:$N$3,0),FALSE)+AP11)/VLOOKUP(DL$3,Init!$F:$K,MATCH(DL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DL$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DL$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DM$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DM$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DM$3)>9,YEAR(DM$3)+1,YEAR(DM$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DM$3)>9,YEAR(DM$3)+1,YEAR(DM$3)),$D$3:$F$3,0))*VLOOKUP(DM$3,RT1SC!$L$56:$N$91,MATCH(DM$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ11)/VLOOKUP(DM$3,Init!$F:$K,MATCH(DM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DM$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DM$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":14.156204326923088},{"$f":"IF(OR(DN$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DN$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DN$3)>9,YEAR(DN$3)+1,YEAR(DN$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DN$3)>9,YEAR(DN$3)+1,YEAR(DN$3)),$D$3:$F$3,0))*VLOOKUP(DN$3,RT1SC!$L$56:$N$91,MATCH(DN$4,RT1SC!$L$3:$N$3,0),FALSE)+AR11)/VLOOKUP(DN$3,Init!$F:$K,MATCH(DN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DN$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DN$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DO$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DO$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DO$3)>9,YEAR(DO$3)+1,YEAR(DO$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DO$3)>9,YEAR(DO$3)+1,YEAR(DO$3)),$D$3:$F$3,0))*VLOOKUP(DO$3,RT1SC!$L$56:$N$91,MATCH(DO$4,RT1SC!$L$3:$N$3,0),FALSE)+AS11)/VLOOKUP(DO$3,Init!$F:$K,MATCH(DO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DO$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DO$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":7.5186550000000052},{"$f":"IF(OR(DP$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DP$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DP$3)>9,YEAR(DP$3)+1,YEAR(DP$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DP$3)>9,YEAR(DP$3)+1,YEAR(DP$3)),$D$3:$F$3,0))*VLOOKUP(DP$3,RT1SC!$L$56:$N$91,MATCH(DP$4,RT1SC!$L$3:$N$3,0),FALSE)+AT11)/VLOOKUP(DP$3,Init!$F:$K,MATCH(DP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DP$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DP$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DQ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DQ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DQ$3)>9,YEAR(DQ$3)+1,YEAR(DQ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DQ$3)>9,YEAR(DQ$3)+1,YEAR(DQ$3)),$D$3:$F$3,0))*VLOOKUP(DQ$3,RT1SC!$L$56:$N$91,MATCH(DQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AU11)/VLOOKUP(DQ$3,Init!$F:$K,MATCH(DQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DQ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DQ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":2.7096274038461496},{"$f":"IF(OR(DR$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DR$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DR$3)>9,YEAR(DR$3)+1,YEAR(DR$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DR$3)>9,YEAR(DR$3)+1,YEAR(DR$3)),$D$3:$F$3,0))*VLOOKUP(DR$3,RT1SC!$L$56:$N$91,MATCH(DR$4,RT1SC!$L$3:$N$3,0),FALSE)+AV11)/VLOOKUP(DR$3,Init!$F:$K,MATCH(DR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DR$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DR$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DS$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DS$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DS$3)>9,YEAR(DS$3)+1,YEAR(DS$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DS$3)>9,YEAR(DS$3)+1,YEAR(DS$3)),$D$3:$F$3,0))*VLOOKUP(DS$3,RT1SC!$L$56:$N$91,MATCH(DS$4,RT1SC!$L$3:$N$3,0),FALSE)+AW11)/VLOOKUP(DS$3,Init!$F:$K,MATCH(DS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DS$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DS$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":11.541451923076934},{"$f":"IF(OR(DT$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DT$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DT$3)>9,YEAR(DT$3)+1,YEAR(DT$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DT$3)>9,YEAR(DT$3)+1,YEAR(DT$3)),$D$3:$F$3,0))*VLOOKUP(DT$3,RT1SC!$L$56:$N$91,MATCH(DT$4,RT1SC!$L$3:$N$3,0),FALSE)+AX11)/VLOOKUP(DT$3,Init!$F:$K,MATCH(DT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DT$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DT$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DU$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DU$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DU$3)>9,YEAR(DU$3)+1,YEAR(DU$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DU$3)>9,YEAR(DU$3)+1,YEAR(DU$3)),$D$3:$F$3,0))*VLOOKUP(DU$3,RT1SC!$L$56:$N$91,MATCH(DU$4,RT1SC!$L$3:$N$3,0),FALSE)+AY11)/VLOOKUP(DU$3,Init!$F:$K,MATCH(DU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DU$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DU$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":10.78695432692308},{"$f":"IF(OR(DV$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DV$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DV$3)>9,YEAR(DV$3)+1,YEAR(DV$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DV$3)>9,YEAR(DV$3)+1,YEAR(DV$3)),$D$3:$F$3,0))*VLOOKUP(DV$3,RT1SC!$L$56:$N$91,MATCH(DV$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ11)/VLOOKUP(DV$3,Init!$F:$K,MATCH(DV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DV$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DV$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DW$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DW$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DW$3)>9,YEAR(DW$3)+1,YEAR(DW$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DW$3)>9,YEAR(DW$3)+1,YEAR(DW$3)),$D$3:$F$3,0))*VLOOKUP(DW$3,RT1SC!$L$56:$N$91,MATCH(DW$4,RT1SC!$L$3:$N$3,0),FALSE)+BA11)/VLOOKUP(DW$3,Init!$F:$K,MATCH(DW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DW$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DW$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":13.150545000000008},{"$f":"IF(OR(DX$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DX$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DX$3)>9,YEAR(DX$3)+1,YEAR(DX$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DX$3)>9,YEAR(DX$3)+1,YEAR(DX$3)),$D$3:$F$3,0))*VLOOKUP(DX$3,RT1SC!$L$56:$N$91,MATCH(DX$4,RT1SC!$L$3:$N$3,0),FALSE)+BB11)/VLOOKUP(DX$3,Init!$F:$K,MATCH(DX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DX$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DX$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(DY$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DY$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DY$3)>9,YEAR(DY$3)+1,YEAR(DY$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DY$3)>9,YEAR(DY$3)+1,YEAR(DY$3)),$D$3:$F$3,0))*VLOOKUP(DY$3,RT1SC!$L$56:$N$91,MATCH(DY$4,RT1SC!$L$3:$N$3,0),FALSE)+BC11)/VLOOKUP(DY$3,Init!$F:$K,MATCH(DY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DY$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DY$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":17.487490384615381},{"$f":"IF(OR(DZ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(DZ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(DZ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(DZ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(DZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(DZ$3)>9,YEAR(DZ$3)+1,YEAR(DZ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(DZ$3)>9,YEAR(DZ$3)+1,YEAR(DZ$3)),$D$3:$F$3,0))*VLOOKUP(DZ$3,RT1SC!$L$56:$N$91,MATCH(DZ$4,RT1SC!$L$3:$N$3,0),FALSE)+BD11)/VLOOKUP(DZ$3,Init!$F:$K,MATCH(DZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(DZ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(DZ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EA$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(EA$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(EA$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(EA$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EA$3)>9,YEAR(EA$3)+1,YEAR(EA$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(EA$3)>9,YEAR(EA$3)+1,YEAR(EA$3)),$D$3:$F$3,0))*VLOOKUP(EA$3,RT1SC!$L$56:$N$91,MATCH(EA$4,RT1SC!$L$3:$N$3,0),FALSE)+BE11)/VLOOKUP(EA$3,Init!$F:$K,MATCH(EA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(EA$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(EA$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":13.999470000000004},{"$f":"IF(OR(EB$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(EB$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(EB$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(EB$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EB$3)>9,YEAR(EB$3)+1,YEAR(EB$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(EB$3)>9,YEAR(EB$3)+1,YEAR(EB$3)),$D$3:$F$3,0))*VLOOKUP(EB$3,RT1SC!$L$56:$N$91,MATCH(EB$4,RT1SC!$L$3:$N$3,0),FALSE)+BF11)/VLOOKUP(EB$3,Init!$F:$K,MATCH(EB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(EB$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(EB$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EC$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(EC$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(EC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(EC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EC$3)>9,YEAR(EC$3)+1,YEAR(EC$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(EC$3)>9,YEAR(EC$3)+1,YEAR(EC$3)),$D$3:$F$3,0))*VLOOKUP(EC$3,RT1SC!$L$56:$N$91,MATCH(EC$4,RT1SC!$L$3:$N$3,0),FALSE)+BG11)/VLOOKUP(EC$3,Init!$F:$K,MATCH(EC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(EC$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(EC$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":10.20955288461538},{"$f":"IF(OR(ED$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(ED$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(ED$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(ED$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(ED$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(ED$3)>9,YEAR(ED$3)+1,YEAR(ED$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(ED$3)>9,YEAR(ED$3)+1,YEAR(ED$3)),$D$3:$F$3,0))*VLOOKUP(ED$3,RT1SC!$L$56:$N$91,MATCH(ED$4,RT1SC!$L$3:$N$3,0),FALSE)+BH11)/VLOOKUP(ED$3,Init!$F:$K,MATCH(ED$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(ED$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(ED$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EE$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(EE$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(EE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(EE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EE$3)>9,YEAR(EE$3)+1,YEAR(EE$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(EE$3)>9,YEAR(EE$3)+1,YEAR(EE$3)),$D$3:$F$3,0))*VLOOKUP(EE$3,RT1SC!$L$56:$N$91,MATCH(EE$4,RT1SC!$L$3:$N$3,0),FALSE)+BI11)/VLOOKUP(EE$3,Init!$F:$K,MATCH(EE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(EE$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(EE$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":11.415990000000001},{"$f":"IF(OR(EF$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(EF$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(EF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(EF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EF$3)>9,YEAR(EF$3)+1,YEAR(EF$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(EF$3)>9,YEAR(EF$3)+1,YEAR(EF$3)),$D$3:$F$3,0))*VLOOKUP(EF$3,RT1SC!$L$56:$N$91,MATCH(EF$4,RT1SC!$L$3:$N$3,0),FALSE)+BJ11)/VLOOKUP(EF$3,Init!$F:$K,MATCH(EF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(EF$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(EF$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EG$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(EG$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(EG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(EG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EG$3)>9,YEAR(EG$3)+1,YEAR(EG$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(EG$3)>9,YEAR(EG$3)+1,YEAR(EG$3)),$D$3:$F$3,0))*VLOOKUP(EG$3,RT1SC!$L$56:$N$91,MATCH(EG$4,RT1SC!$L$3:$N$3,0),FALSE)+BK11)/VLOOKUP(EG$3,Init!$F:$K,MATCH(EG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(EG$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(EG$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":7.4026925000000059},{"$f":"IF(OR(EH$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(EH$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(EH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(EH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EH$3)>9,YEAR(EH$3)+1,YEAR(EH$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(EH$3)>9,YEAR(EH$3)+1,YEAR(EH$3)),$D$3:$F$3,0))*VLOOKUP(EH$3,RT1SC!$L$56:$N$91,MATCH(EH$4,RT1SC!$L$3:$N$3,0),FALSE)+BL11)/VLOOKUP(EH$3,Init!$F:$K,MATCH(EH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(EH$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(EH$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EI$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(EI$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(EI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(EI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EI$3)>9,YEAR(EI$3)+1,YEAR(EI$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(EI$3)>9,YEAR(EI$3)+1,YEAR(EI$3)),$D$3:$F$3,0))*VLOOKUP(EI$3,RT1SC!$L$56:$N$91,MATCH(EI$4,RT1SC!$L$3:$N$3,0),FALSE)+BM11)/VLOOKUP(EI$3,Init!$F:$K,MATCH(EI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(EI$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(EI$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":10.604092592592593},{"$f":"IF(OR(EJ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(EJ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(EJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(EJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EJ$3)>9,YEAR(EJ$3)+1,YEAR(EJ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(EJ$3)>9,YEAR(EJ$3)+1,YEAR(EJ$3)),$D$3:$F$3,0))*VLOOKUP(EJ$3,RT1SC!$L$56:$N$91,MATCH(EJ$4,RT1SC!$L$3:$N$3,0),FALSE)+BN11)/VLOOKUP(EJ$3,Init!$F:$K,MATCH(EJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(EJ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(EJ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EK$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(EK$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(EK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(EK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EK$3)>9,YEAR(EK$3)+1,YEAR(EK$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(EK$3)>9,YEAR(EK$3)+1,YEAR(EK$3)),$D$3:$F$3,0))*VLOOKUP(EK$3,RT1SC!$L$56:$N$91,MATCH(EK$4,RT1SC!$L$3:$N$3,0),FALSE)+BO11)/VLOOKUP(EK$3,Init!$F:$K,MATCH(EK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(EK$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(EK$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":14.106922499999996},{"$f":"IF(OR(EL$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(EL$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(EL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(EL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EL$3)>9,YEAR(EL$3)+1,YEAR(EL$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(EL$3)>9,YEAR(EL$3)+1,YEAR(EL$3)),$D$3:$F$3,0))*VLOOKUP(EL$3,RT1SC!$L$56:$N$91,MATCH(EL$4,RT1SC!$L$3:$N$3,0),FALSE)+BP11)/VLOOKUP(EL$3,Init!$F:$K,MATCH(EL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(EL$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(EL$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EM$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(EM$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(EM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(EM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EM$3)>9,YEAR(EM$3)+1,YEAR(EM$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(EM$3)>9,YEAR(EM$3)+1,YEAR(EM$3)),$D$3:$F$3,0))*VLOOKUP(EM$3,RT1SC!$L$56:$N$91,MATCH(EM$4,RT1SC!$L$3:$N$3,0),FALSE)+BQ11)/VLOOKUP(EM$3,Init!$F:$K,MATCH(EM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(EM$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(EM$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":7.3451875000000042},{"$f":"IF(OR(EN$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(EN$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(EN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(EN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EN$3)>9,YEAR(EN$3)+1,YEAR(EN$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(EN$3)>9,YEAR(EN$3)+1,YEAR(EN$3)),$D$3:$F$3,0))*VLOOKUP(EN$3,RT1SC!$L$56:$N$91,MATCH(EN$4,RT1SC!$L$3:$N$3,0),FALSE)+BR11)/VLOOKUP(EN$3,Init!$F:$K,MATCH(EN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(EN$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(EN$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EO$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(EO$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(EO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(EO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EO$3)>9,YEAR(EO$3)+1,YEAR(EO$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(EO$3)>9,YEAR(EO$3)+1,YEAR(EO$3)),$D$3:$F$3,0))*VLOOKUP(EO$3,RT1SC!$L$56:$N$91,MATCH(EO$4,RT1SC!$L$3:$N$3,0),FALSE)+BS11)/VLOOKUP(EO$3,Init!$F:$K,MATCH(EO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(EO$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(EO$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":2.5970937499999929},{"$f":"IF(OR(EP$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(EP$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(EP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(EP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EP$3)>9,YEAR(EP$3)+1,YEAR(EP$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(EP$3)>9,YEAR(EP$3)+1,YEAR(EP$3)),$D$3:$F$3,0))*VLOOKUP(EP$3,RT1SC!$L$56:$N$91,MATCH(EP$4,RT1SC!$L$3:$N$3,0),FALSE)+BT11)/VLOOKUP(EP$3,Init!$F:$K,MATCH(EP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(EP$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(EP$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EQ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(EQ$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(EQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(EQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EQ$3)>9,YEAR(EQ$3)+1,YEAR(EQ$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(EQ$3)>9,YEAR(EQ$3)+1,YEAR(EQ$3)),$D$3:$F$3,0))*VLOOKUP(EQ$3,RT1SC!$L$56:$N$91,MATCH(EQ$4,RT1SC!$L$3:$N$3,0),FALSE)+BU11)/VLOOKUP(EQ$3,Init!$F:$K,MATCH(EQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(EQ$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(EQ$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":11.505475000000004},{"$f":"IF(OR(ER$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(ER$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(ER$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(ER$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(ER$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(ER$3)>9,YEAR(ER$3)+1,YEAR(ER$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(ER$3)>9,YEAR(ER$3)+1,YEAR(ER$3)),$D$3:$F$3,0))*VLOOKUP(ER$3,RT1SC!$L$56:$N$91,MATCH(ER$4,RT1SC!$L$3:$N$3,0),FALSE)+BV11)/VLOOKUP(ER$3,Init!$F:$K,MATCH(ER$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(ER$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(ER$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(ES$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(ES$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(ES$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(ES$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(ES$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(ES$3)>9,YEAR(ES$3)+1,YEAR(ES$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(ES$3)>9,YEAR(ES$3)+1,YEAR(ES$3)),$D$3:$F$3,0))*VLOOKUP(ES$3,RT1SC!$L$56:$N$91,MATCH(ES$4,RT1SC!$L$3:$N$3,0),FALSE)+BW11)/VLOOKUP(ES$3,Init!$F:$K,MATCH(ES$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(ES$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(ES$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":10.607951388888878},{"$f":"IF(OR(ET$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(ET$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(ET$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(ET$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(ET$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(ET$3)>9,YEAR(ET$3)+1,YEAR(ET$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(ET$3)>9,YEAR(ET$3)+1,YEAR(ET$3)),$D$3:$F$3,0))*VLOOKUP(ET$3,RT1SC!$L$56:$N$91,MATCH(ET$4,RT1SC!$L$3:$N$3,0),FALSE)+BX11)/VLOOKUP(ET$3,Init!$F:$K,MATCH(ET$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(ET$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(ET$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(EU$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(EU$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(EU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(EU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EU$3)>9,YEAR(EU$3)+1,YEAR(EU$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(EU$3)>9,YEAR(EU$3)+1,YEAR(EU$3)),$D$3:$F$3,0))*VLOOKUP(EU$3,RT1SC!$L$56:$N$91,MATCH(EU$4,RT1SC!$L$3:$N$3,0),FALSE)+BY11)/VLOOKUP(EU$3,Init!$F:$K,MATCH(EU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(EU$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(EU$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":13.038025000000005},{"$f":"IF(OR(EV$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($CA11,CSP!$B:$BW,MATCH(EV$3,CSP!$B$2:$BW$2,0),FALSE)-(VLOOKUP($CA11,I_ER!$B:$SF,MATCH(EV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($CA11,I_ER_other!$B:$SF,MATCH(EV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(EV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,TOCA!$B:$CI,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(EV$3)>9,YEAR(EV$3)+1,YEAR(EV$3)),TOCA!$B$3:$CI$3,0),FALSE)-(INDEX($D11:$F11,1,MATCH(IF(MONTH(EV$3)>9,YEAR(EV$3)+1,YEAR(EV$3)),$D$3:$F$3,0))*VLOOKUP(EV$3,RT1SC!$L$56:$N$91,MATCH(EV$4,RT1SC!$L$3:$N$3,0),FALSE)+BZ11)/VLOOKUP(EV$3,Init!$F:$K,MATCH(EV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($CA11,CDQ!$B:$BW,MATCH(EV$3,CDQ!$B$2:$BW$2,0),FALSE)-VLOOKUP($CA11,SuperPeak!$B:$BW,MATCH(EV$3,SuperPeak!$B$2:$BW$2,0),FALSE)),0)","v":0}]
[]
[]
[]
[]
[]
[]
[null,10999,"Kalispel Tribe Utility"]

{"sheet":"T2Remarketing","index":43,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Tier 2 Remarketing (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10071,"Drain, City of",{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10333,"Ravalli County Elec Coop",{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10502,"Yakama Power",{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(AZ$2,Init!$F:$K,MATCH(AZ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BA$2,Init!$F:$K,MATCH(BA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BB$2,Init!$F:$K,MATCH(BB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BC$2,Init!$F:$K,MATCH(BC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BD$2,Init!$F:$K,MATCH(BD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BE$2,Init!$F:$K,MATCH(BE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BF$2,Init!$F:$K,MATCH(BF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BG$2,Init!$F:$K,MATCH(BG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BH$2,Init!$F:$K,MATCH(BH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BI$2,Init!$F:$K,MATCH(BI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BJ$2,Init!$F:$K,MATCH(BJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BK$2,Init!$F:$K,MATCH(BK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BL$2,Init!$F:$K,MATCH(BL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BM$2,Init!$F:$K,MATCH(BM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BN$2,Init!$F:$K,MATCH(BN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BO$2,Init!$F:$K,MATCH(BO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BP$2,Init!$F:$K,MATCH(BP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BQ$2,Init!$F:$K,MATCH(BQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BR$2,Init!$F:$K,MATCH(BR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BS$2,Init!$F:$K,MATCH(BS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BT$2,Init!$F:$K,MATCH(BT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BU$2,Init!$F:$K,MATCH(BU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BV$2,Init!$F:$K,MATCH(BV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"T2 Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$CI$3,0),FALSE)*VLOOKUP(BW$2,Init!$F:$K,MATCH(BW$3,Init!$F$4:$K$4,0),FALSE)","v":0}]

{"sheet":"NRRemarketing","index":44,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"New Resource Remarketing (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10071,"Drain, City of",{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B23,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B23,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B30,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B30,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B45,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B45,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10236,"Lane County Elec Coop",{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B77,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B77,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B88,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B88,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10333,"Ravalli County Elec Coop",{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B102,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B102,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10502,"Yakama Power",{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B131,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B131,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,IF(AND(D$2>=$AB$2,D$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,IF(AND(E$2>=$AB$2,E$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,IF(AND(F$2>=$AB$2,F$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,IF(AND(G$2>=$AB$2,G$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,IF(AND(H$2>=$AB$2,H$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,IF(AND(I$2>=$AB$2,I$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,IF(AND(J$2>=$AB$2,J$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,IF(AND(K$2>=$AB$2,K$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,IF(AND(L$2>=$AB$2,L$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,IF(AND(M$2>=$AB$2,M$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,IF(AND(N$2>=$AB$2,N$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,IF(AND(O$2>=$AB$2,O$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,IF(AND(P$2>=$AB$2,P$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,IF(AND(Q$2>=$AB$2,Q$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,IF(AND(R$2>=$AB$2,R$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,IF(AND(S$2>=$AB$2,S$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,IF(AND(T$2>=$AB$2,T$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,IF(AND(U$2>=$AB$2,U$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,IF(AND(V$2>=$AB$2,V$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,IF(AND(W$2>=$AB$2,W$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,IF(AND(X$2>=$AB$2,X$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,IF(AND(Y$2>=$AB$2,Y$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,IF(AND(Z$2>=$AB$2,Z$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,IF(AND(AA$2>=$AB$2,AA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,IF(AND(AB$2>=$AB$2,AB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,IF(AND(AC$2>=$AB$2,AC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,IF(AND(AD$2>=$AB$2,AD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,IF(AND(AE$2>=$AB$2,AE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,IF(AND(AF$2>=$AB$2,AF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,IF(AND(AG$2>=$AB$2,AG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,IF(AND(AH$2>=$AB$2,AH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,IF(AND(AI$2>=$AB$2,AI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,IF(AND(AJ$2>=$AB$2,AJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,IF(AND(AK$2>=$AB$2,AK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,IF(AND(AL$2>=$AB$2,AL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,IF(AND(AM$2>=$AB$2,AM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,IF(AND(AN$2>=$AB$2,AN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,IF(AND(AO$2>=$AB$2,AO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,IF(AND(AP$2>=$AB$2,AP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,IF(AND(AQ$2>=$AB$2,AQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,IF(AND(AR$2>=$AB$2,AR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,IF(AND(AS$2>=$AB$2,AS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,IF(AND(AT$2>=$AB$2,AT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,IF(AND(AU$2>=$AB$2,AU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,IF(AND(AV$2>=$AB$2,AV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,IF(AND(AW$2>=$AB$2,AW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,IF(AND(AX$2>=$AB$2,AX$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,IF(AND(AY$2>=$AB$2,AY$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(AZ$2<$AB$2,Init!$C$9,IF(AND(AZ$2>=$AB$2,AZ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AZ$2,I_NR!$B$2:$ABV$2,0)+IF(AZ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AZ$2)>9,YEAR(AZ$2)+1,YEAR(AZ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BA$2<$AB$2,Init!$C$9,IF(AND(BA$2>=$AB$2,BA$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BA$2,I_NR!$B$2:$ABV$2,0)+IF(BA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BA$2)>9,YEAR(BA$2)+1,YEAR(BA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BB$2<$AB$2,Init!$C$9,IF(AND(BB$2>=$AB$2,BB$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BB$2,I_NR!$B$2:$ABV$2,0)+IF(BB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BB$2)>9,YEAR(BB$2)+1,YEAR(BB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BC$2<$AB$2,Init!$C$9,IF(AND(BC$2>=$AB$2,BC$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BC$2,I_NR!$B$2:$ABV$2,0)+IF(BC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BC$2)>9,YEAR(BC$2)+1,YEAR(BC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BD$2<$AB$2,Init!$C$9,IF(AND(BD$2>=$AB$2,BD$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BD$2,I_NR!$B$2:$ABV$2,0)+IF(BD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BD$2)>9,YEAR(BD$2)+1,YEAR(BD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BE$2<$AB$2,Init!$C$9,IF(AND(BE$2>=$AB$2,BE$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BE$2,I_NR!$B$2:$ABV$2,0)+IF(BE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BE$2)>9,YEAR(BE$2)+1,YEAR(BE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BF$2<$AB$2,Init!$C$9,IF(AND(BF$2>=$AB$2,BF$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BF$2,I_NR!$B$2:$ABV$2,0)+IF(BF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BF$2)>9,YEAR(BF$2)+1,YEAR(BF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BG$2<$AB$2,Init!$C$9,IF(AND(BG$2>=$AB$2,BG$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BG$2,I_NR!$B$2:$ABV$2,0)+IF(BG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BG$2)>9,YEAR(BG$2)+1,YEAR(BG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BH$2<$AB$2,Init!$C$9,IF(AND(BH$2>=$AB$2,BH$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BH$2,I_NR!$B$2:$ABV$2,0)+IF(BH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BH$2)>9,YEAR(BH$2)+1,YEAR(BH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BI$2<$AB$2,Init!$C$9,IF(AND(BI$2>=$AB$2,BI$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BI$2,I_NR!$B$2:$ABV$2,0)+IF(BI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BI$2)>9,YEAR(BI$2)+1,YEAR(BI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BJ$2<$AB$2,Init!$C$9,IF(AND(BJ$2>=$AB$2,BJ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BJ$2,I_NR!$B$2:$ABV$2,0)+IF(BJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BJ$2)>9,YEAR(BJ$2)+1,YEAR(BJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BK$2<$AB$2,Init!$C$9,IF(AND(BK$2>=$AB$2,BK$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BK$2,I_NR!$B$2:$ABV$2,0)+IF(BK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BK$2)>9,YEAR(BK$2)+1,YEAR(BK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BL$2<$AB$2,Init!$C$9,IF(AND(BL$2>=$AB$2,BL$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BL$2,I_NR!$B$2:$ABV$2,0)+IF(BL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BL$2)>9,YEAR(BL$2)+1,YEAR(BL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BM$2<$AB$2,Init!$C$9,IF(AND(BM$2>=$AB$2,BM$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BM$2,I_NR!$B$2:$ABV$2,0)+IF(BM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BM$2)>9,YEAR(BM$2)+1,YEAR(BM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BN$2<$AB$2,Init!$C$9,IF(AND(BN$2>=$AB$2,BN$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BN$2,I_NR!$B$2:$ABV$2,0)+IF(BN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BN$2)>9,YEAR(BN$2)+1,YEAR(BN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BO$2<$AB$2,Init!$C$9,IF(AND(BO$2>=$AB$2,BO$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BO$2,I_NR!$B$2:$ABV$2,0)+IF(BO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BO$2)>9,YEAR(BO$2)+1,YEAR(BO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BP$2<$AB$2,Init!$C$9,IF(AND(BP$2>=$AB$2,BP$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BP$2,I_NR!$B$2:$ABV$2,0)+IF(BP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BP$2)>9,YEAR(BP$2)+1,YEAR(BP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BQ$2<$AB$2,Init!$C$9,IF(AND(BQ$2>=$AB$2,BQ$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BQ$2,I_NR!$B$2:$ABV$2,0)+IF(BQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BQ$2)>9,YEAR(BQ$2)+1,YEAR(BQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BR$2<$AB$2,Init!$C$9,IF(AND(BR$2>=$AB$2,BR$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BR$2,I_NR!$B$2:$ABV$2,0)+IF(BR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BR$2)>9,YEAR(BR$2)+1,YEAR(BR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BS$2<$AB$2,Init!$C$9,IF(AND(BS$2>=$AB$2,BS$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BS$2,I_NR!$B$2:$ABV$2,0)+IF(BS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BS$2)>9,YEAR(BS$2)+1,YEAR(BS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BT$2<$AB$2,Init!$C$9,IF(AND(BT$2>=$AB$2,BT$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BT$2,I_NR!$B$2:$ABV$2,0)+IF(BT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BT$2)>9,YEAR(BT$2)+1,YEAR(BT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BU$2<$AB$2,Init!$C$9,IF(AND(BU$2>=$AB$2,BU$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BU$2,I_NR!$B$2:$ABV$2,0)+IF(BU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BU$2)>9,YEAR(BU$2)+1,YEAR(BU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BV$2<$AB$2,Init!$C$9,IF(AND(BV$2>=$AB$2,BV$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BV$2,I_NR!$B$2:$ABV$2,0)+IF(BV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BV$2)>9,YEAR(BV$2)+1,YEAR(BV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$CI,MATCH(\"NR Remarketing \"&IF(BW$2<$AB$2,Init!$C$9,IF(AND(BW$2>=$AB$2,BW$2<$AZ$2),Init!$C$9+1,Init!$C$9+2)),TOCA!$B$3:$AAY$3,0),FALSE)*VLOOKUP(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(BW$2,I_NR!$B$2:$ABV$2,0)+IF(BW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(BW$2)>9,YEAR(BW$2)+1,YEAR(BW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]

{"sheet":"Customer NR","index":45,"n_rows":137,"n_cols":75,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Customer Loads (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2025-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+IF(AX3=\"HLH\",EOMONTH(AW2,0)+1,AW2)","v":"2027-09-01"},{"$f":"+IF(AY3=\"HLH\",EOMONTH(AX2,0)+1,AX2)","v":"2027-09-01"},{"$f":"+IF(AZ3=\"HLH\",EOMONTH(AY2,0)+1,AY2)","v":"2027-10-01"},{"$f":"+IF(BA3=\"HLH\",EOMONTH(AZ2,0)+1,AZ2)","v":"2027-10-01"},{"$f":"+IF(BB3=\"HLH\",EOMONTH(BA2,0)+1,BA2)","v":"2027-11-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2027-11-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2027-12-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2027-12-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2028-01-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2028-01-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2028-02-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2028-02-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2028-03-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2028-03-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2028-04-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2028-04-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2028-05-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2028-05-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2028-06-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2028-06-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2028-07-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2028-07-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2028-08-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2028-08-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2028-09-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",{"$f":"Tier1!D4+IF(Init!$S5=0,0,SliceResource!D4)+IF(Init!$T5=0,Tier2!D4,'PNGC T2 Allocation'!D4)+T2Remarketing!D4","v":232.20500000000001},{"$f":"Tier1!E4+IF(Init!$S5=0,0,SliceResource!E4)+IF(Init!$T5=0,Tier2!E4,'PNGC T2 Allocation'!E4)+T2Remarketing!E4","v":191.15600000000001},{"$f":"Tier1!F4+IF(Init!$S5=0,0,SliceResource!F4)+IF(Init!$T5=0,Tier2!F4,'PNGC T2 Allocation'!F4)+T2Remarketing!F4","v":169.41900000000001},{"$f":"Tier1!G4+IF(Init!$S5=0,0,SliceResource!G4)+IF(Init!$T5=0,Tier2!G4,'PNGC T2 Allocation'!G4)+T2Remarketing!G4","v":123.872},{"$f":"Tier1!H4+IF(Init!$S5=0,0,SliceResource!H4)+IF(Init!$T5=0,Tier2!H4,'PNGC T2 Allocation'!H4)+T2Remarketing!H4","v":171.94499999999999},{"$f":"Tier1!I4+IF(Init!$S5=0,0,SliceResource!I4)+IF(Init!$T5=0,Tier2!I4,'PNGC T2 Allocation'!I4)+T2Remarketing!I4","v":133.024},{"$f":"Tier1!J4+IF(Init!$S5=0,0,SliceResource!J4)+IF(Init!$T5=0,Tier2!J4,'PNGC T2 Allocation'!J4)+T2Remarketing!J4","v":191.46},{"$f":"Tier1!K4+IF(Init!$S5=0,0,SliceResource!K4)+IF(Init!$T5=0,Tier2!K4,'PNGC T2 Allocation'!K4)+T2Remarketing!K4","v":117.994},{"$f":"Tier1!L4+IF(Init!$S5=0,0,SliceResource!L4)+IF(Init!$T5=0,Tier2!L4,'PNGC T2 Allocation'!L4)+T2Remarketing!L4","v":153.70400000000001},{"$f":"Tier1!M4+IF(Init!$S5=0,0,SliceResource!M4)+IF(Init!$T5=0,Tier2!M4,'PNGC T2 Allocation'!M4)+T2Remarketing!M4","v":117.33499999999999},{"$f":"Tier1!N4+IF(Init!$S5=0,0,SliceResource!N4)+IF(Init!$T5=0,Tier2!N4,'PNGC T2 Allocation'!N4)+T2Remarketing!N4","v":195.078},{"$f":"Tier1!O4+IF(Init!$S5=0,0,SliceResource!O4)+IF(Init!$T5=0,Tier2!O4,'PNGC T2 Allocation'!O4)+T2Remarketing!O4","v":115.383},{"$f":"Tier1!P4+IF(Init!$S5=0,0,SliceResource!P4)+IF(Init!$T5=0,Tier2!P4,'PNGC T2 Allocation'!P4)+T2Remarketing!P4","v":240.922},{"$f":"Tier1!Q4+IF(Init!$S5=0,0,SliceResource!Q4)+IF(Init!$T5=0,Tier2!Q4,'PNGC T2 Allocation'!Q4)+T2Remarketing!Q4","v":153.45599999999999},{"$f":"Tier1!R4+IF(Init!$S5=0,0,SliceResource!R4)+IF(Init!$T5=0,Tier2!R4,'PNGC T2 Allocation'!R4)+T2Remarketing!R4","v":330.666},{"$f":"Tier1!S4+IF(Init!$S5=0,0,SliceResource!S4)+IF(Init!$T5=0,Tier2!S4,'PNGC T2 Allocation'!S4)+T2Remarketing!S4","v":311.65499999999997},{"$f":"Tier1!T4+IF(Init!$S5=0,0,SliceResource!T4)+IF(Init!$T5=0,Tier2!T4,'PNGC T2 Allocation'!T4)+T2Remarketing!T4","v":437.57},{"$f":"Tier1!U4+IF(Init!$S5=0,0,SliceResource!U4)+IF(Init!$T5=0,Tier2!U4,'PNGC T2 Allocation'!U4)+T2Remarketing!U4","v":380.16199999999998},{"$f":"Tier1!V4+IF(Init!$S5=0,0,SliceResource!V4)+IF(Init!$T5=0,Tier2!V4,'PNGC T2 Allocation'!V4)+T2Remarketing!V4","v":596.15700000000004},{"$f":"Tier1!W4+IF(Init!$S5=0,0,SliceResource!W4)+IF(Init!$T5=0,Tier2!W4,'PNGC T2 Allocation'!W4)+T2Remarketing!W4","v":535.87300000000005},{"$f":"Tier1!X4+IF(Init!$S5=0,0,SliceResource!X4)+IF(Init!$T5=0,Tier2!X4,'PNGC T2 Allocation'!X4)+T2Remarketing!X4","v":573.68700000000001},{"$f":"Tier1!Y4+IF(Init!$S5=0,0,SliceResource!Y4)+IF(Init!$T5=0,Tier2!Y4,'PNGC T2 Allocation'!Y4)+T2Remarketing!Y4","v":483.97199999999998},{"$f":"Tier1!Z4+IF(Init!$S5=0,0,SliceResource!Z4)+IF(Init!$T5=0,Tier2!Z4,'PNGC T2 Allocation'!Z4)+T2Remarketing!Z4","v":342.67},{"$f":"Tier1!AA4+IF(Init!$S5=0,0,SliceResource!AA4)+IF(Init!$T5=0,Tier2!AA4,'PNGC T2 Allocation'!AA4)+T2Remarketing!AA4","v":371.25599999999997},{"$f":"Tier1!AB4+IF(Init!$S5=0,0,SliceResource!AB4)+IF(Init!$T5=0,Tier2!AB4,'PNGC T2 Allocation'!AB4)+T2Remarketing!AB4","v":232.20500000000001},{"$f":"Tier1!AC4+IF(Init!$S5=0,0,SliceResource!AC4)+IF(Init!$T5=0,Tier2!AC4,'PNGC T2 Allocation'!AC4)+T2Remarketing!AC4","v":191.15600000000001},{"$f":"Tier1!AD4+IF(Init!$S5=0,0,SliceResource!AD4)+IF(Init!$T5=0,Tier2!AD4,'PNGC T2 Allocation'!AD4)+T2Remarketing!AD4","v":169.41900000000001},{"$f":"Tier1!AE4+IF(Init!$S5=0,0,SliceResource!AE4)+IF(Init!$T5=0,Tier2!AE4,'PNGC T2 Allocation'!AE4)+T2Remarketing!AE4","v":123.872},{"$f":"Tier1!AF4+IF(Init!$S5=0,0,SliceResource!AF4)+IF(Init!$T5=0,Tier2!AF4,'PNGC T2 Allocation'!AF4)+T2Remarketing!AF4","v":171.94499999999999},{"$f":"Tier1!AG4+IF(Init!$S5=0,0,SliceResource!AG4)+IF(Init!$T5=0,Tier2!AG4,'PNGC T2 Allocation'!AG4)+T2Remarketing!AG4","v":133.024},{"$f":"Tier1!AH4+IF(Init!$S5=0,0,SliceResource!AH4)+IF(Init!$T5=0,Tier2!AH4,'PNGC T2 Allocation'!AH4)+T2Remarketing!AH4","v":191.46},{"$f":"Tier1!AI4+IF(Init!$S5=0,0,SliceResource!AI4)+IF(Init!$T5=0,Tier2!AI4,'PNGC T2 Allocation'!AI4)+T2Remarketing!AI4","v":117.994},{"$f":"Tier1!AJ4+IF(Init!$S5=0,0,SliceResource!AJ4)+IF(Init!$T5=0,Tier2!AJ4,'PNGC T2 Allocation'!AJ4)+T2Remarketing!AJ4","v":153.70400000000001},{"$f":"Tier1!AK4+IF(Init!$S5=0,0,SliceResource!AK4)+IF(Init!$T5=0,Tier2!AK4,'PNGC T2 Allocation'!AK4)+T2Remarketing!AK4","v":117.33499999999999},{"$f":"Tier1!AL4+IF(Init!$S5=0,0,SliceResource!AL4)+IF(Init!$T5=0,Tier2!AL4,'PNGC T2 Allocation'!AL4)+T2Remarketing!AL4","v":195.078},{"$f":"Tier1!AM4+IF(Init!$S5=0,0,SliceResource!AM4)+IF(Init!$T5=0,Tier2!AM4,'PNGC T2 Allocation'!AM4)+T2Remarketing!AM4","v":115.383},{"$f":"Tier1!AN4+IF(Init!$S5=0,0,SliceResource!AN4)+IF(Init!$T5=0,Tier2!AN4,'PNGC T2 Allocation'!AN4)+T2Remarketing!AN4","v":240.922},{"$f":"Tier1!AO4+IF(Init!$S5=0,0,SliceResource!AO4)+IF(Init!$T5=0,Tier2!AO4,'PNGC T2 Allocation'!AO4)+T2Remarketing!AO4","v":153.45599999999999},{"$f":"Tier1!AP4+IF(Init!$S5=0,0,SliceResource!AP4)+IF(Init!$T5=0,Tier2!AP4,'PNGC T2 Allocation'!AP4)+T2Remarketing!AP4","v":330.666},{"$f":"Tier1!AQ4+IF(Init!$S5=0,0,SliceResource!AQ4)+IF(Init!$T5=0,Tier2!AQ4,'PNGC T2 Allocation'!AQ4)+T2Remarketing!AQ4","v":311.65499999999997},{"$f":"Tier1!AR4+IF(Init!$S5=0,0,SliceResource!AR4)+IF(Init!$T5=0,Tier2!AR4,'PNGC T2 Allocation'!AR4)+T2Remarketing!AR4","v":437.57},{"$f":"Tier1!AS4+IF(Init!$S5=0,0,SliceResource!AS4)+IF(Init!$T5=0,Tier2!AS4,'PNGC T2 Allocation'!AS4)+T2Remarketing!AS4","v":380.16199999999998},{"$f":"Tier1!AT4+IF(Init!$S5=0,0,SliceResource!AT4)+IF(Init!$T5=0,Tier2!AT4,'PNGC T2 Allocation'!AT4)+T2Remarketing!AT4","v":596.15700000000004},{"$f":"Tier1!AU4+IF(Init!$S5=0,0,SliceResource!AU4)+IF(Init!$T5=0,Tier2!AU4,'PNGC T2 Allocation'!AU4)+T2Remarketing!AU4","v":535.87300000000005},{"$f":"Tier1!AV4+IF(Init!$S5=0,0,SliceResource!AV4)+IF(Init!$T5=0,Tier2!AV4,'PNGC T2 Allocation'!AV4)+T2Remarketing!AV4","v":573.68700000000001},{"$f":"Tier1!AW4+IF(Init!$S5=0,0,SliceResource!AW4)+IF(Init!$T5=0,Tier2!AW4,'PNGC T2 Allocation'!AW4)+T2Remarketing!AW4","v":483.97199999999998},{"$f":"Tier1!AX4+IF(Init!$S5=0,0,SliceResource!AX4)+IF(Init!$T5=0,Tier2!AX4,'PNGC T2 Allocation'!AX4)+T2Remarketing!AX4","v":342.67},{"$f":"Tier1!AY4+IF(Init!$S5=0,0,SliceResource!AY4)+IF(Init!$T5=0,Tier2!AY4,'PNGC T2 Allocation'!AY4)+T2Remarketing!AY4","v":371.25599999999997},{"$f":"Tier1!AZ4+IF(Init!$S5=0,0,SliceResource!AZ4)+IF(Init!$T5=0,Tier2!AZ4,'PNGC T2 Allocation'!AZ4)+T2Remarketing!AZ4","v":232.20500000000001},{"$f":"Tier1!BA4+IF(Init!$S5=0,0,SliceResource!BA4)+IF(Init!$T5=0,Tier2!BA4,'PNGC T2 Allocation'!BA4)+T2Remarketing!BA4","v":191.15600000000001},{"$f":"Tier1!BB4+IF(Init!$S5=0,0,SliceResource!BB4)+IF(Init!$T5=0,Tier2!BB4,'PNGC T2 Allocation'!BB4)+T2Remarketing!BB4","v":169.41900000000001},{"$f":"Tier1!BC4+IF(Init!$S5=0,0,SliceResource!BC4)+IF(Init!$T5=0,Tier2!BC4,'PNGC T2 Allocation'!BC4)+T2Remarketing!BC4","v":123.872},{"$f":"Tier1!BD4+IF(Init!$S5=0,0,SliceResource!BD4)+IF(Init!$T5=0,Tier2!BD4,'PNGC T2 Allocation'!BD4)+T2Remarketing!BD4","v":171.94499999999999},{"$f":"Tier1!BE4+IF(Init!$S5=0,0,SliceResource!BE4)+IF(Init!$T5=0,Tier2!BE4,'PNGC T2 Allocation'!BE4)+T2Remarketing!BE4","v":133.024},{"$f":"Tier1!BF4+IF(Init!$S5=0,0,SliceResource!BF4)+IF(Init!$T5=0,Tier2!BF4,'PNGC T2 Allocation'!BF4)+T2Remarketing!BF4","v":191.46},{"$f":"Tier1!BG4+IF(Init!$S5=0,0,SliceResource!BG4)+IF(Init!$T5=0,Tier2!BG4,'PNGC T2 Allocation'!BG4)+T2Remarketing!BG4","v":117.994},{"$f":"Tier1!BH4+IF(Init!$S5=0,0,SliceResource!BH4)+IF(Init!$T5=0,Tier2!BH4,'PNGC T2 Allocation'!BH4)+T2Remarketing!BH4","v":158.98400000000001},{"$f":"Tier1!BI4+IF(Init!$S5=0,0,SliceResource!BI4)+IF(Init!$T5=0,Tier2!BI4,'PNGC T2 Allocation'!BI4)+T2Remarketing!BI4","v":121.36499999999999},{"$f":"Tier1!BJ4+IF(Init!$S5=0,0,SliceResource!BJ4)+IF(Init!$T5=0,Tier2!BJ4,'PNGC T2 Allocation'!BJ4)+T2Remarketing!BJ4","v":195.078},{"$f":"Tier1!BK4+IF(Init!$S5=0,0,SliceResource!BK4)+IF(Init!$T5=0,Tier2!BK4,'PNGC T2 Allocation'!BK4)+T2Remarketing!BK4","v":115.383},{"$f":"Tier1!BL4+IF(Init!$S5=0,0,SliceResource!BL4)+IF(Init!$T5=0,Tier2!BL4,'PNGC T2 Allocation'!BL4)+T2Remarketing!BL4","v":240.922},{"$f":"Tier1!BM4+IF(Init!$S5=0,0,SliceResource!BM4)+IF(Init!$T5=0,Tier2!BM4,'PNGC T2 Allocation'!BM4)+T2Remarketing!BM4","v":153.45599999999999},{"$f":"Tier1!BN4+IF(Init!$S5=0,0,SliceResource!BN4)+IF(Init!$T5=0,Tier2!BN4,'PNGC T2 Allocation'!BN4)+T2Remarketing!BN4","v":330.666},{"$f":"Tier1!BO4+IF(Init!$S5=0,0,SliceResource!BO4)+IF(Init!$T5=0,Tier2!BO4,'PNGC T2 Allocation'!BO4)+T2Remarketing!BO4","v":311.65499999999997},{"$f":"Tier1!BP4+IF(Init!$S5=0,0,SliceResource!BP4)+IF(Init!$T5=0,Tier2!BP4,'PNGC T2 Allocation'!BP4)+T2Remarketing!BP4","v":437.57},{"$f":"Tier1!BQ4+IF(Init!$S5=0,0,SliceResource!BQ4)+IF(Init!$T5=0,Tier2!BQ4,'PNGC T2 Allocation'!BQ4)+T2Remarketing!BQ4","v":380.16199999999998},{"$f":"Tier1!BR4+IF(Init!$S5=0,0,SliceResource!BR4)+IF(Init!$T5=0,Tier2!BR4,'PNGC T2 Allocation'!BR4)+T2Remarketing!BR4","v":596.15700000000004},{"$f":"Tier1!BS4+IF(Init!$S5=0,0,SliceResource!BS4)+IF(Init!$T5=0,Tier2!BS4,'PNGC T2 Allocation'!BS4)+T2Remarketing!BS4","v":535.87300000000005},{"$f":"Tier1!BT4+IF(Init!$S5=0,0,SliceResource!BT4)+IF(Init!$T5=0,Tier2!BT4,'PNGC T2 Allocation'!BT4)+T2Remarketing!BT4","v":573.68700000000001},{"$f":"Tier1!BU4+IF(Init!$S5=0,0,SliceResource!BU4)+IF(Init!$T5=0,Tier2!BU4,'PNGC T2 Allocation'!BU4)+T2Remarketing!BU4","v":483.97199999999998},{"$f":"Tier1!BV4+IF(Init!$S5=0,0,SliceResource!BV4)+IF(Init!$T5=0,Tier2!BV4,'PNGC T2 Allocation'!BV4)+T2Remarketing!BV4","v":342.67},{"$f":"Tier1!BW4+IF(Init!$S5=0,0,SliceResource!BW4)+IF(Init!$T5=0,Tier2!BW4,'PNGC T2 Allocation'!BW4)+T2Remarketing!BW4","v":371.25599999999997}]
[null,10024,"Benton County PUD #1",{"$f":"Tier1!D5+IF(Init!$S6=0,0,SliceResource!D5)+IF(Init!$T6=0,Tier2!D5,'PNGC T2 Allocation'!D5)+T2Remarketing!D5","v":77158},{"$f":"Tier1!E5+IF(Init!$S6=0,0,SliceResource!E5)+IF(Init!$T6=0,Tier2!E5,'PNGC T2 Allocation'!E5)+T2Remarketing!E5","v":48400.538999999997},{"$f":"Tier1!F5+IF(Init!$S6=0,0,SliceResource!F5)+IF(Init!$T6=0,Tier2!F5,'PNGC T2 Allocation'!F5)+T2Remarketing!F5","v":72227.281000000003},{"$f":"Tier1!G5+IF(Init!$S6=0,0,SliceResource!G5)+IF(Init!$T6=0,Tier2!G5,'PNGC T2 Allocation'!G5)+T2Remarketing!G5","v":52508.055},{"$f":"Tier1!H5+IF(Init!$S6=0,0,SliceResource!H5)+IF(Init!$T6=0,Tier2!H5,'PNGC T2 Allocation'!H5)+T2Remarketing!H5","v":86734.523000000001},{"$f":"Tier1!I5+IF(Init!$S6=0,0,SliceResource!I5)+IF(Init!$T6=0,Tier2!I5,'PNGC T2 Allocation'!I5)+T2Remarketing!I5","v":63806.476999999999},{"$f":"Tier1!J5+IF(Init!$S6=0,0,SliceResource!J5)+IF(Init!$T6=0,Tier2!J5,'PNGC T2 Allocation'!J5)+T2Remarketing!J5","v":83512.383000000002},{"$f":"Tier1!K5+IF(Init!$S6=0,0,SliceResource!K5)+IF(Init!$T6=0,Tier2!K5,'PNGC T2 Allocation'!K5)+T2Remarketing!K5","v":60881.820000000007},{"$f":"Tier1!L5+IF(Init!$S6=0,0,SliceResource!L5)+IF(Init!$T6=0,Tier2!L5,'PNGC T2 Allocation'!L5)+T2Remarketing!L5","v":77853.125},{"$f":"Tier1!M5+IF(Init!$S6=0,0,SliceResource!M5)+IF(Init!$T6=0,Tier2!M5,'PNGC T2 Allocation'!M5)+T2Remarketing!M5","v":53920.233999999997},{"$f":"Tier1!N5+IF(Init!$S6=0,0,SliceResource!N5)+IF(Init!$T6=0,Tier2!N5,'PNGC T2 Allocation'!N5)+T2Remarketing!N5","v":76669.172000000006},{"$f":"Tier1!O5+IF(Init!$S6=0,0,SliceResource!O5)+IF(Init!$T6=0,Tier2!O5,'PNGC T2 Allocation'!O5)+T2Remarketing!O5","v":51146.398000000001},{"$f":"Tier1!P5+IF(Init!$S6=0,0,SliceResource!P5)+IF(Init!$T6=0,Tier2!P5,'PNGC T2 Allocation'!P5)+T2Remarketing!P5","v":78775.641000000003},{"$f":"Tier1!Q5+IF(Init!$S6=0,0,SliceResource!Q5)+IF(Init!$T6=0,Tier2!Q5,'PNGC T2 Allocation'!Q5)+T2Remarketing!Q5","v":49321.945},{"$f":"Tier1!R5+IF(Init!$S6=0,0,SliceResource!R5)+IF(Init!$T6=0,Tier2!R5,'PNGC T2 Allocation'!R5)+T2Remarketing!R5","v":94747.758000000002},{"$f":"Tier1!S5+IF(Init!$S6=0,0,SliceResource!S5)+IF(Init!$T6=0,Tier2!S5,'PNGC T2 Allocation'!S5)+T2Remarketing!S5","v":66750.679999999993},{"$f":"Tier1!T5+IF(Init!$S6=0,0,SliceResource!T5)+IF(Init!$T6=0,Tier2!T5,'PNGC T2 Allocation'!T5)+T2Remarketing!T5","v":123267.43799999999},{"$f":"Tier1!U5+IF(Init!$S6=0,0,SliceResource!U5)+IF(Init!$T6=0,Tier2!U5,'PNGC T2 Allocation'!U5)+T2Remarketing!U5","v":75813.219000000012},{"$f":"Tier1!V5+IF(Init!$S6=0,0,SliceResource!V5)+IF(Init!$T6=0,Tier2!V5,'PNGC T2 Allocation'!V5)+T2Remarketing!V5","v":138509.5},{"$f":"Tier1!W5+IF(Init!$S6=0,0,SliceResource!W5)+IF(Init!$T6=0,Tier2!W5,'PNGC T2 Allocation'!W5)+T2Remarketing!W5","v":93522.562999999995},{"$f":"Tier1!X5+IF(Init!$S6=0,0,SliceResource!X5)+IF(Init!$T6=0,Tier2!X5,'PNGC T2 Allocation'!X5)+T2Remarketing!X5","v":126108.711},{"$f":"Tier1!Y5+IF(Init!$S6=0,0,SliceResource!Y5)+IF(Init!$T6=0,Tier2!Y5,'PNGC T2 Allocation'!Y5)+T2Remarketing!Y5","v":76007.648000000001},{"$f":"Tier1!Z5+IF(Init!$S6=0,0,SliceResource!Z5)+IF(Init!$T6=0,Tier2!Z5,'PNGC T2 Allocation'!Z5)+T2Remarketing!Z5","v":81567.726999999999},{"$f":"Tier1!AA5+IF(Init!$S6=0,0,SliceResource!AA5)+IF(Init!$T6=0,Tier2!AA5,'PNGC T2 Allocation'!AA5)+T2Remarketing!AA5","v":54450.851999999999},{"$f":"Tier1!AB5+IF(Init!$S6=0,0,SliceResource!AB5)+IF(Init!$T6=0,Tier2!AB5,'PNGC T2 Allocation'!AB5)+T2Remarketing!AB5","v":77618.187999999995},{"$f":"Tier1!AC5+IF(Init!$S6=0,0,SliceResource!AC5)+IF(Init!$T6=0,Tier2!AC5,'PNGC T2 Allocation'!AC5)+T2Remarketing!AC5","v":48689.351999999999},{"$f":"Tier1!AD5+IF(Init!$S6=0,0,SliceResource!AD5)+IF(Init!$T6=0,Tier2!AD5,'PNGC T2 Allocation'!AD5)+T2Remarketing!AD5","v":72589.968999999997},{"$f":"Tier1!AE5+IF(Init!$S6=0,0,SliceResource!AE5)+IF(Init!$T6=0,Tier2!AE5,'PNGC T2 Allocation'!AE5)+T2Remarketing!AE5","v":52771.906000000003},{"$f":"Tier1!AF5+IF(Init!$S6=0,0,SliceResource!AF5)+IF(Init!$T6=0,Tier2!AF5,'PNGC T2 Allocation'!AF5)+T2Remarketing!AF5","v":86790.031000000003},{"$f":"Tier1!AG5+IF(Init!$S6=0,0,SliceResource!AG5)+IF(Init!$T6=0,Tier2!AG5,'PNGC T2 Allocation'!AG5)+T2Remarketing!AG5","v":63847.328000000001},{"$f":"Tier1!AH5+IF(Init!$S6=0,0,SliceResource!AH5)+IF(Init!$T6=0,Tier2!AH5,'PNGC T2 Allocation'!AH5)+T2Remarketing!AH5","v":83636.570000000007},{"$f":"Tier1!AI5+IF(Init!$S6=0,0,SliceResource!AI5)+IF(Init!$T6=0,Tier2!AI5,'PNGC T2 Allocation'!AI5)+T2Remarketing!AI5","v":60948.18},{"$f":"Tier1!AJ5+IF(Init!$S6=0,0,SliceResource!AJ5)+IF(Init!$T6=0,Tier2!AJ5,'PNGC T2 Allocation'!AJ5)+T2Remarketing!AJ5","v":78188.898000000001},{"$f":"Tier1!AK5+IF(Init!$S6=0,0,SliceResource!AK5)+IF(Init!$T6=0,Tier2!AK5,'PNGC T2 Allocation'!AK5)+T2Remarketing!AK5","v":54152.851999999999},{"$f":"Tier1!AL5+IF(Init!$S6=0,0,SliceResource!AL5)+IF(Init!$T6=0,Tier2!AL5,'PNGC T2 Allocation'!AL5)+T2Remarketing!AL5","v":77072.883000000002},{"$f":"Tier1!AM5+IF(Init!$S6=0,0,SliceResource!AM5)+IF(Init!$T6=0,Tier2!AM5,'PNGC T2 Allocation'!AM5)+T2Remarketing!AM5","v":51432.563000000002},{"$f":"Tier1!AN5+IF(Init!$S6=0,0,SliceResource!AN5)+IF(Init!$T6=0,Tier2!AN5,'PNGC T2 Allocation'!AN5)+T2Remarketing!AN5","v":79244.820000000007},{"$f":"Tier1!AO5+IF(Init!$S6=0,0,SliceResource!AO5)+IF(Init!$T6=0,Tier2!AO5,'PNGC T2 Allocation'!AO5)+T2Remarketing!AO5","v":49615.913999999997},{"$f":"Tier1!AP5+IF(Init!$S6=0,0,SliceResource!AP5)+IF(Init!$T6=0,Tier2!AP5,'PNGC T2 Allocation'!AP5)+T2Remarketing!AP5","v":95228.148000000001},{"$f":"Tier1!AQ5+IF(Init!$S6=0,0,SliceResource!AQ5)+IF(Init!$T6=0,Tier2!AQ5,'PNGC T2 Allocation'!AQ5)+T2Remarketing!AQ5","v":67089.648000000001},{"$f":"Tier1!AR5+IF(Init!$S6=0,0,SliceResource!AR5)+IF(Init!$T6=0,Tier2!AR5,'PNGC T2 Allocation'!AR5)+T2Remarketing!AR5","v":123795.898},{"$f":"Tier1!AS5+IF(Init!$S6=0,0,SliceResource!AS5)+IF(Init!$T6=0,Tier2!AS5,'PNGC T2 Allocation'!AS5)+T2Remarketing!AS5","v":76138.554999999993},{"$f":"Tier1!AT5+IF(Init!$S6=0,0,SliceResource!AT5)+IF(Init!$T6=0,Tier2!AT5,'PNGC T2 Allocation'!AT5)+T2Remarketing!AT5","v":139063.266},{"$f":"Tier1!AU5+IF(Init!$S6=0,0,SliceResource!AU5)+IF(Init!$T6=0,Tier2!AU5,'PNGC T2 Allocation'!AU5)+T2Remarketing!AU5","v":93896.656000000003},{"$f":"Tier1!AV5+IF(Init!$S6=0,0,SliceResource!AV5)+IF(Init!$T6=0,Tier2!AV5,'PNGC T2 Allocation'!AV5)+T2Remarketing!AV5","v":126637.539},{"$f":"Tier1!AW5+IF(Init!$S6=0,0,SliceResource!AW5)+IF(Init!$T6=0,Tier2!AW5,'PNGC T2 Allocation'!AW5)+T2Remarketing!AW5","v":76326.616999999998},{"$f":"Tier1!AX5+IF(Init!$S6=0,0,SliceResource!AX5)+IF(Init!$T6=0,Tier2!AX5,'PNGC T2 Allocation'!AX5)+T2Remarketing!AX5","v":82011.601999999999},{"$f":"Tier1!AY5+IF(Init!$S6=0,0,SliceResource!AY5)+IF(Init!$T6=0,Tier2!AY5,'PNGC T2 Allocation'!AY5)+T2Remarketing!AY5","v":54747.32},{"$f":"Tier1!AZ5+IF(Init!$S6=0,0,SliceResource!AZ5)+IF(Init!$T6=0,Tier2!AZ5,'PNGC T2 Allocation'!AZ5)+T2Remarketing!AZ5","v":78092.593999999997},{"$f":"Tier1!BA5+IF(Init!$S6=0,0,SliceResource!BA5)+IF(Init!$T6=0,Tier2!BA5,'PNGC T2 Allocation'!BA5)+T2Remarketing!BA5","v":48972.438000000002},{"$f":"Tier1!BB5+IF(Init!$S6=0,0,SliceResource!BB5)+IF(Init!$T6=0,Tier2!BB5,'PNGC T2 Allocation'!BB5)+T2Remarketing!BB5","v":72940.758000000002},{"$f":"Tier1!BC5+IF(Init!$S6=0,0,SliceResource!BC5)+IF(Init!$T6=0,Tier2!BC5,'PNGC T2 Allocation'!BC5)+T2Remarketing!BC5","v":53044.383000000002},{"$f":"Tier1!BD5+IF(Init!$S6=0,0,SliceResource!BD5)+IF(Init!$T6=0,Tier2!BD5,'PNGC T2 Allocation'!BD5)+T2Remarketing!BD5","v":86834.241999999998},{"$f":"Tier1!BE5+IF(Init!$S6=0,0,SliceResource!BE5)+IF(Init!$T6=0,Tier2!BE5,'PNGC T2 Allocation'!BE5)+T2Remarketing!BE5","v":63879.866999999998},{"$f":"Tier1!BF5+IF(Init!$S6=0,0,SliceResource!BF5)+IF(Init!$T6=0,Tier2!BF5,'PNGC T2 Allocation'!BF5)+T2Remarketing!BF5","v":83444.710999999996},{"$f":"Tier1!BG5+IF(Init!$S6=0,0,SliceResource!BG5)+IF(Init!$T6=0,Tier2!BG5,'PNGC T2 Allocation'!BG5)+T2Remarketing!BG5","v":60808.258000000002},{"$f":"Tier1!BH5+IF(Init!$S6=0,0,SliceResource!BH5)+IF(Init!$T6=0,Tier2!BH5,'PNGC T2 Allocation'!BH5)+T2Remarketing!BH5","v":80301.687999999995},{"$f":"Tier1!BI5+IF(Init!$S6=0,0,SliceResource!BI5)+IF(Init!$T6=0,Tier2!BI5,'PNGC T2 Allocation'!BI5)+T2Remarketing!BI5","v":55619.203000000001},{"$f":"Tier1!BJ5+IF(Init!$S6=0,0,SliceResource!BJ5)+IF(Init!$T6=0,Tier2!BJ5,'PNGC T2 Allocation'!BJ5)+T2Remarketing!BJ5","v":77145.960999999981},{"$f":"Tier1!BK5+IF(Init!$S6=0,0,SliceResource!BK5)+IF(Init!$T6=0,Tier2!BK5,'PNGC T2 Allocation'!BK5)+T2Remarketing!BK5","v":51481.336000000003},{"$f":"Tier1!BL5+IF(Init!$S6=0,0,SliceResource!BL5)+IF(Init!$T6=0,Tier2!BL5,'PNGC T2 Allocation'!BL5)+T2Remarketing!BL5","v":79384.452999999994},{"$f":"Tier1!BM5+IF(Init!$S6=0,0,SliceResource!BM5)+IF(Init!$T6=0,Tier2!BM5,'PNGC T2 Allocation'!BM5)+T2Remarketing!BM5","v":49682.25},{"$f":"Tier1!BN5+IF(Init!$S6=0,0,SliceResource!BN5)+IF(Init!$T6=0,Tier2!BN5,'PNGC T2 Allocation'!BN5)+T2Remarketing!BN5","v":95360.406000000003},{"$f":"Tier1!BO5+IF(Init!$S6=0,0,SliceResource!BO5)+IF(Init!$T6=0,Tier2!BO5,'PNGC T2 Allocation'!BO5)+T2Remarketing!BO5","v":67227.312999999995},{"$f":"Tier1!BP5+IF(Init!$S6=0,0,SliceResource!BP5)+IF(Init!$T6=0,Tier2!BP5,'PNGC T2 Allocation'!BP5)+T2Remarketing!BP5","v":124011.20299999999},{"$f":"Tier1!BQ5+IF(Init!$S6=0,0,SliceResource!BQ5)+IF(Init!$T6=0,Tier2!BQ5,'PNGC T2 Allocation'!BQ5)+T2Remarketing!BQ5","v":76271.093999999997},{"$f":"Tier1!BR5+IF(Init!$S6=0,0,SliceResource!BR5)+IF(Init!$T6=0,Tier2!BR5,'PNGC T2 Allocation'!BR5)+T2Remarketing!BR5","v":139358.54699999999},{"$f":"Tier1!BS5+IF(Init!$S6=0,0,SliceResource!BS5)+IF(Init!$T6=0,Tier2!BS5,'PNGC T2 Allocation'!BS5)+T2Remarketing!BS5","v":94067.641000000003},{"$f":"Tier1!BT5+IF(Init!$S6=0,0,SliceResource!BT5)+IF(Init!$T6=0,Tier2!BT5,'PNGC T2 Allocation'!BT5)+T2Remarketing!BT5","v":126851.67199999999},{"$f":"Tier1!BU5+IF(Init!$S6=0,0,SliceResource!BU5)+IF(Init!$T6=0,Tier2!BU5,'PNGC T2 Allocation'!BU5)+T2Remarketing!BU5","v":76475},{"$f":"Tier1!BV5+IF(Init!$S6=0,0,SliceResource!BV5)+IF(Init!$T6=0,Tier2!BV5,'PNGC T2 Allocation'!BV5)+T2Remarketing!BV5","v":82126.383000000002},{"$f":"Tier1!BW5+IF(Init!$S6=0,0,SliceResource!BW5)+IF(Init!$T6=0,Tier2!BW5,'PNGC T2 Allocation'!BW5)+T2Remarketing!BW5","v":54823.976999999999}]
[null,10025,"Benton REA",{"$f":"Tier1!D6+IF(Init!$S7=0,0,SliceResource!D6)+IF(Init!$T7=0,Tier2!D6,'PNGC T2 Allocation'!D6)+T2Remarketing!D6","v":31190.311000000002},{"$f":"Tier1!E6+IF(Init!$S7=0,0,SliceResource!E6)+IF(Init!$T7=0,Tier2!E6,'PNGC T2 Allocation'!E6)+T2Remarketing!E6","v":20301.811000000002},{"$f":"Tier1!F6+IF(Init!$S7=0,0,SliceResource!F6)+IF(Init!$T7=0,Tier2!F6,'PNGC T2 Allocation'!F6)+T2Remarketing!F6","v":25604.018},{"$f":"Tier1!G6+IF(Init!$S7=0,0,SliceResource!G6)+IF(Init!$T7=0,Tier2!G6,'PNGC T2 Allocation'!G6)+T2Remarketing!G6","v":21630.267999999996},{"$f":"Tier1!H6+IF(Init!$S7=0,0,SliceResource!H6)+IF(Init!$T7=0,Tier2!H6,'PNGC T2 Allocation'!H6)+T2Remarketing!H6","v":34155.218999999997},{"$f":"Tier1!I6+IF(Init!$S7=0,0,SliceResource!I6)+IF(Init!$T7=0,Tier2!I6,'PNGC T2 Allocation'!I6)+T2Remarketing!I6","v":24747.113000000001},{"$f":"Tier1!J6+IF(Init!$S7=0,0,SliceResource!J6)+IF(Init!$T7=0,Tier2!J6,'PNGC T2 Allocation'!J6)+T2Remarketing!J6","v":32682.536999999997},{"$f":"Tier1!K6+IF(Init!$S7=0,0,SliceResource!K6)+IF(Init!$T7=0,Tier2!K6,'PNGC T2 Allocation'!K6)+T2Remarketing!K6","v":24098.33},{"$f":"Tier1!L6+IF(Init!$S7=0,0,SliceResource!L6)+IF(Init!$T7=0,Tier2!L6,'PNGC T2 Allocation'!L6)+T2Remarketing!L6","v":25017.491999999998},{"$f":"Tier1!M6+IF(Init!$S7=0,0,SliceResource!M6)+IF(Init!$T7=0,Tier2!M6,'PNGC T2 Allocation'!M6)+T2Remarketing!M6","v":17862.773000000001},{"$f":"Tier1!N6+IF(Init!$S7=0,0,SliceResource!N6)+IF(Init!$T7=0,Tier2!N6,'PNGC T2 Allocation'!N6)+T2Remarketing!N6","v":25572.167999999998},{"$f":"Tier1!O6+IF(Init!$S7=0,0,SliceResource!O6)+IF(Init!$T7=0,Tier2!O6,'PNGC T2 Allocation'!O6)+T2Remarketing!O6","v":19287.315999999999},{"$f":"Tier1!P6+IF(Init!$S7=0,0,SliceResource!P6)+IF(Init!$T7=0,Tier2!P6,'PNGC T2 Allocation'!P6)+T2Remarketing!P6","v":28407.383000000002},{"$f":"Tier1!Q6+IF(Init!$S7=0,0,SliceResource!Q6)+IF(Init!$T7=0,Tier2!Q6,'PNGC T2 Allocation'!Q6)+T2Remarketing!Q6","v":19051.344000000001},{"$f":"Tier1!R6+IF(Init!$S7=0,0,SliceResource!R6)+IF(Init!$T7=0,Tier2!R6,'PNGC T2 Allocation'!R6)+T2Remarketing!R6","v":31364.74},{"$f":"Tier1!S6+IF(Init!$S7=0,0,SliceResource!S6)+IF(Init!$T7=0,Tier2!S6,'PNGC T2 Allocation'!S6)+T2Remarketing!S6","v":24077.65},{"$f":"Tier1!T6+IF(Init!$S7=0,0,SliceResource!T6)+IF(Init!$T7=0,Tier2!T6,'PNGC T2 Allocation'!T6)+T2Remarketing!T6","v":37743.141000000003},{"$f":"Tier1!U6+IF(Init!$S7=0,0,SliceResource!U6)+IF(Init!$T7=0,Tier2!U6,'PNGC T2 Allocation'!U6)+T2Remarketing!U6","v":23680.726999999999},{"$f":"Tier1!V6+IF(Init!$S7=0,0,SliceResource!V6)+IF(Init!$T7=0,Tier2!V6,'PNGC T2 Allocation'!V6)+T2Remarketing!V6","v":41328.425999999999},{"$f":"Tier1!W6+IF(Init!$S7=0,0,SliceResource!W6)+IF(Init!$T7=0,Tier2!W6,'PNGC T2 Allocation'!W6)+T2Remarketing!W6","v":27942.355},{"$f":"Tier1!X6+IF(Init!$S7=0,0,SliceResource!X6)+IF(Init!$T7=0,Tier2!X6,'PNGC T2 Allocation'!X6)+T2Remarketing!X6","v":39055.016000000003},{"$f":"Tier1!Y6+IF(Init!$S7=0,0,SliceResource!Y6)+IF(Init!$T7=0,Tier2!Y6,'PNGC T2 Allocation'!Y6)+T2Remarketing!Y6","v":26382.629000000001},{"$f":"Tier1!Z6+IF(Init!$S7=0,0,SliceResource!Z6)+IF(Init!$T7=0,Tier2!Z6,'PNGC T2 Allocation'!Z6)+T2Remarketing!Z6","v":31775.127},{"$f":"Tier1!AA6+IF(Init!$S7=0,0,SliceResource!AA6)+IF(Init!$T7=0,Tier2!AA6,'PNGC T2 Allocation'!AA6)+T2Remarketing!AA6","v":22336.682000000001},{"$f":"Tier1!AB6+IF(Init!$S7=0,0,SliceResource!AB6)+IF(Init!$T7=0,Tier2!AB6,'PNGC T2 Allocation'!AB6)+T2Remarketing!AB6","v":25590.377},{"$f":"Tier1!AC6+IF(Init!$S7=0,0,SliceResource!AC6)+IF(Init!$T7=0,Tier2!AC6,'PNGC T2 Allocation'!AC6)+T2Remarketing!AC6","v":16231.344000000001},{"$f":"Tier1!AD6+IF(Init!$S7=0,0,SliceResource!AD6)+IF(Init!$T7=0,Tier2!AD6,'PNGC T2 Allocation'!AD6)+T2Remarketing!AD6","v":20575.425999999996},{"$f":"Tier1!AE6+IF(Init!$S7=0,0,SliceResource!AE6)+IF(Init!$T7=0,Tier2!AE6,'PNGC T2 Allocation'!AE6)+T2Remarketing!AE6","v":17208.167999999998},{"$f":"Tier1!AF6+IF(Init!$S7=0,0,SliceResource!AF6)+IF(Init!$T7=0,Tier2!AF6,'PNGC T2 Allocation'!AF6)+T2Remarketing!AF6","v":28578.038},{"$f":"Tier1!AG6+IF(Init!$S7=0,0,SliceResource!AG6)+IF(Init!$T7=0,Tier2!AG6,'PNGC T2 Allocation'!AG6)+T2Remarketing!AG6","v":20339.023000000001},{"$f":"Tier1!AH6+IF(Init!$S7=0,0,SliceResource!AH6)+IF(Init!$T7=0,Tier2!AH6,'PNGC T2 Allocation'!AH6)+T2Remarketing!AH6","v":25908.752},{"$f":"Tier1!AI6+IF(Init!$S7=0,0,SliceResource!AI6)+IF(Init!$T7=0,Tier2!AI6,'PNGC T2 Allocation'!AI6)+T2Remarketing!AI6","v":20838.180999999997},{"$f":"Tier1!AJ6+IF(Init!$S7=0,0,SliceResource!AJ6)+IF(Init!$T7=0,Tier2!AJ6,'PNGC T2 Allocation'!AJ6)+T2Remarketing!AJ6","v":19918.605999999996},{"$f":"Tier1!AK6+IF(Init!$S7=0,0,SliceResource!AK6)+IF(Init!$T7=0,Tier2!AK6,'PNGC T2 Allocation'!AK6)+T2Remarketing!AK6","v":14031.274000000001},{"$f":"Tier1!AL6+IF(Init!$S7=0,0,SliceResource!AL6)+IF(Init!$T7=0,Tier2!AL6,'PNGC T2 Allocation'!AL6)+T2Remarketing!AL6","v":20959.974999999999},{"$f":"Tier1!AM6+IF(Init!$S7=0,0,SliceResource!AM6)+IF(Init!$T7=0,Tier2!AM6,'PNGC T2 Allocation'!AM6)+T2Remarketing!AM6","v":14076.171999999999},{"$f":"Tier1!AN6+IF(Init!$S7=0,0,SliceResource!AN6)+IF(Init!$T7=0,Tier2!AN6,'PNGC T2 Allocation'!AN6)+T2Remarketing!AN6","v":22963.037999999997},{"$f":"Tier1!AO6+IF(Init!$S7=0,0,SliceResource!AO6)+IF(Init!$T7=0,Tier2!AO6,'PNGC T2 Allocation'!AO6)+T2Remarketing!AO6","v":15054.739999999998},{"$f":"Tier1!AP6+IF(Init!$S7=0,0,SliceResource!AP6)+IF(Init!$T7=0,Tier2!AP6,'PNGC T2 Allocation'!AP6)+T2Remarketing!AP6","v":26166.214},{"$f":"Tier1!AQ6+IF(Init!$S7=0,0,SliceResource!AQ6)+IF(Init!$T7=0,Tier2!AQ6,'PNGC T2 Allocation'!AQ6)+T2Remarketing!AQ6","v":19576.904999999999},{"$f":"Tier1!AR6+IF(Init!$S7=0,0,SliceResource!AR6)+IF(Init!$T7=0,Tier2!AR6,'PNGC T2 Allocation'!AR6)+T2Remarketing!AR6","v":32377.525999999998},{"$f":"Tier1!AS6+IF(Init!$S7=0,0,SliceResource!AS6)+IF(Init!$T7=0,Tier2!AS6,'PNGC T2 Allocation'!AS6)+T2Remarketing!AS6","v":19720.540999999997},{"$f":"Tier1!AT6+IF(Init!$S7=0,0,SliceResource!AT6)+IF(Init!$T7=0,Tier2!AT6,'PNGC T2 Allocation'!AT6)+T2Remarketing!AT6","v":35978.854000000007},{"$f":"Tier1!AU6+IF(Init!$S7=0,0,SliceResource!AU6)+IF(Init!$T7=0,Tier2!AU6,'PNGC T2 Allocation'!AU6)+T2Remarketing!AU6","v":23680.046000000002},{"$f":"Tier1!AV6+IF(Init!$S7=0,0,SliceResource!AV6)+IF(Init!$T7=0,Tier2!AV6,'PNGC T2 Allocation'!AV6)+T2Remarketing!AV6","v":33661.440000000002},{"$f":"Tier1!AW6+IF(Init!$S7=0,0,SliceResource!AW6)+IF(Init!$T7=0,Tier2!AW6,'PNGC T2 Allocation'!AW6)+T2Remarketing!AW6","v":22090.367000000002},{"$f":"Tier1!AX6+IF(Init!$S7=0,0,SliceResource!AX6)+IF(Init!$T7=0,Tier2!AX6,'PNGC T2 Allocation'!AX6)+T2Remarketing!AX6","v":26518.853000000003},{"$f":"Tier1!AY6+IF(Init!$S7=0,0,SliceResource!AY6)+IF(Init!$T7=0,Tier2!AY6,'PNGC T2 Allocation'!AY6)+T2Remarketing!AY6","v":18105.718000000004},{"$f":"Tier1!AZ6+IF(Init!$S7=0,0,SliceResource!AZ6)+IF(Init!$T7=0,Tier2!AZ6,'PNGC T2 Allocation'!AZ6)+T2Remarketing!AZ6","v":24777.038},{"$f":"Tier1!BA6+IF(Init!$S7=0,0,SliceResource!BA6)+IF(Init!$T7=0,Tier2!BA6,'PNGC T2 Allocation'!BA6)+T2Remarketing!BA6","v":17447.351000000002},{"$f":"Tier1!BB6+IF(Init!$S7=0,0,SliceResource!BB6)+IF(Init!$T7=0,Tier2!BB6,'PNGC T2 Allocation'!BB6)+T2Remarketing!BB6","v":21705.766999999996},{"$f":"Tier1!BC6+IF(Init!$S7=0,0,SliceResource!BC6)+IF(Init!$T7=0,Tier2!BC6,'PNGC T2 Allocation'!BC6)+T2Remarketing!BC6","v":16345.581000000002},{"$f":"Tier1!BD6+IF(Init!$S7=0,0,SliceResource!BD6)+IF(Init!$T7=0,Tier2!BD6,'PNGC T2 Allocation'!BD6)+T2Remarketing!BD6","v":28582.064999999995},{"$f":"Tier1!BE6+IF(Init!$S7=0,0,SliceResource!BE6)+IF(Init!$T7=0,Tier2!BE6,'PNGC T2 Allocation'!BE6)+T2Remarketing!BE6","v":20341.940999999999},{"$f":"Tier1!BF6+IF(Init!$S7=0,0,SliceResource!BF6)+IF(Init!$T7=0,Tier2!BF6,'PNGC T2 Allocation'!BF6)+T2Remarketing!BF6","v":26078.422999999999},{"$f":"Tier1!BG6+IF(Init!$S7=0,0,SliceResource!BG6)+IF(Init!$T7=0,Tier2!BG6,'PNGC T2 Allocation'!BG6)+T2Remarketing!BG6","v":20976.302000000003},{"$f":"Tier1!BH6+IF(Init!$S7=0,0,SliceResource!BH6)+IF(Init!$T7=0,Tier2!BH6,'PNGC T2 Allocation'!BH6)+T2Remarketing!BH6","v":20810.280999999999},{"$f":"Tier1!BI6+IF(Init!$S7=0,0,SliceResource!BI6)+IF(Init!$T7=0,Tier2!BI6,'PNGC T2 Allocation'!BI6)+T2Remarketing!BI6","v":14429.401000000002},{"$f":"Tier1!BJ6+IF(Init!$S7=0,0,SliceResource!BJ6)+IF(Init!$T7=0,Tier2!BJ6,'PNGC T2 Allocation'!BJ6)+T2Remarketing!BJ6","v":21193.296999999999},{"$f":"Tier1!BK6+IF(Init!$S7=0,0,SliceResource!BK6)+IF(Init!$T7=0,Tier2!BK6,'PNGC T2 Allocation'!BK6)+T2Remarketing!BK6","v":14235.361999999999},{"$f":"Tier1!BL6+IF(Init!$S7=0,0,SliceResource!BL6)+IF(Init!$T7=0,Tier2!BL6,'PNGC T2 Allocation'!BL6)+T2Remarketing!BL6","v":22213.254999999997},{"$f":"Tier1!BM6+IF(Init!$S7=0,0,SliceResource!BM6)+IF(Init!$T7=0,Tier2!BM6,'PNGC T2 Allocation'!BM6)+T2Remarketing!BM6","v":16215.921},{"$f":"Tier1!BN6+IF(Init!$S7=0,0,SliceResource!BN6)+IF(Init!$T7=0,Tier2!BN6,'PNGC T2 Allocation'!BN6)+T2Remarketing!BN6","v":27567.764999999999},{"$f":"Tier1!BO6+IF(Init!$S7=0,0,SliceResource!BO6)+IF(Init!$T7=0,Tier2!BO6,'PNGC T2 Allocation'!BO6)+T2Remarketing!BO6","v":18613.663999999997},{"$f":"Tier1!BP6+IF(Init!$S7=0,0,SliceResource!BP6)+IF(Init!$T7=0,Tier2!BP6,'PNGC T2 Allocation'!BP6)+T2Remarketing!BP6","v":32649.924999999996},{"$f":"Tier1!BQ6+IF(Init!$S7=0,0,SliceResource!BQ6)+IF(Init!$T7=0,Tier2!BQ6,'PNGC T2 Allocation'!BQ6)+T2Remarketing!BQ6","v":19891.450999999997},{"$f":"Tier1!BR6+IF(Init!$S7=0,0,SliceResource!BR6)+IF(Init!$T7=0,Tier2!BR6,'PNGC T2 Allocation'!BR6)+T2Remarketing!BR6","v":34815.208999999995},{"$f":"Tier1!BS6+IF(Init!$S7=0,0,SliceResource!BS6)+IF(Init!$T7=0,Tier2!BS6,'PNGC T2 Allocation'!BS6)+T2Remarketing!BS6","v":25399.52},{"$f":"Tier1!BT6+IF(Init!$S7=0,0,SliceResource!BT6)+IF(Init!$T7=0,Tier2!BT6,'PNGC T2 Allocation'!BT6)+T2Remarketing!BT6","v":35387.438000000002},{"$f":"Tier1!BU6+IF(Init!$S7=0,0,SliceResource!BU6)+IF(Init!$T7=0,Tier2!BU6,'PNGC T2 Allocation'!BU6)+T2Remarketing!BU6","v":20910.737000000001},{"$f":"Tier1!BV6+IF(Init!$S7=0,0,SliceResource!BV6)+IF(Init!$T7=0,Tier2!BV6,'PNGC T2 Allocation'!BV6)+T2Remarketing!BV6","v":26795.821999999996},{"$f":"Tier1!BW6+IF(Init!$S7=0,0,SliceResource!BW6)+IF(Init!$T7=0,Tier2!BW6,'PNGC T2 Allocation'!BW6)+T2Remarketing!BW6","v":18300.421000000002}]
[null,10027,"Big Bend Elec Coop",{"$f":"Tier1!D7+IF(Init!$S8=0,0,SliceResource!D7)+IF(Init!$T8=0,Tier2!D7,'PNGC T2 Allocation'!D7)+T2Remarketing!D7","v":24388.105},{"$f":"Tier1!E7+IF(Init!$S8=0,0,SliceResource!E7)+IF(Init!$T8=0,Tier2!E7,'PNGC T2 Allocation'!E7)+T2Remarketing!E7","v":16969.562999999998},{"$f":"Tier1!F7+IF(Init!$S8=0,0,SliceResource!F7)+IF(Init!$T8=0,Tier2!F7,'PNGC T2 Allocation'!F7)+T2Remarketing!F7","v":16335.848000000002},{"$f":"Tier1!G7+IF(Init!$S8=0,0,SliceResource!G7)+IF(Init!$T8=0,Tier2!G7,'PNGC T2 Allocation'!G7)+T2Remarketing!G7","v":12179.43},{"$f":"Tier1!H7+IF(Init!$S8=0,0,SliceResource!H7)+IF(Init!$T8=0,Tier2!H7,'PNGC T2 Allocation'!H7)+T2Remarketing!H7","v":18145.403999999999},{"$f":"Tier1!I7+IF(Init!$S8=0,0,SliceResource!I7)+IF(Init!$T8=0,Tier2!I7,'PNGC T2 Allocation'!I7)+T2Remarketing!I7","v":13801.187},{"$f":"Tier1!J7+IF(Init!$S8=0,0,SliceResource!J7)+IF(Init!$T8=0,Tier2!J7,'PNGC T2 Allocation'!J7)+T2Remarketing!J7","v":17937.041000000001},{"$f":"Tier1!K7+IF(Init!$S8=0,0,SliceResource!K7)+IF(Init!$T8=0,Tier2!K7,'PNGC T2 Allocation'!K7)+T2Remarketing!K7","v":13677.315000000001},{"$f":"Tier1!L7+IF(Init!$S8=0,0,SliceResource!L7)+IF(Init!$T8=0,Tier2!L7,'PNGC T2 Allocation'!L7)+T2Remarketing!L7","v":14135.758000000002},{"$f":"Tier1!M7+IF(Init!$S8=0,0,SliceResource!M7)+IF(Init!$T8=0,Tier2!M7,'PNGC T2 Allocation'!M7)+T2Remarketing!M7","v":10195.08},{"$f":"Tier1!N7+IF(Init!$S8=0,0,SliceResource!N7)+IF(Init!$T8=0,Tier2!N7,'PNGC T2 Allocation'!N7)+T2Remarketing!N7","v":15350.638999999999},{"$f":"Tier1!O7+IF(Init!$S8=0,0,SliceResource!O7)+IF(Init!$T8=0,Tier2!O7,'PNGC T2 Allocation'!O7)+T2Remarketing!O7","v":10459.387000000001},{"$f":"Tier1!P7+IF(Init!$S8=0,0,SliceResource!P7)+IF(Init!$T8=0,Tier2!P7,'PNGC T2 Allocation'!P7)+T2Remarketing!P7","v":24449.974999999999},{"$f":"Tier1!Q7+IF(Init!$S8=0,0,SliceResource!Q7)+IF(Init!$T8=0,Tier2!Q7,'PNGC T2 Allocation'!Q7)+T2Remarketing!Q7","v":16628.259999999998},{"$f":"Tier1!R7+IF(Init!$S8=0,0,SliceResource!R7)+IF(Init!$T8=0,Tier2!R7,'PNGC T2 Allocation'!R7)+T2Remarketing!R7","v":38055.031000000003},{"$f":"Tier1!S7+IF(Init!$S8=0,0,SliceResource!S7)+IF(Init!$T8=0,Tier2!S7,'PNGC T2 Allocation'!S7)+T2Remarketing!S7","v":28846},{"$f":"Tier1!T7+IF(Init!$S8=0,0,SliceResource!T7)+IF(Init!$T8=0,Tier2!T7,'PNGC T2 Allocation'!T7)+T2Remarketing!T7","v":48634.241999999998},{"$f":"Tier1!U7+IF(Init!$S8=0,0,SliceResource!U7)+IF(Init!$T8=0,Tier2!U7,'PNGC T2 Allocation'!U7)+T2Remarketing!U7","v":33869.945},{"$f":"Tier1!V7+IF(Init!$S8=0,0,SliceResource!V7)+IF(Init!$T8=0,Tier2!V7,'PNGC T2 Allocation'!V7)+T2Remarketing!V7","v":49743.949000000001},{"$f":"Tier1!W7+IF(Init!$S8=0,0,SliceResource!W7)+IF(Init!$T8=0,Tier2!W7,'PNGC T2 Allocation'!W7)+T2Remarketing!W7","v":37835.605000000003},{"$f":"Tier1!X7+IF(Init!$S8=0,0,SliceResource!X7)+IF(Init!$T8=0,Tier2!X7,'PNGC T2 Allocation'!X7)+T2Remarketing!X7","v":41814.625},{"$f":"Tier1!Y7+IF(Init!$S8=0,0,SliceResource!Y7)+IF(Init!$T8=0,Tier2!Y7,'PNGC T2 Allocation'!Y7)+T2Remarketing!Y7","v":28383.383000000002},{"$f":"Tier1!Z7+IF(Init!$S8=0,0,SliceResource!Z7)+IF(Init!$T8=0,Tier2!Z7,'PNGC T2 Allocation'!Z7)+T2Remarketing!Z7","v":28844.938000000002},{"$f":"Tier1!AA7+IF(Init!$S8=0,0,SliceResource!AA7)+IF(Init!$T8=0,Tier2!AA7,'PNGC T2 Allocation'!AA7)+T2Remarketing!AA7","v":22367.375},{"$f":"Tier1!AB7+IF(Init!$S8=0,0,SliceResource!AB7)+IF(Init!$T8=0,Tier2!AB7,'PNGC T2 Allocation'!AB7)+T2Remarketing!AB7","v":23646.332000000002},{"$f":"Tier1!AC7+IF(Init!$S8=0,0,SliceResource!AC7)+IF(Init!$T8=0,Tier2!AC7,'PNGC T2 Allocation'!AC7)+T2Remarketing!AC7","v":16412.703000000001},{"$f":"Tier1!AD7+IF(Init!$S8=0,0,SliceResource!AD7)+IF(Init!$T8=0,Tier2!AD7,'PNGC T2 Allocation'!AD7)+T2Remarketing!AD7","v":15579.036},{"$f":"Tier1!AE7+IF(Init!$S8=0,0,SliceResource!AE7)+IF(Init!$T8=0,Tier2!AE7,'PNGC T2 Allocation'!AE7)+T2Remarketing!AE7","v":11466.43},{"$f":"Tier1!AF7+IF(Init!$S8=0,0,SliceResource!AF7)+IF(Init!$T8=0,Tier2!AF7,'PNGC T2 Allocation'!AF7)+T2Remarketing!AF7","v":17333.440999999999},{"$f":"Tier1!AG7+IF(Init!$S8=0,0,SliceResource!AG7)+IF(Init!$T8=0,Tier2!AG7,'PNGC T2 Allocation'!AG7)+T2Remarketing!AG7","v":13142.531999999999},{"$f":"Tier1!AH7+IF(Init!$S8=0,0,SliceResource!AH7)+IF(Init!$T8=0,Tier2!AH7,'PNGC T2 Allocation'!AH7)+T2Remarketing!AH7","v":17263.198000000004},{"$f":"Tier1!AI7+IF(Init!$S8=0,0,SliceResource!AI7)+IF(Init!$T8=0,Tier2!AI7,'PNGC T2 Allocation'!AI7)+T2Remarketing!AI7","v":12874.467000000001},{"$f":"Tier1!AJ7+IF(Init!$S8=0,0,SliceResource!AJ7)+IF(Init!$T8=0,Tier2!AJ7,'PNGC T2 Allocation'!AJ7)+T2Remarketing!AJ7","v":13338.561000000002},{"$f":"Tier1!AK7+IF(Init!$S8=0,0,SliceResource!AK7)+IF(Init!$T8=0,Tier2!AK7,'PNGC T2 Allocation'!AK7)+T2Remarketing!AK7","v":9581.2960000000003},{"$f":"Tier1!AL7+IF(Init!$S8=0,0,SliceResource!AL7)+IF(Init!$T8=0,Tier2!AL7,'PNGC T2 Allocation'!AL7)+T2Remarketing!AL7","v":14346.003000000002},{"$f":"Tier1!AM7+IF(Init!$S8=0,0,SliceResource!AM7)+IF(Init!$T8=0,Tier2!AM7,'PNGC T2 Allocation'!AM7)+T2Remarketing!AM7","v":9884.0169999999998},{"$f":"Tier1!AN7+IF(Init!$S8=0,0,SliceResource!AN7)+IF(Init!$T8=0,Tier2!AN7,'PNGC T2 Allocation'!AN7)+T2Remarketing!AN7","v":23753.398000000001},{"$f":"Tier1!AO7+IF(Init!$S8=0,0,SliceResource!AO7)+IF(Init!$T8=0,Tier2!AO7,'PNGC T2 Allocation'!AO7)+T2Remarketing!AO7","v":16087.364000000001},{"$f":"Tier1!AP7+IF(Init!$S8=0,0,SliceResource!AP7)+IF(Init!$T8=0,Tier2!AP7,'PNGC T2 Allocation'!AP7)+T2Remarketing!AP7","v":37651.048999999999},{"$f":"Tier1!AQ7+IF(Init!$S8=0,0,SliceResource!AQ7)+IF(Init!$T8=0,Tier2!AQ7,'PNGC T2 Allocation'!AQ7)+T2Remarketing!AQ7","v":28418.161},{"$f":"Tier1!AR7+IF(Init!$S8=0,0,SliceResource!AR7)+IF(Init!$T8=0,Tier2!AR7,'PNGC T2 Allocation'!AR7)+T2Remarketing!AR7","v":48379.530999999995},{"$f":"Tier1!AS7+IF(Init!$S8=0,0,SliceResource!AS7)+IF(Init!$T8=0,Tier2!AS7,'PNGC T2 Allocation'!AS7)+T2Remarketing!AS7","v":33644.254999999997},{"$f":"Tier1!AT7+IF(Init!$S8=0,0,SliceResource!AT7)+IF(Init!$T8=0,Tier2!AT7,'PNGC T2 Allocation'!AT7)+T2Remarketing!AT7","v":49509.394},{"$f":"Tier1!AU7+IF(Init!$S8=0,0,SliceResource!AU7)+IF(Init!$T8=0,Tier2!AU7,'PNGC T2 Allocation'!AU7)+T2Remarketing!AU7","v":37616.237999999998},{"$f":"Tier1!AV7+IF(Init!$S8=0,0,SliceResource!AV7)+IF(Init!$T8=0,Tier2!AV7,'PNGC T2 Allocation'!AV7)+T2Remarketing!AV7","v":41435.534999999996},{"$f":"Tier1!AW7+IF(Init!$S8=0,0,SliceResource!AW7)+IF(Init!$T8=0,Tier2!AW7,'PNGC T2 Allocation'!AW7)+T2Remarketing!AW7","v":27990.902000000002},{"$f":"Tier1!AX7+IF(Init!$S8=0,0,SliceResource!AX7)+IF(Init!$T8=0,Tier2!AX7,'PNGC T2 Allocation'!AX7)+T2Remarketing!AX7","v":28272.424000000003},{"$f":"Tier1!AY7+IF(Init!$S8=0,0,SliceResource!AY7)+IF(Init!$T8=0,Tier2!AY7,'PNGC T2 Allocation'!AY7)+T2Remarketing!AY7","v":21887.62},{"$f":"Tier1!AZ7+IF(Init!$S8=0,0,SliceResource!AZ7)+IF(Init!$T8=0,Tier2!AZ7,'PNGC T2 Allocation'!AZ7)+T2Remarketing!AZ7","v":24247.761999999999},{"$f":"Tier1!BA7+IF(Init!$S8=0,0,SliceResource!BA7)+IF(Init!$T8=0,Tier2!BA7,'PNGC T2 Allocation'!BA7)+T2Remarketing!BA7","v":16583.143999999997},{"$f":"Tier1!BB7+IF(Init!$S8=0,0,SliceResource!BB7)+IF(Init!$T8=0,Tier2!BB7,'PNGC T2 Allocation'!BB7)+T2Remarketing!BB7","v":15738.029999999999},{"$f":"Tier1!BC7+IF(Init!$S8=0,0,SliceResource!BC7)+IF(Init!$T8=0,Tier2!BC7,'PNGC T2 Allocation'!BC7)+T2Remarketing!BC7","v":11829.96},{"$f":"Tier1!BD7+IF(Init!$S8=0,0,SliceResource!BD7)+IF(Init!$T8=0,Tier2!BD7,'PNGC T2 Allocation'!BD7)+T2Remarketing!BD7","v":17671.465},{"$f":"Tier1!BE7+IF(Init!$S8=0,0,SliceResource!BE7)+IF(Init!$T8=0,Tier2!BE7,'PNGC T2 Allocation'!BE7)+T2Remarketing!BE7","v":13392.739},{"$f":"Tier1!BF7+IF(Init!$S8=0,0,SliceResource!BF7)+IF(Init!$T8=0,Tier2!BF7,'PNGC T2 Allocation'!BF7)+T2Remarketing!BF7","v":17597.206999999999},{"$f":"Tier1!BG7+IF(Init!$S8=0,0,SliceResource!BG7)+IF(Init!$T8=0,Tier2!BG7,'PNGC T2 Allocation'!BG7)+T2Remarketing!BG7","v":13122.203},{"$f":"Tier1!BH7+IF(Init!$S8=0,0,SliceResource!BH7)+IF(Init!$T8=0,Tier2!BH7,'PNGC T2 Allocation'!BH7)+T2Remarketing!BH7","v":13835.468999999997},{"$f":"Tier1!BI7+IF(Init!$S8=0,0,SliceResource!BI7)+IF(Init!$T8=0,Tier2!BI7,'PNGC T2 Allocation'!BI7)+T2Remarketing!BI7","v":9972.242000000002},{"$f":"Tier1!BJ7+IF(Init!$S8=0,0,SliceResource!BJ7)+IF(Init!$T8=0,Tier2!BJ7,'PNGC T2 Allocation'!BJ7)+T2Remarketing!BJ7","v":14626.811999999998},{"$f":"Tier1!BK7+IF(Init!$S8=0,0,SliceResource!BK7)+IF(Init!$T8=0,Tier2!BK7,'PNGC T2 Allocation'!BK7)+T2Remarketing!BK7","v":10071.58},{"$f":"Tier1!BL7+IF(Init!$S8=0,0,SliceResource!BL7)+IF(Init!$T8=0,Tier2!BL7,'PNGC T2 Allocation'!BL7)+T2Remarketing!BL7","v":24355.84},{"$f":"Tier1!BM7+IF(Init!$S8=0,0,SliceResource!BM7)+IF(Init!$T8=0,Tier2!BM7,'PNGC T2 Allocation'!BM7)+T2Remarketing!BM7","v":16252.472999999998},{"$f":"Tier1!BN7+IF(Init!$S8=0,0,SliceResource!BN7)+IF(Init!$T8=0,Tier2!BN7,'PNGC T2 Allocation'!BN7)+T2Remarketing!BN7","v":38234.172000000006},{"$f":"Tier1!BO7+IF(Init!$S8=0,0,SliceResource!BO7)+IF(Init!$T8=0,Tier2!BO7,'PNGC T2 Allocation'!BO7)+T2Remarketing!BO7","v":29105.334999999999},{"$f":"Tier1!BP7+IF(Init!$S8=0,0,SliceResource!BP7)+IF(Init!$T8=0,Tier2!BP7,'PNGC T2 Allocation'!BP7)+T2Remarketing!BP7","v":49312.758000000002},{"$f":"Tier1!BQ7+IF(Init!$S8=0,0,SliceResource!BQ7)+IF(Init!$T8=0,Tier2!BQ7,'PNGC T2 Allocation'!BQ7)+T2Remarketing!BQ7","v":34286.927000000003},{"$f":"Tier1!BR7+IF(Init!$S8=0,0,SliceResource!BR7)+IF(Init!$T8=0,Tier2!BR7,'PNGC T2 Allocation'!BR7)+T2Remarketing!BR7","v":50606.37},{"$f":"Tier1!BS7+IF(Init!$S8=0,0,SliceResource!BS7)+IF(Init!$T8=0,Tier2!BS7,'PNGC T2 Allocation'!BS7)+T2Remarketing!BS7","v":38193.06},{"$f":"Tier1!BT7+IF(Init!$S8=0,0,SliceResource!BT7)+IF(Init!$T8=0,Tier2!BT7,'PNGC T2 Allocation'!BT7)+T2Remarketing!BT7","v":42091.029000000002},{"$f":"Tier1!BU7+IF(Init!$S8=0,0,SliceResource!BU7)+IF(Init!$T8=0,Tier2!BU7,'PNGC T2 Allocation'!BU7)+T2Remarketing!BU7","v":28670.041000000001},{"$f":"Tier1!BV7+IF(Init!$S8=0,0,SliceResource!BV7)+IF(Init!$T8=0,Tier2!BV7,'PNGC T2 Allocation'!BV7)+T2Remarketing!BV7","v":28820.187999999998},{"$f":"Tier1!BW7+IF(Init!$S8=0,0,SliceResource!BW7)+IF(Init!$T8=0,Tier2!BW7,'PNGC T2 Allocation'!BW7)+T2Remarketing!BW7","v":22305.148999999998}]
[null,10071,"Drain, City of",{"$f":"Tier1!D23+IF(Init!$S24=0,0,SliceResource!D23)+IF(Init!$T24=0,Tier2!D23,'PNGC T2 Allocation'!D23)+T2Remarketing!D23","v":821.76400000000001},{"$f":"Tier1!E23+IF(Init!$S24=0,0,SliceResource!E23)+IF(Init!$T24=0,Tier2!E23,'PNGC T2 Allocation'!E23)+T2Remarketing!E23","v":464.06299999999999},{"$f":"Tier1!F23+IF(Init!$S24=0,0,SliceResource!F23)+IF(Init!$T24=0,Tier2!F23,'PNGC T2 Allocation'!F23)+T2Remarketing!F23","v":801.79300000000001},{"$f":"Tier1!G23+IF(Init!$S24=0,0,SliceResource!G23)+IF(Init!$T24=0,Tier2!G23,'PNGC T2 Allocation'!G23)+T2Remarketing!G23","v":575.13699999999994},{"$f":"Tier1!H23+IF(Init!$S24=0,0,SliceResource!H23)+IF(Init!$T24=0,Tier2!H23,'PNGC T2 Allocation'!H23)+T2Remarketing!H23","v":1188.126},{"$f":"Tier1!I23+IF(Init!$S24=0,0,SliceResource!I23)+IF(Init!$T24=0,Tier2!I23,'PNGC T2 Allocation'!I23)+T2Remarketing!I23","v":750.096},{"$f":"Tier1!J23+IF(Init!$S24=0,0,SliceResource!J23)+IF(Init!$T24=0,Tier2!J23,'PNGC T2 Allocation'!J23)+T2Remarketing!J23","v":1196.9570000000001},{"$f":"Tier1!K23+IF(Init!$S24=0,0,SliceResource!K23)+IF(Init!$T24=0,Tier2!K23,'PNGC T2 Allocation'!K23)+T2Remarketing!K23","v":765.298},{"$f":"Tier1!L23+IF(Init!$S24=0,0,SliceResource!L23)+IF(Init!$T24=0,Tier2!L23,'PNGC T2 Allocation'!L23)+T2Remarketing!L23","v":941.01700000000005},{"$f":"Tier1!M23+IF(Init!$S24=0,0,SliceResource!M23)+IF(Init!$T24=0,Tier2!M23,'PNGC T2 Allocation'!M23)+T2Remarketing!M23","v":589.91399999999999},{"$f":"Tier1!N23+IF(Init!$S24=0,0,SliceResource!N23)+IF(Init!$T24=0,Tier2!N23,'PNGC T2 Allocation'!N23)+T2Remarketing!N23","v":976.86400000000003},{"$f":"Tier1!O23+IF(Init!$S24=0,0,SliceResource!O23)+IF(Init!$T24=0,Tier2!O23,'PNGC T2 Allocation'!O23)+T2Remarketing!O23","v":648.48699999999997},{"$f":"Tier1!P23+IF(Init!$S24=0,0,SliceResource!P23)+IF(Init!$T24=0,Tier2!P23,'PNGC T2 Allocation'!P23)+T2Remarketing!P23","v":866.7},{"$f":"Tier1!Q23+IF(Init!$S24=0,0,SliceResource!Q23)+IF(Init!$T24=0,Tier2!Q23,'PNGC T2 Allocation'!Q23)+T2Remarketing!Q23","v":517.10599999999999},{"$f":"Tier1!R23+IF(Init!$S24=0,0,SliceResource!R23)+IF(Init!$T24=0,Tier2!R23,'PNGC T2 Allocation'!R23)+T2Remarketing!R23","v":701.85699999999997},{"$f":"Tier1!S23+IF(Init!$S24=0,0,SliceResource!S23)+IF(Init!$T24=0,Tier2!S23,'PNGC T2 Allocation'!S23)+T2Remarketing!S23","v":464.28300000000002},{"$f":"Tier1!T23+IF(Init!$S24=0,0,SliceResource!T23)+IF(Init!$T24=0,Tier2!T23,'PNGC T2 Allocation'!T23)+T2Remarketing!T23","v":710.476},{"$f":"Tier1!U23+IF(Init!$S24=0,0,SliceResource!U23)+IF(Init!$T24=0,Tier2!U23,'PNGC T2 Allocation'!U23)+T2Remarketing!U23","v":384.56400000000002},{"$f":"Tier1!V23+IF(Init!$S24=0,0,SliceResource!V23)+IF(Init!$T24=0,Tier2!V23,'PNGC T2 Allocation'!V23)+T2Remarketing!V23","v":709.44},{"$f":"Tier1!W23+IF(Init!$S24=0,0,SliceResource!W23)+IF(Init!$T24=0,Tier2!W23,'PNGC T2 Allocation'!W23)+T2Remarketing!W23","v":407.03500000000003},{"$f":"Tier1!X23+IF(Init!$S24=0,0,SliceResource!X23)+IF(Init!$T24=0,Tier2!X23,'PNGC T2 Allocation'!X23)+T2Remarketing!X23","v":710.26599999999996},{"$f":"Tier1!Y23+IF(Init!$S24=0,0,SliceResource!Y23)+IF(Init!$T24=0,Tier2!Y23,'PNGC T2 Allocation'!Y23)+T2Remarketing!Y23","v":415.43299999999999},{"$f":"Tier1!Z23+IF(Init!$S24=0,0,SliceResource!Z23)+IF(Init!$T24=0,Tier2!Z23,'PNGC T2 Allocation'!Z23)+T2Remarketing!Z23","v":648.28099999999995},{"$f":"Tier1!AA23+IF(Init!$S24=0,0,SliceResource!AA23)+IF(Init!$T24=0,Tier2!AA23,'PNGC T2 Allocation'!AA23)+T2Remarketing!AA23","v":382.76299999999998},{"$f":"Tier1!AB23+IF(Init!$S24=0,0,SliceResource!AB23)+IF(Init!$T24=0,Tier2!AB23,'PNGC T2 Allocation'!AB23)+T2Remarketing!AB23","v":825.40700000000004},{"$f":"Tier1!AC23+IF(Init!$S24=0,0,SliceResource!AC23)+IF(Init!$T24=0,Tier2!AC23,'PNGC T2 Allocation'!AC23)+T2Remarketing!AC23","v":466.12},{"$f":"Tier1!AD23+IF(Init!$S24=0,0,SliceResource!AD23)+IF(Init!$T24=0,Tier2!AD23,'PNGC T2 Allocation'!AD23)+T2Remarketing!AD23","v":805.11199999999997},{"$f":"Tier1!AE23+IF(Init!$S24=0,0,SliceResource!AE23)+IF(Init!$T24=0,Tier2!AE23,'PNGC T2 Allocation'!AE23)+T2Remarketing!AE23","v":577.51800000000003},{"$f":"Tier1!AF23+IF(Init!$S24=0,0,SliceResource!AF23)+IF(Init!$T24=0,Tier2!AF23,'PNGC T2 Allocation'!AF23)+T2Remarketing!AF23","v":1188.126},{"$f":"Tier1!AG23+IF(Init!$S24=0,0,SliceResource!AG23)+IF(Init!$T24=0,Tier2!AG23,'PNGC T2 Allocation'!AG23)+T2Remarketing!AG23","v":750.096},{"$f":"Tier1!AH23+IF(Init!$S24=0,0,SliceResource!AH23)+IF(Init!$T24=0,Tier2!AH23,'PNGC T2 Allocation'!AH23)+T2Remarketing!AH23","v":1155.76},{"$f":"Tier1!AI23+IF(Init!$S24=0,0,SliceResource!AI23)+IF(Init!$T24=0,Tier2!AI23,'PNGC T2 Allocation'!AI23)+T2Remarketing!AI23","v":806.495},{"$f":"Tier1!AJ23+IF(Init!$S24=0,0,SliceResource!AJ23)+IF(Init!$T24=0,Tier2!AJ23,'PNGC T2 Allocation'!AJ23)+T2Remarketing!AJ23","v":941.01700000000005},{"$f":"Tier1!AK23+IF(Init!$S24=0,0,SliceResource!AK23)+IF(Init!$T24=0,Tier2!AK23,'PNGC T2 Allocation'!AK23)+T2Remarketing!AK23","v":589.91399999999999},{"$f":"Tier1!AL23+IF(Init!$S24=0,0,SliceResource!AL23)+IF(Init!$T24=0,Tier2!AL23,'PNGC T2 Allocation'!AL23)+T2Remarketing!AL23","v":1011.034},{"$f":"Tier1!AM23+IF(Init!$S24=0,0,SliceResource!AM23)+IF(Init!$T24=0,Tier2!AM23,'PNGC T2 Allocation'!AM23)+T2Remarketing!AM23","v":614.31700000000001},{"$f":"Tier1!AN23+IF(Init!$S24=0,0,SliceResource!AN23)+IF(Init!$T24=0,Tier2!AN23,'PNGC T2 Allocation'!AN23)+T2Remarketing!AN23","v":866.7},{"$f":"Tier1!AO23+IF(Init!$S24=0,0,SliceResource!AO23)+IF(Init!$T24=0,Tier2!AO23,'PNGC T2 Allocation'!AO23)+T2Remarketing!AO23","v":517.10599999999999},{"$f":"Tier1!AP23+IF(Init!$S24=0,0,SliceResource!AP23)+IF(Init!$T24=0,Tier2!AP23,'PNGC T2 Allocation'!AP23)+T2Remarketing!AP23","v":701.85699999999997},{"$f":"Tier1!AQ23+IF(Init!$S24=0,0,SliceResource!AQ23)+IF(Init!$T24=0,Tier2!AQ23,'PNGC T2 Allocation'!AQ23)+T2Remarketing!AQ23","v":464.28300000000002},{"$f":"Tier1!AR23+IF(Init!$S24=0,0,SliceResource!AR23)+IF(Init!$T24=0,Tier2!AR23,'PNGC T2 Allocation'!AR23)+T2Remarketing!AR23","v":710.476},{"$f":"Tier1!AS23+IF(Init!$S24=0,0,SliceResource!AS23)+IF(Init!$T24=0,Tier2!AS23,'PNGC T2 Allocation'!AS23)+T2Remarketing!AS23","v":384.56400000000002},{"$f":"Tier1!AT23+IF(Init!$S24=0,0,SliceResource!AT23)+IF(Init!$T24=0,Tier2!AT23,'PNGC T2 Allocation'!AT23)+T2Remarketing!AT23","v":709.44},{"$f":"Tier1!AU23+IF(Init!$S24=0,0,SliceResource!AU23)+IF(Init!$T24=0,Tier2!AU23,'PNGC T2 Allocation'!AU23)+T2Remarketing!AU23","v":407.03500000000003},{"$f":"Tier1!AV23+IF(Init!$S24=0,0,SliceResource!AV23)+IF(Init!$T24=0,Tier2!AV23,'PNGC T2 Allocation'!AV23)+T2Remarketing!AV23","v":710.26599999999996},{"$f":"Tier1!AW23+IF(Init!$S24=0,0,SliceResource!AW23)+IF(Init!$T24=0,Tier2!AW23,'PNGC T2 Allocation'!AW23)+T2Remarketing!AW23","v":415.43299999999999},{"$f":"Tier1!AX23+IF(Init!$S24=0,0,SliceResource!AX23)+IF(Init!$T24=0,Tier2!AX23,'PNGC T2 Allocation'!AX23)+T2Remarketing!AX23","v":648.28099999999995},{"$f":"Tier1!AY23+IF(Init!$S24=0,0,SliceResource!AY23)+IF(Init!$T24=0,Tier2!AY23,'PNGC T2 Allocation'!AY23)+T2Remarketing!AY23","v":382.76299999999998},{"$f":"Tier1!AZ23+IF(Init!$S24=0,0,SliceResource!AZ23)+IF(Init!$T24=0,Tier2!AZ23,'PNGC T2 Allocation'!AZ23)+T2Remarketing!AZ23","v":798.29200000000003},{"$f":"Tier1!BA23+IF(Init!$S24=0,0,SliceResource!BA23)+IF(Init!$T24=0,Tier2!BA23,'PNGC T2 Allocation'!BA23)+T2Remarketing!BA23","v":493.23599999999999},{"$f":"Tier1!BB23+IF(Init!$S24=0,0,SliceResource!BB23)+IF(Init!$T24=0,Tier2!BB23,'PNGC T2 Allocation'!BB23)+T2Remarketing!BB23","v":835.06600000000003},{"$f":"Tier1!BC23+IF(Init!$S24=0,0,SliceResource!BC23)+IF(Init!$T24=0,Tier2!BC23,'PNGC T2 Allocation'!BC23)+T2Remarketing!BC23","v":547.56299999999999},{"$f":"Tier1!BD23+IF(Init!$S24=0,0,SliceResource!BD23)+IF(Init!$T24=0,Tier2!BD23,'PNGC T2 Allocation'!BD23)+T2Remarketing!BD23","v":1188.126},{"$f":"Tier1!BE23+IF(Init!$S24=0,0,SliceResource!BE23)+IF(Init!$T24=0,Tier2!BE23,'PNGC T2 Allocation'!BE23)+T2Remarketing!BE23","v":750.096},{"$f":"Tier1!BF23+IF(Init!$S24=0,0,SliceResource!BF23)+IF(Init!$T24=0,Tier2!BF23,'PNGC T2 Allocation'!BF23)+T2Remarketing!BF23","v":1155.76},{"$f":"Tier1!BG23+IF(Init!$S24=0,0,SliceResource!BG23)+IF(Init!$T24=0,Tier2!BG23,'PNGC T2 Allocation'!BG23)+T2Remarketing!BG23","v":806.495},{"$f":"Tier1!BH23+IF(Init!$S24=0,0,SliceResource!BH23)+IF(Init!$T24=0,Tier2!BH23,'PNGC T2 Allocation'!BH23)+T2Remarketing!BH23","v":974.39099999999996},{"$f":"Tier1!BI23+IF(Init!$S24=0,0,SliceResource!BI23)+IF(Init!$T24=0,Tier2!BI23,'PNGC T2 Allocation'!BI23)+T2Remarketing!BI23","v":602.61},{"$f":"Tier1!BJ23+IF(Init!$S24=0,0,SliceResource!BJ23)+IF(Init!$T24=0,Tier2!BJ23,'PNGC T2 Allocation'!BJ23)+T2Remarketing!BJ23","v":1011.034},{"$f":"Tier1!BK23+IF(Init!$S24=0,0,SliceResource!BK23)+IF(Init!$T24=0,Tier2!BK23,'PNGC T2 Allocation'!BK23)+T2Remarketing!BK23","v":614.31700000000001},{"$f":"Tier1!BL23+IF(Init!$S24=0,0,SliceResource!BL23)+IF(Init!$T24=0,Tier2!BL23,'PNGC T2 Allocation'!BL23)+T2Remarketing!BL23","v":836.67899999999997},{"$f":"Tier1!BM23+IF(Init!$S24=0,0,SliceResource!BM23)+IF(Init!$T24=0,Tier2!BM23,'PNGC T2 Allocation'!BM23)+T2Remarketing!BM23","v":547.12699999999995},{"$f":"Tier1!BN23+IF(Init!$S24=0,0,SliceResource!BN23)+IF(Init!$T24=0,Tier2!BN23,'PNGC T2 Allocation'!BN23)+T2Remarketing!BN23","v":726.33900000000006},{"$f":"Tier1!BO23+IF(Init!$S24=0,0,SliceResource!BO23)+IF(Init!$T24=0,Tier2!BO23,'PNGC T2 Allocation'!BO23)+T2Remarketing!BO23","v":439.8},{"$f":"Tier1!BP23+IF(Init!$S24=0,0,SliceResource!BP23)+IF(Init!$T24=0,Tier2!BP23,'PNGC T2 Allocation'!BP23)+T2Remarketing!BP23","v":710.476},{"$f":"Tier1!BQ23+IF(Init!$S24=0,0,SliceResource!BQ23)+IF(Init!$T24=0,Tier2!BQ23,'PNGC T2 Allocation'!BQ23)+T2Remarketing!BQ23","v":384.56400000000002},{"$f":"Tier1!BR23+IF(Init!$S24=0,0,SliceResource!BR23)+IF(Init!$T24=0,Tier2!BR23,'PNGC T2 Allocation'!BR23)+T2Remarketing!BR23","v":686},{"$f":"Tier1!BS23+IF(Init!$S24=0,0,SliceResource!BS23)+IF(Init!$T24=0,Tier2!BS23,'PNGC T2 Allocation'!BS23)+T2Remarketing!BS23","v":430.47500000000002},{"$f":"Tier1!BT23+IF(Init!$S24=0,0,SliceResource!BT23)+IF(Init!$T24=0,Tier2!BT23,'PNGC T2 Allocation'!BT23)+T2Remarketing!BT23","v":733.9},{"$f":"Tier1!BU23+IF(Init!$S24=0,0,SliceResource!BU23)+IF(Init!$T24=0,Tier2!BU23,'PNGC T2 Allocation'!BU23)+T2Remarketing!BU23","v":391.79899999999998},{"$f":"Tier1!BV23+IF(Init!$S24=0,0,SliceResource!BV23)+IF(Init!$T24=0,Tier2!BV23,'PNGC T2 Allocation'!BV23)+T2Remarketing!BV23","v":648.28099999999995},{"$f":"Tier1!BW23+IF(Init!$S24=0,0,SliceResource!BW23)+IF(Init!$T24=0,Tier2!BW23,'PNGC T2 Allocation'!BW23)+T2Remarketing!BW23","v":382.76299999999998}]
[null,10081,"Milton-Freewater, City of",{"$f":"Tier1!D30+IF(Init!$S31=0,0,SliceResource!D30)+IF(Init!$T31=0,Tier2!D30,'PNGC T2 Allocation'!D30)+T2Remarketing!D30","v":3782.0699999999997},{"$f":"Tier1!E30+IF(Init!$S31=0,0,SliceResource!E30)+IF(Init!$T31=0,Tier2!E30,'PNGC T2 Allocation'!E30)+T2Remarketing!E30","v":1923.317},{"$f":"Tier1!F30+IF(Init!$S31=0,0,SliceResource!F30)+IF(Init!$T31=0,Tier2!F30,'PNGC T2 Allocation'!F30)+T2Remarketing!F30","v":4112.701},{"$f":"Tier1!G30+IF(Init!$S31=0,0,SliceResource!G30)+IF(Init!$T31=0,Tier2!G30,'PNGC T2 Allocation'!G30)+T2Remarketing!G30","v":2909.3130000000001},{"$f":"Tier1!H30+IF(Init!$S31=0,0,SliceResource!H30)+IF(Init!$T31=0,Tier2!H30,'PNGC T2 Allocation'!H30)+T2Remarketing!H30","v":5808.6959999999999},{"$f":"Tier1!I30+IF(Init!$S31=0,0,SliceResource!I30)+IF(Init!$T31=0,Tier2!I30,'PNGC T2 Allocation'!I30)+T2Remarketing!I30","v":3752.8710000000001},{"$f":"Tier1!J30+IF(Init!$S31=0,0,SliceResource!J30)+IF(Init!$T31=0,Tier2!J30,'PNGC T2 Allocation'!J30)+T2Remarketing!J30","v":5836.5959999999995},{"$f":"Tier1!K30+IF(Init!$S31=0,0,SliceResource!K30)+IF(Init!$T31=0,Tier2!K30,'PNGC T2 Allocation'!K30)+T2Remarketing!K30","v":3794.8620000000001},{"$f":"Tier1!L30+IF(Init!$S31=0,0,SliceResource!L30)+IF(Init!$T31=0,Tier2!L30,'PNGC T2 Allocation'!L30)+T2Remarketing!L30","v":4625.7820000000002},{"$f":"Tier1!M30+IF(Init!$S31=0,0,SliceResource!M30)+IF(Init!$T31=0,Tier2!M30,'PNGC T2 Allocation'!M30)+T2Remarketing!M30","v":2915.8510000000001},{"$f":"Tier1!N30+IF(Init!$S31=0,0,SliceResource!N30)+IF(Init!$T31=0,Tier2!N30,'PNGC T2 Allocation'!N30)+T2Remarketing!N30","v":4283.6080000000002},{"$f":"Tier1!O30+IF(Init!$S31=0,0,SliceResource!O30)+IF(Init!$T31=0,Tier2!O30,'PNGC T2 Allocation'!O30)+T2Remarketing!O30","v":2847.5880000000002},{"$f":"Tier1!P30+IF(Init!$S31=0,0,SliceResource!P30)+IF(Init!$T31=0,Tier2!P30,'PNGC T2 Allocation'!P30)+T2Remarketing!P30","v":4275.6080000000002},{"$f":"Tier1!Q30+IF(Init!$S31=0,0,SliceResource!Q30)+IF(Init!$T31=0,Tier2!Q30,'PNGC T2 Allocation'!Q30)+T2Remarketing!Q30","v":2408.895},{"$f":"Tier1!R30+IF(Init!$S31=0,0,SliceResource!R30)+IF(Init!$T31=0,Tier2!R30,'PNGC T2 Allocation'!R30)+T2Remarketing!R30","v":3107.6379999999999},{"$f":"Tier1!S30+IF(Init!$S31=0,0,SliceResource!S30)+IF(Init!$T31=0,Tier2!S30,'PNGC T2 Allocation'!S30)+T2Remarketing!S30","v":1789.9479999999999},{"$f":"Tier1!T30+IF(Init!$S31=0,0,SliceResource!T30)+IF(Init!$T31=0,Tier2!T30,'PNGC T2 Allocation'!T30)+T2Remarketing!T30","v":3219.4260000000004},{"$f":"Tier1!U30+IF(Init!$S31=0,0,SliceResource!U30)+IF(Init!$T31=0,Tier2!U30,'PNGC T2 Allocation'!U30)+T2Remarketing!U30","v":1339.0810000000001},{"$f":"Tier1!V30+IF(Init!$S31=0,0,SliceResource!V30)+IF(Init!$T31=0,Tier2!V30,'PNGC T2 Allocation'!V30)+T2Remarketing!V30","v":4697.8580000000002},{"$f":"Tier1!W30+IF(Init!$S31=0,0,SliceResource!W30)+IF(Init!$T31=0,Tier2!W30,'PNGC T2 Allocation'!W30)+T2Remarketing!W30","v":2303.6770000000001},{"$f":"Tier1!X30+IF(Init!$S31=0,0,SliceResource!X30)+IF(Init!$T31=0,Tier2!X30,'PNGC T2 Allocation'!X30)+T2Remarketing!X30","v":4437.4679999999998},{"$f":"Tier1!Y30+IF(Init!$S31=0,0,SliceResource!Y30)+IF(Init!$T31=0,Tier2!Y30,'PNGC T2 Allocation'!Y30)+T2Remarketing!Y30","v":2213.8339999999998},{"$f":"Tier1!Z30+IF(Init!$S31=0,0,SliceResource!Z30)+IF(Init!$T31=0,Tier2!Z30,'PNGC T2 Allocation'!Z30)+T2Remarketing!Z30","v":3538.7870000000003},{"$f":"Tier1!AA30+IF(Init!$S31=0,0,SliceResource!AA30)+IF(Init!$T31=0,Tier2!AA30,'PNGC T2 Allocation'!AA30)+T2Remarketing!AA30","v":1932.011},{"$f":"Tier1!AB30+IF(Init!$S31=0,0,SliceResource!AB30)+IF(Init!$T31=0,Tier2!AB30,'PNGC T2 Allocation'!AB30)+T2Remarketing!AB30","v":3782.0699999999997},{"$f":"Tier1!AC30+IF(Init!$S31=0,0,SliceResource!AC30)+IF(Init!$T31=0,Tier2!AC30,'PNGC T2 Allocation'!AC30)+T2Remarketing!AC30","v":1923.317},{"$f":"Tier1!AD30+IF(Init!$S31=0,0,SliceResource!AD30)+IF(Init!$T31=0,Tier2!AD30,'PNGC T2 Allocation'!AD30)+T2Remarketing!AD30","v":4112.701},{"$f":"Tier1!AE30+IF(Init!$S31=0,0,SliceResource!AE30)+IF(Init!$T31=0,Tier2!AE30,'PNGC T2 Allocation'!AE30)+T2Remarketing!AE30","v":2909.3130000000001},{"$f":"Tier1!AF30+IF(Init!$S31=0,0,SliceResource!AF30)+IF(Init!$T31=0,Tier2!AF30,'PNGC T2 Allocation'!AF30)+T2Remarketing!AF30","v":5808.6959999999999},{"$f":"Tier1!AG30+IF(Init!$S31=0,0,SliceResource!AG30)+IF(Init!$T31=0,Tier2!AG30,'PNGC T2 Allocation'!AG30)+T2Remarketing!AG30","v":3752.8710000000001},{"$f":"Tier1!AH30+IF(Init!$S31=0,0,SliceResource!AH30)+IF(Init!$T31=0,Tier2!AH30,'PNGC T2 Allocation'!AH30)+T2Remarketing!AH30","v":5580.7280000000001},{"$f":"Tier1!AI30+IF(Init!$S31=0,0,SliceResource!AI30)+IF(Init!$T31=0,Tier2!AI30,'PNGC T2 Allocation'!AI30)+T2Remarketing!AI30","v":4050.7299999999996},{"$f":"Tier1!AJ30+IF(Init!$S31=0,0,SliceResource!AJ30)+IF(Init!$T31=0,Tier2!AJ30,'PNGC T2 Allocation'!AJ30)+T2Remarketing!AJ30","v":4625.7820000000002},{"$f":"Tier1!AK30+IF(Init!$S31=0,0,SliceResource!AK30)+IF(Init!$T31=0,Tier2!AK30,'PNGC T2 Allocation'!AK30)+T2Remarketing!AK30","v":2915.8510000000001},{"$f":"Tier1!AL30+IF(Init!$S31=0,0,SliceResource!AL30)+IF(Init!$T31=0,Tier2!AL30,'PNGC T2 Allocation'!AL30)+T2Remarketing!AL30","v":4470.5649999999996},{"$f":"Tier1!AM30+IF(Init!$S31=0,0,SliceResource!AM30)+IF(Init!$T31=0,Tier2!AM30,'PNGC T2 Allocation'!AM30)+T2Remarketing!AM30","v":2660.6309999999999},{"$f":"Tier1!AN30+IF(Init!$S31=0,0,SliceResource!AN30)+IF(Init!$T31=0,Tier2!AN30,'PNGC T2 Allocation'!AN30)+T2Remarketing!AN30","v":4275.6080000000002},{"$f":"Tier1!AO30+IF(Init!$S31=0,0,SliceResource!AO30)+IF(Init!$T31=0,Tier2!AO30,'PNGC T2 Allocation'!AO30)+T2Remarketing!AO30","v":2408.895},{"$f":"Tier1!AP30+IF(Init!$S31=0,0,SliceResource!AP30)+IF(Init!$T31=0,Tier2!AP30,'PNGC T2 Allocation'!AP30)+T2Remarketing!AP30","v":3107.6379999999999},{"$f":"Tier1!AQ30+IF(Init!$S31=0,0,SliceResource!AQ30)+IF(Init!$T31=0,Tier2!AQ30,'PNGC T2 Allocation'!AQ30)+T2Remarketing!AQ30","v":1789.9479999999999},{"$f":"Tier1!AR30+IF(Init!$S31=0,0,SliceResource!AR30)+IF(Init!$T31=0,Tier2!AR30,'PNGC T2 Allocation'!AR30)+T2Remarketing!AR30","v":3219.4260000000004},{"$f":"Tier1!AS30+IF(Init!$S31=0,0,SliceResource!AS30)+IF(Init!$T31=0,Tier2!AS30,'PNGC T2 Allocation'!AS30)+T2Remarketing!AS30","v":1339.0810000000001},{"$f":"Tier1!AT30+IF(Init!$S31=0,0,SliceResource!AT30)+IF(Init!$T31=0,Tier2!AT30,'PNGC T2 Allocation'!AT30)+T2Remarketing!AT30","v":4697.8580000000002},{"$f":"Tier1!AU30+IF(Init!$S31=0,0,SliceResource!AU30)+IF(Init!$T31=0,Tier2!AU30,'PNGC T2 Allocation'!AU30)+T2Remarketing!AU30","v":2303.6770000000001},{"$f":"Tier1!AV30+IF(Init!$S31=0,0,SliceResource!AV30)+IF(Init!$T31=0,Tier2!AV30,'PNGC T2 Allocation'!AV30)+T2Remarketing!AV30","v":4437.4679999999998},{"$f":"Tier1!AW30+IF(Init!$S31=0,0,SliceResource!AW30)+IF(Init!$T31=0,Tier2!AW30,'PNGC T2 Allocation'!AW30)+T2Remarketing!AW30","v":2213.8339999999998},{"$f":"Tier1!AX30+IF(Init!$S31=0,0,SliceResource!AX30)+IF(Init!$T31=0,Tier2!AX30,'PNGC T2 Allocation'!AX30)+T2Remarketing!AX30","v":3538.7870000000003},{"$f":"Tier1!AY30+IF(Init!$S31=0,0,SliceResource!AY30)+IF(Init!$T31=0,Tier2!AY30,'PNGC T2 Allocation'!AY30)+T2Remarketing!AY30","v":1932.011},{"$f":"Tier1!AZ30+IF(Init!$S31=0,0,SliceResource!AZ30)+IF(Init!$T31=0,Tier2!AZ30,'PNGC T2 Allocation'!AZ30)+T2Remarketing!AZ30","v":3626.866},{"$f":"Tier1!BA30+IF(Init!$S31=0,0,SliceResource!BA30)+IF(Init!$T31=0,Tier2!BA30,'PNGC T2 Allocation'!BA30)+T2Remarketing!BA30","v":2075.5219999999999},{"$f":"Tier1!BB30+IF(Init!$S31=0,0,SliceResource!BB30)+IF(Init!$T31=0,Tier2!BB30,'PNGC T2 Allocation'!BB30)+T2Remarketing!BB30","v":4311.857},{"$f":"Tier1!BC30+IF(Init!$S31=0,0,SliceResource!BC30)+IF(Init!$T31=0,Tier2!BC30,'PNGC T2 Allocation'!BC30)+T2Remarketing!BC30","v":2715.1559999999999},{"$f":"Tier1!BD30+IF(Init!$S31=0,0,SliceResource!BD30)+IF(Init!$T31=0,Tier2!BD30,'PNGC T2 Allocation'!BD30)+T2Remarketing!BD30","v":5818.6959999999999},{"$f":"Tier1!BE30+IF(Init!$S31=0,0,SliceResource!BE30)+IF(Init!$T31=0,Tier2!BE30,'PNGC T2 Allocation'!BE30)+T2Remarketing!BE30","v":3753.8710000000001},{"$f":"Tier1!BF30+IF(Init!$S31=0,0,SliceResource!BF30)+IF(Init!$T31=0,Tier2!BF30,'PNGC T2 Allocation'!BF30)+T2Remarketing!BF30","v":5576.7280000000001},{"$f":"Tier1!BG30+IF(Init!$S31=0,0,SliceResource!BG30)+IF(Init!$T31=0,Tier2!BG30,'PNGC T2 Allocation'!BG30)+T2Remarketing!BG30","v":4051.7299999999996},{"$f":"Tier1!BH30+IF(Init!$S31=0,0,SliceResource!BH30)+IF(Init!$T31=0,Tier2!BH30,'PNGC T2 Allocation'!BH30)+T2Remarketing!BH30","v":4774.0919999999996},{"$f":"Tier1!BI30+IF(Init!$S31=0,0,SliceResource!BI30)+IF(Init!$T31=0,Tier2!BI30,'PNGC T2 Allocation'!BI30)+T2Remarketing!BI30","v":2951.7869999999998},{"$f":"Tier1!BJ30+IF(Init!$S31=0,0,SliceResource!BJ30)+IF(Init!$T31=0,Tier2!BJ30,'PNGC T2 Allocation'!BJ30)+T2Remarketing!BJ30","v":4482.5649999999996},{"$f":"Tier1!BK30+IF(Init!$S31=0,0,SliceResource!BK30)+IF(Init!$T31=0,Tier2!BK30,'PNGC T2 Allocation'!BK30)+T2Remarketing!BK30","v":2660.6309999999999},{"$f":"Tier1!BL30+IF(Init!$S31=0,0,SliceResource!BL30)+IF(Init!$T31=0,Tier2!BL30,'PNGC T2 Allocation'!BL30)+T2Remarketing!BL30","v":4095.5690000000004},{"$f":"Tier1!BM30+IF(Init!$S31=0,0,SliceResource!BM30)+IF(Init!$T31=0,Tier2!BM30,'PNGC T2 Allocation'!BM30)+T2Remarketing!BM30","v":2588.9349999999999},{"$f":"Tier1!BN30+IF(Init!$S31=0,0,SliceResource!BN30)+IF(Init!$T31=0,Tier2!BN30,'PNGC T2 Allocation'!BN30)+T2Remarketing!BN30","v":3240.1139999999996},{"$f":"Tier1!BO30+IF(Init!$S31=0,0,SliceResource!BO30)+IF(Init!$T31=0,Tier2!BO30,'PNGC T2 Allocation'!BO30)+T2Remarketing!BO30","v":1657.4720000000002},{"$f":"Tier1!BP30+IF(Init!$S31=0,0,SliceResource!BP30)+IF(Init!$T31=0,Tier2!BP30,'PNGC T2 Allocation'!BP30)+T2Remarketing!BP30","v":3219.4260000000004},{"$f":"Tier1!BQ30+IF(Init!$S31=0,0,SliceResource!BQ30)+IF(Init!$T31=0,Tier2!BQ30,'PNGC T2 Allocation'!BQ30)+T2Remarketing!BQ30","v":1339.0810000000001},{"$f":"Tier1!BR30+IF(Init!$S31=0,0,SliceResource!BR30)+IF(Init!$T31=0,Tier2!BR30,'PNGC T2 Allocation'!BR30)+T2Remarketing!BR30","v":4510.8459999999995},{"$f":"Tier1!BS30+IF(Init!$S31=0,0,SliceResource!BS30)+IF(Init!$T31=0,Tier2!BS30,'PNGC T2 Allocation'!BS30)+T2Remarketing!BS30","v":2490.69},{"$f":"Tier1!BT30+IF(Init!$S31=0,0,SliceResource!BT30)+IF(Init!$T31=0,Tier2!BT30,'PNGC T2 Allocation'!BT30)+T2Remarketing!BT30","v":4617.8879999999999},{"$f":"Tier1!BU30+IF(Init!$S31=0,0,SliceResource!BU30)+IF(Init!$T31=0,Tier2!BU30,'PNGC T2 Allocation'!BU30)+T2Remarketing!BU30","v":2033.4140000000002},{"$f":"Tier1!BV30+IF(Init!$S31=0,0,SliceResource!BV30)+IF(Init!$T31=0,Tier2!BV30,'PNGC T2 Allocation'!BV30)+T2Remarketing!BV30","v":3538.7870000000003},{"$f":"Tier1!BW30+IF(Init!$S31=0,0,SliceResource!BW30)+IF(Init!$T31=0,Tier2!BW30,'PNGC T2 Allocation'!BW30)+T2Remarketing!BW30","v":1932.011}]
[null,10111,"Columbia Power Coop",{"$f":"Tier1!D45+IF(Init!$S46=0,0,SliceResource!D45)+IF(Init!$T46=0,Tier2!D45,'PNGC T2 Allocation'!D45)+T2Remarketing!D45","v":1027.3330000000001},{"$f":"Tier1!E45+IF(Init!$S46=0,0,SliceResource!E45)+IF(Init!$T46=0,Tier2!E45,'PNGC T2 Allocation'!E45)+T2Remarketing!E45","v":653.93100000000004},{"$f":"Tier1!F45+IF(Init!$S46=0,0,SliceResource!F45)+IF(Init!$T46=0,Tier2!F45,'PNGC T2 Allocation'!F45)+T2Remarketing!F45","v":1194.5530000000001},{"$f":"Tier1!G45+IF(Init!$S46=0,0,SliceResource!G45)+IF(Init!$T46=0,Tier2!G45,'PNGC T2 Allocation'!G45)+T2Remarketing!G45","v":998.98199999999997},{"$f":"Tier1!H45+IF(Init!$S46=0,0,SliceResource!H45)+IF(Init!$T46=0,Tier2!H45,'PNGC T2 Allocation'!H45)+T2Remarketing!H45","v":1523.1679999999999},{"$f":"Tier1!I45+IF(Init!$S46=0,0,SliceResource!I45)+IF(Init!$T46=0,Tier2!I45,'PNGC T2 Allocation'!I45)+T2Remarketing!I45","v":1134.586},{"$f":"Tier1!J45+IF(Init!$S46=0,0,SliceResource!J45)+IF(Init!$T46=0,Tier2!J45,'PNGC T2 Allocation'!J45)+T2Remarketing!J45","v":1504.9739999999999},{"$f":"Tier1!K45+IF(Init!$S46=0,0,SliceResource!K45)+IF(Init!$T46=0,Tier2!K45,'PNGC T2 Allocation'!K45)+T2Remarketing!K45","v":1125.979},{"$f":"Tier1!L45+IF(Init!$S46=0,0,SliceResource!L45)+IF(Init!$T46=0,Tier2!L45,'PNGC T2 Allocation'!L45)+T2Remarketing!L45","v":1365.3219999999999},{"$f":"Tier1!M45+IF(Init!$S46=0,0,SliceResource!M45)+IF(Init!$T46=0,Tier2!M45,'PNGC T2 Allocation'!M45)+T2Remarketing!M45","v":978.548},{"$f":"Tier1!N45+IF(Init!$S46=0,0,SliceResource!N45)+IF(Init!$T46=0,Tier2!N45,'PNGC T2 Allocation'!N45)+T2Remarketing!N45","v":1243.191},{"$f":"Tier1!O45+IF(Init!$S46=0,0,SliceResource!O45)+IF(Init!$T46=0,Tier2!O45,'PNGC T2 Allocation'!O45)+T2Remarketing!O45","v":948.56700000000001},{"$f":"Tier1!P45+IF(Init!$S46=0,0,SliceResource!P45)+IF(Init!$T46=0,Tier2!P45,'PNGC T2 Allocation'!P45)+T2Remarketing!P45","v":1198.5640000000001},{"$f":"Tier1!Q45+IF(Init!$S46=0,0,SliceResource!Q45)+IF(Init!$T46=0,Tier2!Q45,'PNGC T2 Allocation'!Q45)+T2Remarketing!Q45","v":800.40499999999997},{"$f":"Tier1!R45+IF(Init!$S46=0,0,SliceResource!R45)+IF(Init!$T46=0,Tier2!R45,'PNGC T2 Allocation'!R45)+T2Remarketing!R45","v":1174.184},{"$f":"Tier1!S45+IF(Init!$S46=0,0,SliceResource!S45)+IF(Init!$T46=0,Tier2!S45,'PNGC T2 Allocation'!S45)+T2Remarketing!S45","v":914.25900000000001},{"$f":"Tier1!T45+IF(Init!$S46=0,0,SliceResource!T45)+IF(Init!$T46=0,Tier2!T45,'PNGC T2 Allocation'!T45)+T2Remarketing!T45","v":1374.337},{"$f":"Tier1!U45+IF(Init!$S46=0,0,SliceResource!U45)+IF(Init!$T46=0,Tier2!U45,'PNGC T2 Allocation'!U45)+T2Remarketing!U45","v":876.43600000000004},{"$f":"Tier1!V45+IF(Init!$S46=0,0,SliceResource!V45)+IF(Init!$T46=0,Tier2!V45,'PNGC T2 Allocation'!V45)+T2Remarketing!V45","v":1881.164},{"$f":"Tier1!W45+IF(Init!$S46=0,0,SliceResource!W45)+IF(Init!$T46=0,Tier2!W45,'PNGC T2 Allocation'!W45)+T2Remarketing!W45","v":1292.077},{"$f":"Tier1!X45+IF(Init!$S46=0,0,SliceResource!X45)+IF(Init!$T46=0,Tier2!X45,'PNGC T2 Allocation'!X45)+T2Remarketing!X45","v":1663.135},{"$f":"Tier1!Y45+IF(Init!$S46=0,0,SliceResource!Y45)+IF(Init!$T46=0,Tier2!Y45,'PNGC T2 Allocation'!Y45)+T2Remarketing!Y45","v":1156.2850000000001},{"$f":"Tier1!Z45+IF(Init!$S46=0,0,SliceResource!Z45)+IF(Init!$T46=0,Tier2!Z45,'PNGC T2 Allocation'!Z45)+T2Remarketing!Z45","v":1247.404},{"$f":"Tier1!AA45+IF(Init!$S46=0,0,SliceResource!AA45)+IF(Init!$T46=0,Tier2!AA45,'PNGC T2 Allocation'!AA45)+T2Remarketing!AA45","v":899.40200000000004},{"$f":"Tier1!AB45+IF(Init!$S46=0,0,SliceResource!AB45)+IF(Init!$T46=0,Tier2!AB45,'PNGC T2 Allocation'!AB45)+T2Remarketing!AB45","v":1027.2850000000001},{"$f":"Tier1!AC45+IF(Init!$S46=0,0,SliceResource!AC45)+IF(Init!$T46=0,Tier2!AC45,'PNGC T2 Allocation'!AC45)+T2Remarketing!AC45","v":653.90099999999995},{"$f":"Tier1!AD45+IF(Init!$S46=0,0,SliceResource!AD45)+IF(Init!$T46=0,Tier2!AD45,'PNGC T2 Allocation'!AD45)+T2Remarketing!AD45","v":1194.5229999999999},{"$f":"Tier1!AE45+IF(Init!$S46=0,0,SliceResource!AE45)+IF(Init!$T46=0,Tier2!AE45,'PNGC T2 Allocation'!AE45)+T2Remarketing!AE45","v":998.95799999999997},{"$f":"Tier1!AF45+IF(Init!$S46=0,0,SliceResource!AF45)+IF(Init!$T46=0,Tier2!AF45,'PNGC T2 Allocation'!AF45)+T2Remarketing!AF45","v":1522.8689999999999},{"$f":"Tier1!AG45+IF(Init!$S46=0,0,SliceResource!AG45)+IF(Init!$T46=0,Tier2!AG45,'PNGC T2 Allocation'!AG45)+T2Remarketing!AG45","v":1134.3630000000001},{"$f":"Tier1!AH45+IF(Init!$S46=0,0,SliceResource!AH45)+IF(Init!$T46=0,Tier2!AH45,'PNGC T2 Allocation'!AH45)+T2Remarketing!AH45","v":1437.9580000000001},{"$f":"Tier1!AI45+IF(Init!$S46=0,0,SliceResource!AI45)+IF(Init!$T46=0,Tier2!AI45,'PNGC T2 Allocation'!AI45)+T2Remarketing!AI45","v":1193.3579999999999},{"$f":"Tier1!AJ45+IF(Init!$S46=0,0,SliceResource!AJ45)+IF(Init!$T46=0,Tier2!AJ45,'PNGC T2 Allocation'!AJ45)+T2Remarketing!AJ45","v":1365.3240000000001},{"$f":"Tier1!AK45+IF(Init!$S46=0,0,SliceResource!AK45)+IF(Init!$T46=0,Tier2!AK45,'PNGC T2 Allocation'!AK45)+T2Remarketing!AK45","v":978.55},{"$f":"Tier1!AL45+IF(Init!$S46=0,0,SliceResource!AL45)+IF(Init!$T46=0,Tier2!AL45,'PNGC T2 Allocation'!AL45)+T2Remarketing!AL45","v":1299.194},{"$f":"Tier1!AM45+IF(Init!$S46=0,0,SliceResource!AM45)+IF(Init!$T46=0,Tier2!AM45,'PNGC T2 Allocation'!AM45)+T2Remarketing!AM45","v":892.45299999999997},{"$f":"Tier1!AN45+IF(Init!$S46=0,0,SliceResource!AN45)+IF(Init!$T46=0,Tier2!AN45,'PNGC T2 Allocation'!AN45)+T2Remarketing!AN45","v":1198.7360000000001},{"$f":"Tier1!AO45+IF(Init!$S46=0,0,SliceResource!AO45)+IF(Init!$T46=0,Tier2!AO45,'PNGC T2 Allocation'!AO45)+T2Remarketing!AO45","v":800.52},{"$f":"Tier1!AP45+IF(Init!$S46=0,0,SliceResource!AP45)+IF(Init!$T46=0,Tier2!AP45,'PNGC T2 Allocation'!AP45)+T2Remarketing!AP45","v":1174.0419999999999},{"$f":"Tier1!AQ45+IF(Init!$S46=0,0,SliceResource!AQ45)+IF(Init!$T46=0,Tier2!AQ45,'PNGC T2 Allocation'!AQ45)+T2Remarketing!AQ45","v":914.14800000000002},{"$f":"Tier1!AR45+IF(Init!$S46=0,0,SliceResource!AR45)+IF(Init!$T46=0,Tier2!AR45,'PNGC T2 Allocation'!AR45)+T2Remarketing!AR45","v":1374.6020000000001},{"$f":"Tier1!AS45+IF(Init!$S46=0,0,SliceResource!AS45)+IF(Init!$T46=0,Tier2!AS45,'PNGC T2 Allocation'!AS45)+T2Remarketing!AS45","v":876.60500000000002},{"$f":"Tier1!AT45+IF(Init!$S46=0,0,SliceResource!AT45)+IF(Init!$T46=0,Tier2!AT45,'PNGC T2 Allocation'!AT45)+T2Remarketing!AT45","v":1881.097},{"$f":"Tier1!AU45+IF(Init!$S46=0,0,SliceResource!AU45)+IF(Init!$T46=0,Tier2!AU45,'PNGC T2 Allocation'!AU45)+T2Remarketing!AU45","v":1292.0309999999999},{"$f":"Tier1!AV45+IF(Init!$S46=0,0,SliceResource!AV45)+IF(Init!$T46=0,Tier2!AV45,'PNGC T2 Allocation'!AV45)+T2Remarketing!AV45","v":1662.854},{"$f":"Tier1!AW45+IF(Init!$S46=0,0,SliceResource!AW45)+IF(Init!$T46=0,Tier2!AW45,'PNGC T2 Allocation'!AW45)+T2Remarketing!AW45","v":1156.0899999999999},{"$f":"Tier1!AX45+IF(Init!$S46=0,0,SliceResource!AX45)+IF(Init!$T46=0,Tier2!AX45,'PNGC T2 Allocation'!AX45)+T2Remarketing!AX45","v":1247.4259999999999},{"$f":"Tier1!AY45+IF(Init!$S46=0,0,SliceResource!AY45)+IF(Init!$T46=0,Tier2!AY45,'PNGC T2 Allocation'!AY45)+T2Remarketing!AY45","v":899.41800000000001},{"$f":"Tier1!AZ45+IF(Init!$S46=0,0,SliceResource!AZ45)+IF(Init!$T46=0,Tier2!AZ45,'PNGC T2 Allocation'!AZ45)+T2Remarketing!AZ45","v":984.48199999999997},{"$f":"Tier1!BA45+IF(Init!$S46=0,0,SliceResource!BA45)+IF(Init!$T46=0,Tier2!BA45,'PNGC T2 Allocation'!BA45)+T2Remarketing!BA45","v":696.95399999999995},{"$f":"Tier1!BB45+IF(Init!$S46=0,0,SliceResource!BB45)+IF(Init!$T46=0,Tier2!BB45,'PNGC T2 Allocation'!BB45)+T2Remarketing!BB45","v":1252.441},{"$f":"Tier1!BC45+IF(Init!$S46=0,0,SliceResource!BC45)+IF(Init!$T46=0,Tier2!BC45,'PNGC T2 Allocation'!BC45)+T2Remarketing!BC45","v":941.202},{"$f":"Tier1!BD45+IF(Init!$S46=0,0,SliceResource!BD45)+IF(Init!$T46=0,Tier2!BD45,'PNGC T2 Allocation'!BD45)+T2Remarketing!BD45","v":1523.019},{"$f":"Tier1!BE45+IF(Init!$S46=0,0,SliceResource!BE45)+IF(Init!$T46=0,Tier2!BE45,'PNGC T2 Allocation'!BE45)+T2Remarketing!BE45","v":1134.4749999999999},{"$f":"Tier1!BF45+IF(Init!$S46=0,0,SliceResource!BF45)+IF(Init!$T46=0,Tier2!BF45,'PNGC T2 Allocation'!BF45)+T2Remarketing!BF45","v":1438.07},{"$f":"Tier1!BG45+IF(Init!$S46=0,0,SliceResource!BG45)+IF(Init!$T46=0,Tier2!BG45,'PNGC T2 Allocation'!BG45)+T2Remarketing!BG45","v":1193.451},{"$f":"Tier1!BH45+IF(Init!$S46=0,0,SliceResource!BH45)+IF(Init!$T46=0,Tier2!BH45,'PNGC T2 Allocation'!BH45)+T2Remarketing!BH45","v":1419.7719999999999},{"$f":"Tier1!BI45+IF(Init!$S46=0,0,SliceResource!BI45)+IF(Init!$T46=0,Tier2!BI45,'PNGC T2 Allocation'!BI45)+T2Remarketing!BI45","v":1001.3579999999999},{"$f":"Tier1!BJ45+IF(Init!$S46=0,0,SliceResource!BJ45)+IF(Init!$T46=0,Tier2!BJ45,'PNGC T2 Allocation'!BJ45)+T2Remarketing!BJ45","v":1299.1089999999999},{"$f":"Tier1!BK45+IF(Init!$S46=0,0,SliceResource!BK45)+IF(Init!$T46=0,Tier2!BK45,'PNGC T2 Allocation'!BK45)+T2Remarketing!BK45","v":892.39400000000001},{"$f":"Tier1!BL45+IF(Init!$S46=0,0,SliceResource!BL45)+IF(Init!$T46=0,Tier2!BL45,'PNGC T2 Allocation'!BL45)+T2Remarketing!BL45","v":1145.9010000000001},{"$f":"Tier1!BM45+IF(Init!$S46=0,0,SliceResource!BM45)+IF(Init!$T46=0,Tier2!BM45,'PNGC T2 Allocation'!BM45)+T2Remarketing!BM45","v":853.25599999999997},{"$f":"Tier1!BN45+IF(Init!$S46=0,0,SliceResource!BN45)+IF(Init!$T46=0,Tier2!BN45,'PNGC T2 Allocation'!BN45)+T2Remarketing!BN45","v":1227.539},{"$f":"Tier1!BO45+IF(Init!$S46=0,0,SliceResource!BO45)+IF(Init!$T46=0,Tier2!BO45,'PNGC T2 Allocation'!BO45)+T2Remarketing!BO45","v":860.90499999999997},{"$f":"Tier1!BP45+IF(Init!$S46=0,0,SliceResource!BP45)+IF(Init!$T46=0,Tier2!BP45,'PNGC T2 Allocation'!BP45)+T2Remarketing!BP45","v":1374.277},{"$f":"Tier1!BQ45+IF(Init!$S46=0,0,SliceResource!BQ45)+IF(Init!$T46=0,Tier2!BQ45,'PNGC T2 Allocation'!BQ45)+T2Remarketing!BQ45","v":876.39800000000002},{"$f":"Tier1!BR45+IF(Init!$S46=0,0,SliceResource!BR45)+IF(Init!$T46=0,Tier2!BR45,'PNGC T2 Allocation'!BR45)+T2Remarketing!BR45","v":1800.0150000000001},{"$f":"Tier1!BS45+IF(Init!$S46=0,0,SliceResource!BS45)+IF(Init!$T46=0,Tier2!BS45,'PNGC T2 Allocation'!BS45)+T2Remarketing!BS45","v":1373.0830000000001},{"$f":"Tier1!BT45+IF(Init!$S46=0,0,SliceResource!BT45)+IF(Init!$T46=0,Tier2!BT45,'PNGC T2 Allocation'!BT45)+T2Remarketing!BT45","v":1734.9860000000001},{"$f":"Tier1!BU45+IF(Init!$S46=0,0,SliceResource!BU45)+IF(Init!$T46=0,Tier2!BU45,'PNGC T2 Allocation'!BU45)+T2Remarketing!BU45","v":1084.145},{"$f":"Tier1!BV45+IF(Init!$S46=0,0,SliceResource!BV45)+IF(Init!$T46=0,Tier2!BV45,'PNGC T2 Allocation'!BV45)+T2Remarketing!BV45","v":1247.395},{"$f":"Tier1!BW45+IF(Init!$S46=0,0,SliceResource!BW45)+IF(Init!$T46=0,Tier2!BW45,'PNGC T2 Allocation'!BW45)+T2Remarketing!BW45","v":899.39499999999998}]
[null,10236,"Lane County Elec Coop",{"$f":"Tier1!D77+IF(Init!$S78=0,0,SliceResource!D77)+IF(Init!$T78=0,Tier2!D77,'PNGC T2 Allocation'!D77)+T2Remarketing!D77","v":12640.95035748704},{"$f":"Tier1!E77+IF(Init!$S78=0,0,SliceResource!E77)+IF(Init!$T78=0,Tier2!E77,'PNGC T2 Allocation'!E77)+T2Remarketing!E77","v":7456.8780359628618},{"$f":"Tier1!F77+IF(Init!$S78=0,0,SliceResource!F77)+IF(Init!$T78=0,Tier2!F77,'PNGC T2 Allocation'!F77)+T2Remarketing!F77","v":13000.70242887737},{"$f":"Tier1!G77+IF(Init!$S78=0,0,SliceResource!G77)+IF(Init!$T78=0,Tier2!G77,'PNGC T2 Allocation'!G77)+T2Remarketing!G77","v":9963.0100196137337},{"$f":"Tier1!H77+IF(Init!$S78=0,0,SliceResource!H77)+IF(Init!$T78=0,Tier2!H77,'PNGC T2 Allocation'!H77)+T2Remarketing!H77","v":19328.054047950482},{"$f":"Tier1!I77+IF(Init!$S78=0,0,SliceResource!I77)+IF(Init!$T78=0,Tier2!I77,'PNGC T2 Allocation'!I77)+T2Remarketing!I77","v":12666.637345499419},{"$f":"Tier1!J77+IF(Init!$S78=0,0,SliceResource!J77)+IF(Init!$T78=0,Tier2!J77,'PNGC T2 Allocation'!J77)+T2Remarketing!J77","v":19017.371047950484},{"$f":"Tier1!K77+IF(Init!$S78=0,0,SliceResource!K77)+IF(Init!$T78=0,Tier2!K77,'PNGC T2 Allocation'!K77)+T2Remarketing!K77","v":12809.594345499419},{"$f":"Tier1!L77+IF(Init!$S78=0,0,SliceResource!L77)+IF(Init!$T78=0,Tier2!L77,'PNGC T2 Allocation'!L77)+T2Remarketing!L77","v":14789.29142887737},{"$f":"Tier1!M77+IF(Init!$S78=0,0,SliceResource!M77)+IF(Init!$T78=0,Tier2!M77,'PNGC T2 Allocation'!M77)+T2Remarketing!M77","v":9693.5985716580271},{"$f":"Tier1!N77+IF(Init!$S78=0,0,SliceResource!N77)+IF(Init!$T78=0,Tier2!N77,'PNGC T2 Allocation'!N77)+T2Remarketing!N77","v":14679.721047950483},{"$f":"Tier1!O77+IF(Init!$S78=0,0,SliceResource!O77)+IF(Init!$T78=0,Tier2!O77,'PNGC T2 Allocation'!O77)+T2Remarketing!O77","v":10282.760826153384},{"$f":"Tier1!P77+IF(Init!$S78=0,0,SliceResource!P77)+IF(Init!$T78=0,Tier2!P77,'PNGC T2 Allocation'!P77)+T2Remarketing!P77","v":13010.590047950483},{"$f":"Tier1!Q77+IF(Init!$S78=0,0,SliceResource!Q77)+IF(Init!$T78=0,Tier2!Q77,'PNGC T2 Allocation'!Q77)+T2Remarketing!Q77","v":8175.2458811945826},{"$f":"Tier1!R77+IF(Init!$S78=0,0,SliceResource!R77)+IF(Init!$T78=0,Tier2!R77,'PNGC T2 Allocation'!R77)+T2Remarketing!R77","v":10024.828738413926},{"$f":"Tier1!S77+IF(Init!$S78=0,0,SliceResource!S77)+IF(Init!$T78=0,Tier2!S77,'PNGC T2 Allocation'!S77)+T2Remarketing!S77","v":7201.7216550359753},{"$f":"Tier1!T77+IF(Init!$S78=0,0,SliceResource!T77)+IF(Init!$T78=0,Tier2!T77,'PNGC T2 Allocation'!T77)+T2Remarketing!T77","v":9874.8050479504836},{"$f":"Tier1!U77+IF(Init!$S78=0,0,SliceResource!U77)+IF(Init!$T78=0,Tier2!U77,'PNGC T2 Allocation'!U77)+T2Remarketing!U77","v":5745.4078811945828},{"$f":"Tier1!V77+IF(Init!$S78=0,0,SliceResource!V77)+IF(Init!$T78=0,Tier2!V77,'PNGC T2 Allocation'!V77)+T2Remarketing!V77","v":10196.585047950482},{"$f":"Tier1!W77+IF(Init!$S78=0,0,SliceResource!W77)+IF(Init!$T78=0,Tier2!W77,'PNGC T2 Allocation'!W77)+T2Remarketing!W77","v":6177.9513454994194},{"$f":"Tier1!X77+IF(Init!$S78=0,0,SliceResource!X77)+IF(Init!$T78=0,Tier2!X77,'PNGC T2 Allocation'!X77)+T2Remarketing!X77","v":10315.017047950483},{"$f":"Tier1!Y77+IF(Init!$S78=0,0,SliceResource!Y77)+IF(Init!$T78=0,Tier2!Y77,'PNGC T2 Allocation'!Y77)+T2Remarketing!Y77","v":6241.2703454994189},{"$f":"Tier1!Z77+IF(Init!$S78=0,0,SliceResource!Z77)+IF(Init!$T78=0,Tier2!Z77,'PNGC T2 Allocation'!Z77)+T2Remarketing!Z77","v":9081.7427384139246},{"$f":"Tier1!AA77+IF(Init!$S78=0,0,SliceResource!AA77)+IF(Init!$T78=0,Tier2!AA77,'PNGC T2 Allocation'!AA77)+T2Remarketing!AA77","v":5794.3811907311401},{"$f":"Tier1!AB77+IF(Init!$S78=0,0,SliceResource!AB77)+IF(Init!$T78=0,Tier2!AB77,'PNGC T2 Allocation'!AB77)+T2Remarketing!AB77","v":12600.936617866186},{"$f":"Tier1!AC77+IF(Init!$S78=0,0,SliceResource!AC77)+IF(Init!$T78=0,Tier2!AC77,'PNGC T2 Allocation'!AC77)+T2Remarketing!AC77","v":7427.9792240144661},{"$f":"Tier1!AD77+IF(Init!$S78=0,0,SliceResource!AD77)+IF(Init!$T78=0,Tier2!AD77,'PNGC T2 Allocation'!AD77)+T2Remarketing!AD77","v":12965.134660325499},{"$f":"Tier1!AE77+IF(Init!$S78=0,0,SliceResource!AE77)+IF(Init!$T78=0,Tier2!AE77,'PNGC T2 Allocation'!AE77)+T2Remarketing!AE77","v":9931.7955977335751},{"$f":"Tier1!AF77+IF(Init!$S78=0,0,SliceResource!AF77)+IF(Init!$T78=0,Tier2!AF77,'PNGC T2 Allocation'!AF77)+T2Remarketing!AF77","v":19289.522298685955},{"$f":"Tier1!AG77+IF(Init!$S78=0,0,SliceResource!AG77)+IF(Init!$T78=0,Tier2!AG77,'PNGC T2 Allocation'!AG77)+T2Remarketing!AG77","v":12636.256543194695},{"$f":"Tier1!AH77+IF(Init!$S78=0,0,SliceResource!AH77)+IF(Init!$T78=0,Tier2!AH77,'PNGC T2 Allocation'!AH77)+T2Remarketing!AH77","v":18246.593979505724},{"$f":"Tier1!AI77+IF(Init!$S78=0,0,SliceResource!AI77)+IF(Init!$T78=0,Tier2!AI77,'PNGC T2 Allocation'!AI77)+T2Remarketing!AI77","v":13511.457862374926},{"$f":"Tier1!AJ77+IF(Init!$S78=0,0,SliceResource!AJ77)+IF(Init!$T78=0,Tier2!AJ77,'PNGC T2 Allocation'!AJ77)+T2Remarketing!AJ77","v":14753.723660325499},{"$f":"Tier1!AK77+IF(Init!$S78=0,0,SliceResource!AK77)+IF(Init!$T78=0,Tier2!AK77,'PNGC T2 Allocation'!AK77)+T2Remarketing!AK77","v":9666.9227452441228},{"$f":"Tier1!AL77+IF(Init!$S78=0,0,SliceResource!AL77)+IF(Init!$T78=0,Tier2!AL77,'PNGC T2 Allocation'!AL77)+T2Remarketing!AL77","v":15215.141617866186},{"$f":"Tier1!AM77+IF(Init!$S78=0,0,SliceResource!AM77)+IF(Init!$T78=0,Tier2!AM77,'PNGC T2 Allocation'!AM77)+T2Remarketing!AM77","v":9678.521329065703},{"$f":"Tier1!AN77+IF(Init!$S78=0,0,SliceResource!AN77)+IF(Init!$T78=0,Tier2!AN77,'PNGC T2 Allocation'!AN77)+T2Remarketing!AN77","v":12972.058298685957},{"$f":"Tier1!AO77+IF(Init!$S78=0,0,SliceResource!AO77)+IF(Init!$T78=0,Tier2!AO77,'PNGC T2 Allocation'!AO77)+T2Remarketing!AO77","v":8147.0880644243516},{"$f":"Tier1!AP77+IF(Init!$S78=0,0,SliceResource!AP77)+IF(Init!$T78=0,Tier2!AP77,'PNGC T2 Allocation'!AP77)+T2Remarketing!AP77","v":9987.778979505727},{"$f":"Tier1!AQ77+IF(Init!$S78=0,0,SliceResource!AQ77)+IF(Init!$T78=0,Tier2!AQ77,'PNGC T2 Allocation'!AQ77)+T2Remarketing!AQ77","v":7169.8588623749238},{"$f":"Tier1!AR77+IF(Init!$S78=0,0,SliceResource!AR77)+IF(Init!$T78=0,Tier2!AR77,'PNGC T2 Allocation'!AR77)+T2Remarketing!AR77","v":9836.2732986859573},{"$f":"Tier1!AS77+IF(Init!$S78=0,0,SliceResource!AS77)+IF(Init!$T78=0,Tier2!AS77,'PNGC T2 Allocation'!AS77)+T2Remarketing!AS77","v":5717.2500644243519},{"$f":"Tier1!AT77+IF(Init!$S78=0,0,SliceResource!AT77)+IF(Init!$T78=0,Tier2!AT77,'PNGC T2 Allocation'!AT77)+T2Remarketing!AT77","v":10158.053298685956},{"$f":"Tier1!AU77+IF(Init!$S78=0,0,SliceResource!AU77)+IF(Init!$T78=0,Tier2!AU77,'PNGC T2 Allocation'!AU77)+T2Remarketing!AU77","v":6147.5705431946963},{"$f":"Tier1!AV77+IF(Init!$S78=0,0,SliceResource!AV77)+IF(Init!$T78=0,Tier2!AV77,'PNGC T2 Allocation'!AV77)+T2Remarketing!AV77","v":10276.485298685957},{"$f":"Tier1!AW77+IF(Init!$S78=0,0,SliceResource!AW77)+IF(Init!$T78=0,Tier2!AW77,'PNGC T2 Allocation'!AW77)+T2Remarketing!AW77","v":6210.8895431946958},{"$f":"Tier1!AX77+IF(Init!$S78=0,0,SliceResource!AX77)+IF(Init!$T78=0,Tier2!AX77,'PNGC T2 Allocation'!AX77)+T2Remarketing!AX77","v":9044.6929795057258},{"$f":"Tier1!AY77+IF(Init!$S78=0,0,SliceResource!AY77)+IF(Init!$T78=0,Tier2!AY77,'PNGC T2 Allocation'!AY77)+T2Remarketing!AY77","v":5764.7413836045816},{"$f":"Tier1!AZ77+IF(Init!$S78=0,0,SliceResource!AZ77)+IF(Init!$T78=0,Tier2!AZ77,'PNGC T2 Allocation'!AZ77)+T2Remarketing!AZ77","v":12147.89267819176},{"$f":"Tier1!BA77+IF(Init!$S78=0,0,SliceResource!BA77)+IF(Init!$T78=0,Tier2!BA77,'PNGC T2 Allocation'!BA77)+T2Remarketing!BA77","v":7896.4595347281193},{"$f":"Tier1!BB77+IF(Init!$S78=0,0,SliceResource!BB77)+IF(Init!$T78=0,Tier2!BB77,'PNGC T2 Allocation'!BB77)+T2Remarketing!BB77","v":13518.448652107463},{"$f":"Tier1!BC77+IF(Init!$S78=0,0,SliceResource!BC77)+IF(Init!$T78=0,Tier2!BC77,'PNGC T2 Allocation'!BC77)+T2Remarketing!BC77","v":9393.4405233162379},{"$f":"Tier1!BD77+IF(Init!$S78=0,0,SliceResource!BD77)+IF(Init!$T78=0,Tier2!BD77,'PNGC T2 Allocation'!BD77)+T2Remarketing!BD77","v":19298.359678191759},{"$f":"Tier1!BE77+IF(Init!$S78=0,0,SliceResource!BE77)+IF(Init!$T78=0,Tier2!BE77,'PNGC T2 Allocation'!BE77)+T2Remarketing!BE77","v":12642.824534728119},{"$f":"Tier1!BF77+IF(Init!$S78=0,0,SliceResource!BF77)+IF(Init!$T78=0,Tier2!BF77,'PNGC T2 Allocation'!BF77)+T2Remarketing!BF77","v":18255.056652107458},{"$f":"Tier1!BG77+IF(Init!$S78=0,0,SliceResource!BG77)+IF(Init!$T78=0,Tier2!BG77,'PNGC T2 Allocation'!BG77)+T2Remarketing!BG77","v":13518.400560812417},{"$f":"Tier1!BH77+IF(Init!$S78=0,0,SliceResource!BH77)+IF(Init!$T78=0,Tier2!BH77,'PNGC T2 Allocation'!BH77)+T2Remarketing!BH77","v":15242.153652107463},{"$f":"Tier1!BI77+IF(Init!$S78=0,0,SliceResource!BI77)+IF(Init!$T78=0,Tier2!BI77,'PNGC T2 Allocation'!BI77)+T2Remarketing!BI77","v":9841.5774825595217},{"$f":"Tier1!BJ77+IF(Init!$S78=0,0,SliceResource!BJ77)+IF(Init!$T78=0,Tier2!BJ77,'PNGC T2 Allocation'!BJ77)+T2Remarketing!BJ77","v":15224.236704276058},{"$f":"Tier1!BK77+IF(Init!$S78=0,0,SliceResource!BK77)+IF(Init!$T78=0,Tier2!BK77,'PNGC T2 Allocation'!BK77)+T2Remarketing!BK77","v":9684.8115070135518},{"$f":"Tier1!BL77+IF(Init!$S78=0,0,SliceResource!BL77)+IF(Init!$T78=0,Tier2!BL77,'PNGC T2 Allocation'!BL77)+T2Remarketing!BL77","v":12478.633652107463},{"$f":"Tier1!BM77+IF(Init!$S78=0,0,SliceResource!BM77)+IF(Init!$T78=0,Tier2!BM77,'PNGC T2 Allocation'!BM77)+T2Remarketing!BM77","v":8655.4215216859684},{"$f":"Tier1!BN77+IF(Init!$S78=0,0,SliceResource!BN77)+IF(Init!$T78=0,Tier2!BN77,'PNGC T2 Allocation'!BN77)+T2Remarketing!BN77","v":10390.568678191761},{"$f":"Tier1!BO77+IF(Init!$S78=0,0,SliceResource!BO77)+IF(Init!$T78=0,Tier2!BO77,'PNGC T2 Allocation'!BO77)+T2Remarketing!BO77","v":6782.5045347281193},{"$f":"Tier1!BP77+IF(Init!$S78=0,0,SliceResource!BP77)+IF(Init!$T78=0,Tier2!BP77,'PNGC T2 Allocation'!BP77)+T2Remarketing!BP77","v":9845.1546781917605},{"$f":"Tier1!BQ77+IF(Init!$S78=0,0,SliceResource!BQ77)+IF(Init!$T78=0,Tier2!BQ77,'PNGC T2 Allocation'!BQ77)+T2Remarketing!BQ77","v":5723.2784956016712},{"$f":"Tier1!BR77+IF(Init!$S78=0,0,SliceResource!BR77)+IF(Init!$T78=0,Tier2!BR77,'PNGC T2 Allocation'!BR77)+T2Remarketing!BR77","v":9791.9016521074627},{"$f":"Tier1!BS77+IF(Init!$S78=0,0,SliceResource!BS77)+IF(Init!$T78=0,Tier2!BS77,'PNGC T2 Allocation'!BS77)+T2Remarketing!BS77","v":6529.1285608124172},{"$f":"Tier1!BT77+IF(Init!$S78=0,0,SliceResource!BT77)+IF(Init!$T78=0,Tier2!BT77,'PNGC T2 Allocation'!BT77)+T2Remarketing!BT77","v":10664.531704276058},{"$f":"Tier1!BU77+IF(Init!$S78=0,0,SliceResource!BU77)+IF(Init!$T78=0,Tier2!BU77,'PNGC T2 Allocation'!BU77)+T2Remarketing!BU77","v":5838.2805086438202},{"$f":"Tier1!BV77+IF(Init!$S78=0,0,SliceResource!BV77)+IF(Init!$T78=0,Tier2!BV77,'PNGC T2 Allocation'!BV77)+T2Remarketing!BV77","v":9053.2456521074619},{"$f":"Tier1!BW77+IF(Init!$S78=0,0,SliceResource!BW77)+IF(Init!$T78=0,Tier2!BW77,'PNGC T2 Allocation'!BW77)+T2Remarketing!BW77","v":5771.0975216859697}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"Tier1!D88+IF(Init!$S89=0,0,SliceResource!D88)+IF(Init!$T89=0,Tier2!D88,'PNGC T2 Allocation'!D88)+T2Remarketing!D88","v":3291.335},{"$f":"Tier1!E88+IF(Init!$S89=0,0,SliceResource!E88)+IF(Init!$T89=0,Tier2!E88,'PNGC T2 Allocation'!E88)+T2Remarketing!E88","v":2087.605},{"$f":"Tier1!F88+IF(Init!$S89=0,0,SliceResource!F88)+IF(Init!$T89=0,Tier2!F88,'PNGC T2 Allocation'!F88)+T2Remarketing!F88","v":2556.2809999999999},{"$f":"Tier1!G88+IF(Init!$S89=0,0,SliceResource!G88)+IF(Init!$T89=0,Tier2!G88,'PNGC T2 Allocation'!G88)+T2Remarketing!G88","v":2036.4960000000001},{"$f":"Tier1!H88+IF(Init!$S89=0,0,SliceResource!H88)+IF(Init!$T89=0,Tier2!H88,'PNGC T2 Allocation'!H88)+T2Remarketing!H88","v":3196.6880000000001},{"$f":"Tier1!I88+IF(Init!$S89=0,0,SliceResource!I88)+IF(Init!$T89=0,Tier2!I88,'PNGC T2 Allocation'!I88)+T2Remarketing!I88","v":2413.6460000000002},{"$f":"Tier1!J88+IF(Init!$S89=0,0,SliceResource!J88)+IF(Init!$T89=0,Tier2!J88,'PNGC T2 Allocation'!J88)+T2Remarketing!J88","v":3264.3159999999998},{"$f":"Tier1!K88+IF(Init!$S89=0,0,SliceResource!K88)+IF(Init!$T89=0,Tier2!K88,'PNGC T2 Allocation'!K88)+T2Remarketing!K88","v":2459.6129999999998},{"$f":"Tier1!L88+IF(Init!$S89=0,0,SliceResource!L88)+IF(Init!$T89=0,Tier2!L88,'PNGC T2 Allocation'!L88)+T2Remarketing!L88","v":2672.9380000000001},{"$f":"Tier1!M88+IF(Init!$S89=0,0,SliceResource!M88)+IF(Init!$T89=0,Tier2!M88,'PNGC T2 Allocation'!M88)+T2Remarketing!M88","v":1949.6610000000001},{"$f":"Tier1!N88+IF(Init!$S89=0,0,SliceResource!N88)+IF(Init!$T89=0,Tier2!N88,'PNGC T2 Allocation'!N88)+T2Remarketing!N88","v":2511.2950000000001},{"$f":"Tier1!O88+IF(Init!$S89=0,0,SliceResource!O88)+IF(Init!$T89=0,Tier2!O88,'PNGC T2 Allocation'!O88)+T2Remarketing!O88","v":1922.768},{"$f":"Tier1!P88+IF(Init!$S89=0,0,SliceResource!P88)+IF(Init!$T89=0,Tier2!P88,'PNGC T2 Allocation'!P88)+T2Remarketing!P88","v":2734.5250000000001},{"$f":"Tier1!Q88+IF(Init!$S89=0,0,SliceResource!Q88)+IF(Init!$T89=0,Tier2!Q88,'PNGC T2 Allocation'!Q88)+T2Remarketing!Q88","v":1851.4490000000001},{"$f":"Tier1!R88+IF(Init!$S89=0,0,SliceResource!R88)+IF(Init!$T89=0,Tier2!R88,'PNGC T2 Allocation'!R88)+T2Remarketing!R88","v":3427.9030000000002},{"$f":"Tier1!S88+IF(Init!$S89=0,0,SliceResource!S88)+IF(Init!$T89=0,Tier2!S88,'PNGC T2 Allocation'!S88)+T2Remarketing!S88","v":2345.6550000000002},{"$f":"Tier1!T88+IF(Init!$S89=0,0,SliceResource!T88)+IF(Init!$T89=0,Tier2!T88,'PNGC T2 Allocation'!T88)+T2Remarketing!T88","v":4105.576},{"$f":"Tier1!U88+IF(Init!$S89=0,0,SliceResource!U88)+IF(Init!$T89=0,Tier2!U88,'PNGC T2 Allocation'!U88)+T2Remarketing!U88","v":2820.7420000000002},{"$f":"Tier1!V88+IF(Init!$S89=0,0,SliceResource!V88)+IF(Init!$T89=0,Tier2!V88,'PNGC T2 Allocation'!V88)+T2Remarketing!V88","v":5163.0640000000003},{"$f":"Tier1!W88+IF(Init!$S89=0,0,SliceResource!W88)+IF(Init!$T89=0,Tier2!W88,'PNGC T2 Allocation'!W88)+T2Remarketing!W88","v":3655.1289999999999},{"$f":"Tier1!X88+IF(Init!$S89=0,0,SliceResource!X88)+IF(Init!$T89=0,Tier2!X88,'PNGC T2 Allocation'!X88)+T2Remarketing!X88","v":5369.0529999999999},{"$f":"Tier1!Y88+IF(Init!$S89=0,0,SliceResource!Y88)+IF(Init!$T89=0,Tier2!Y88,'PNGC T2 Allocation'!Y88)+T2Remarketing!Y88","v":3406.826},{"$f":"Tier1!Z88+IF(Init!$S89=0,0,SliceResource!Z88)+IF(Init!$T89=0,Tier2!Z88,'PNGC T2 Allocation'!Z88)+T2Remarketing!Z88","v":3725.4650000000001},{"$f":"Tier1!AA88+IF(Init!$S89=0,0,SliceResource!AA88)+IF(Init!$T89=0,Tier2!AA88,'PNGC T2 Allocation'!AA88)+T2Remarketing!AA88","v":2839.3049999999994},{"$f":"Tier1!AB88+IF(Init!$S89=0,0,SliceResource!AB88)+IF(Init!$T89=0,Tier2!AB88,'PNGC T2 Allocation'!AB88)+T2Remarketing!AB88","v":3305.6109999999999},{"$f":"Tier1!AC88+IF(Init!$S89=0,0,SliceResource!AC88)+IF(Init!$T89=0,Tier2!AC88,'PNGC T2 Allocation'!AC88)+T2Remarketing!AC88","v":2096.605},{"$f":"Tier1!AD88+IF(Init!$S89=0,0,SliceResource!AD88)+IF(Init!$T89=0,Tier2!AD88,'PNGC T2 Allocation'!AD88)+T2Remarketing!AD88","v":2568.8200000000002},{"$f":"Tier1!AE88+IF(Init!$S89=0,0,SliceResource!AE88)+IF(Init!$T89=0,Tier2!AE88,'PNGC T2 Allocation'!AE88)+T2Remarketing!AE88","v":2046.4940000000001},{"$f":"Tier1!AF88+IF(Init!$S89=0,0,SliceResource!AF88)+IF(Init!$T89=0,Tier2!AF88,'PNGC T2 Allocation'!AF88)+T2Remarketing!AF88","v":3209.9540000000002},{"$f":"Tier1!AG88+IF(Init!$S89=0,0,SliceResource!AG88)+IF(Init!$T89=0,Tier2!AG88,'PNGC T2 Allocation'!AG88)+T2Remarketing!AG88","v":2423.6680000000001},{"$f":"Tier1!AH88+IF(Init!$S89=0,0,SliceResource!AH88)+IF(Init!$T89=0,Tier2!AH88,'PNGC T2 Allocation'!AH88)+T2Remarketing!AH88","v":3277.7169999999996},{"$f":"Tier1!AI88+IF(Init!$S89=0,0,SliceResource!AI88)+IF(Init!$T89=0,Tier2!AI88,'PNGC T2 Allocation'!AI88)+T2Remarketing!AI88","v":2469.4989999999998},{"$f":"Tier1!AJ88+IF(Init!$S89=0,0,SliceResource!AJ88)+IF(Init!$T89=0,Tier2!AJ88,'PNGC T2 Allocation'!AJ88)+T2Remarketing!AJ88","v":2685.1039999999998},{"$f":"Tier1!AK88+IF(Init!$S89=0,0,SliceResource!AK88)+IF(Init!$T89=0,Tier2!AK88,'PNGC T2 Allocation'!AK88)+T2Remarketing!AK88","v":1958.53},{"$f":"Tier1!AL88+IF(Init!$S89=0,0,SliceResource!AL88)+IF(Init!$T89=0,Tier2!AL88,'PNGC T2 Allocation'!AL88)+T2Remarketing!AL88","v":2524.4690000000001},{"$f":"Tier1!AM88+IF(Init!$S89=0,0,SliceResource!AM88)+IF(Init!$T89=0,Tier2!AM88,'PNGC T2 Allocation'!AM88)+T2Remarketing!AM88","v":1932.884},{"$f":"Tier1!AN88+IF(Init!$S89=0,0,SliceResource!AN88)+IF(Init!$T89=0,Tier2!AN88,'PNGC T2 Allocation'!AN88)+T2Remarketing!AN88","v":2747.9749999999999},{"$f":"Tier1!AO88+IF(Init!$S89=0,0,SliceResource!AO88)+IF(Init!$T89=0,Tier2!AO88,'PNGC T2 Allocation'!AO88)+T2Remarketing!AO88","v":1860.519},{"$f":"Tier1!AP88+IF(Init!$S89=0,0,SliceResource!AP88)+IF(Init!$T89=0,Tier2!AP88,'PNGC T2 Allocation'!AP88)+T2Remarketing!AP88","v":3441.7619999999997},{"$f":"Tier1!AQ88+IF(Init!$S89=0,0,SliceResource!AQ88)+IF(Init!$T89=0,Tier2!AQ88,'PNGC T2 Allocation'!AQ88)+T2Remarketing!AQ88","v":2355.058},{"$f":"Tier1!AR88+IF(Init!$S89=0,0,SliceResource!AR88)+IF(Init!$T89=0,Tier2!AR88,'PNGC T2 Allocation'!AR88)+T2Remarketing!AR88","v":4118.9070000000002},{"$f":"Tier1!AS88+IF(Init!$S89=0,0,SliceResource!AS88)+IF(Init!$T89=0,Tier2!AS88,'PNGC T2 Allocation'!AS88)+T2Remarketing!AS88","v":2829.913},{"$f":"Tier1!AT88+IF(Init!$S89=0,0,SliceResource!AT88)+IF(Init!$T89=0,Tier2!AT88,'PNGC T2 Allocation'!AT88)+T2Remarketing!AT88","v":5176.6689999999999},{"$f":"Tier1!AU88+IF(Init!$S89=0,0,SliceResource!AU88)+IF(Init!$T89=0,Tier2!AU88,'PNGC T2 Allocation'!AU88)+T2Remarketing!AU88","v":3664.7710000000002},{"$f":"Tier1!AV88+IF(Init!$S89=0,0,SliceResource!AV88)+IF(Init!$T89=0,Tier2!AV88,'PNGC T2 Allocation'!AV88)+T2Remarketing!AV88","v":5383.2620000000006},{"$f":"Tier1!AW88+IF(Init!$S89=0,0,SliceResource!AW88)+IF(Init!$T89=0,Tier2!AW88,'PNGC T2 Allocation'!AW88)+T2Remarketing!AW88","v":3415.8670000000002},{"$f":"Tier1!AX88+IF(Init!$S89=0,0,SliceResource!AX88)+IF(Init!$T89=0,Tier2!AX88,'PNGC T2 Allocation'!AX88)+T2Remarketing!AX88","v":3738.2280000000001},{"$f":"Tier1!AY88+IF(Init!$S89=0,0,SliceResource!AY88)+IF(Init!$T89=0,Tier2!AY88,'PNGC T2 Allocation'!AY88)+T2Remarketing!AY88","v":2849.0479999999998},{"$f":"Tier1!AZ88+IF(Init!$S89=0,0,SliceResource!AZ88)+IF(Init!$T89=0,Tier2!AZ88,'PNGC T2 Allocation'!AZ88)+T2Remarketing!AZ88","v":3319.886},{"$f":"Tier1!BA88+IF(Init!$S89=0,0,SliceResource!BA88)+IF(Init!$T89=0,Tier2!BA88,'PNGC T2 Allocation'!BA88)+T2Remarketing!BA88","v":2105.607},{"$f":"Tier1!BB88+IF(Init!$S89=0,0,SliceResource!BB88)+IF(Init!$T89=0,Tier2!BB88,'PNGC T2 Allocation'!BB88)+T2Remarketing!BB88","v":2581.3589999999999},{"$f":"Tier1!BC88+IF(Init!$S89=0,0,SliceResource!BC88)+IF(Init!$T89=0,Tier2!BC88,'PNGC T2 Allocation'!BC88)+T2Remarketing!BC88","v":2056.4929999999999},{"$f":"Tier1!BD88+IF(Init!$S89=0,0,SliceResource!BD88)+IF(Init!$T89=0,Tier2!BD88,'PNGC T2 Allocation'!BD88)+T2Remarketing!BD88","v":3223.221},{"$f":"Tier1!BE88+IF(Init!$S89=0,0,SliceResource!BE88)+IF(Init!$T89=0,Tier2!BE88,'PNGC T2 Allocation'!BE88)+T2Remarketing!BE88","v":2433.69},{"$f":"Tier1!BF88+IF(Init!$S89=0,0,SliceResource!BF88)+IF(Init!$T89=0,Tier2!BF88,'PNGC T2 Allocation'!BF88)+T2Remarketing!BF88","v":3291.1170000000002},{"$f":"Tier1!BG88+IF(Init!$S89=0,0,SliceResource!BG88)+IF(Init!$T89=0,Tier2!BG88,'PNGC T2 Allocation'!BG88)+T2Remarketing!BG88","v":2479.384},{"$f":"Tier1!BH88+IF(Init!$S89=0,0,SliceResource!BH88)+IF(Init!$T89=0,Tier2!BH88,'PNGC T2 Allocation'!BH88)+T2Remarketing!BH88","v":2765.7620000000002},{"$f":"Tier1!BI88+IF(Init!$S89=0,0,SliceResource!BI88)+IF(Init!$T89=0,Tier2!BI88,'PNGC T2 Allocation'!BI88)+T2Remarketing!BI88","v":2017.3689999999999},{"$f":"Tier1!BJ88+IF(Init!$S89=0,0,SliceResource!BJ88)+IF(Init!$T89=0,Tier2!BJ88,'PNGC T2 Allocation'!BJ88)+T2Remarketing!BJ88","v":2537.6439999999998},{"$f":"Tier1!BK88+IF(Init!$S89=0,0,SliceResource!BK88)+IF(Init!$T89=0,Tier2!BK88,'PNGC T2 Allocation'!BK88)+T2Remarketing!BK88","v":1943},{"$f":"Tier1!BL88+IF(Init!$S89=0,0,SliceResource!BL88)+IF(Init!$T89=0,Tier2!BL88,'PNGC T2 Allocation'!BL88)+T2Remarketing!BL88","v":2761.4250000000002},{"$f":"Tier1!BM88+IF(Init!$S89=0,0,SliceResource!BM88)+IF(Init!$T89=0,Tier2!BM88,'PNGC T2 Allocation'!BM88)+T2Remarketing!BM88","v":1869.588},{"$f":"Tier1!BN88+IF(Init!$S89=0,0,SliceResource!BN88)+IF(Init!$T89=0,Tier2!BN88,'PNGC T2 Allocation'!BN88)+T2Remarketing!BN88","v":3455.6210000000001},{"$f":"Tier1!BO88+IF(Init!$S89=0,0,SliceResource!BO88)+IF(Init!$T89=0,Tier2!BO88,'PNGC T2 Allocation'!BO88)+T2Remarketing!BO88","v":2364.4609999999998},{"$f":"Tier1!BP88+IF(Init!$S89=0,0,SliceResource!BP88)+IF(Init!$T89=0,Tier2!BP88,'PNGC T2 Allocation'!BP88)+T2Remarketing!BP88","v":4132.2380000000003},{"$f":"Tier1!BQ88+IF(Init!$S89=0,0,SliceResource!BQ88)+IF(Init!$T89=0,Tier2!BQ88,'PNGC T2 Allocation'!BQ88)+T2Remarketing!BQ88","v":2839.0839999999998},{"$f":"Tier1!BR88+IF(Init!$S89=0,0,SliceResource!BR88)+IF(Init!$T89=0,Tier2!BR88,'PNGC T2 Allocation'!BR88)+T2Remarketing!BR88","v":5190.2730000000001},{"$f":"Tier1!BS88+IF(Init!$S89=0,0,SliceResource!BS88)+IF(Init!$T89=0,Tier2!BS88,'PNGC T2 Allocation'!BS88)+T2Remarketing!BS88","v":3674.4119999999998},{"$f":"Tier1!BT88+IF(Init!$S89=0,0,SliceResource!BT88)+IF(Init!$T89=0,Tier2!BT88,'PNGC T2 Allocation'!BT88)+T2Remarketing!BT88","v":5397.473},{"$f":"Tier1!BU88+IF(Init!$S89=0,0,SliceResource!BU88)+IF(Init!$T89=0,Tier2!BU88,'PNGC T2 Allocation'!BU88)+T2Remarketing!BU88","v":3424.9070000000002},{"$f":"Tier1!BV88+IF(Init!$S89=0,0,SliceResource!BV88)+IF(Init!$T89=0,Tier2!BV88,'PNGC T2 Allocation'!BV88)+T2Remarketing!BV88","v":3750.991},{"$f":"Tier1!BW88+IF(Init!$S89=0,0,SliceResource!BW88)+IF(Init!$T89=0,Tier2!BW88,'PNGC T2 Allocation'!BW88)+T2Remarketing!BW88","v":2858.7919999999999}]
[null,10333,"Ravalli County Elec Coop",{"$f":"Tier1!D102+IF(Init!$S103=0,0,SliceResource!D102)+IF(Init!$T103=0,Tier2!D102,'PNGC T2 Allocation'!D102)+T2Remarketing!D102","v":8132.4627080922965},{"$f":"Tier1!E102+IF(Init!$S103=0,0,SliceResource!E102)+IF(Init!$T103=0,Tier2!E102,'PNGC T2 Allocation'!E102)+T2Remarketing!E102","v":4968.3210113999921},{"$f":"Tier1!F102+IF(Init!$S103=0,0,SliceResource!F102)+IF(Init!$T103=0,Tier2!F102,'PNGC T2 Allocation'!F102)+T2Remarketing!F102","v":10045.665629415374},{"$f":"Tier1!G102+IF(Init!$S103=0,0,SliceResource!G102)+IF(Init!$T103=0,Tier2!G102,'PNGC T2 Allocation'!G102)+T2Remarketing!G102","v":7087.9711565442221},{"$f":"Tier1!H102+IF(Init!$S103=0,0,SliceResource!H102)+IF(Init!$T103=0,Tier2!H102,'PNGC T2 Allocation'!H102)+T2Remarketing!H102","v":11855.743015199991},{"$f":"Tier1!I102+IF(Init!$S103=0,0,SliceResource!I102)+IF(Init!$T103=0,Tier2!I102,'PNGC T2 Allocation'!I102)+T2Remarketing!I102","v":8413.3147042922992},{"$f":"Tier1!J102+IF(Init!$S103=0,0,SliceResource!J102)+IF(Init!$T103=0,Tier2!J102,'PNGC T2 Allocation'!J102)+T2Remarketing!J102","v":11454.82001519999},{"$f":"Tier1!K102+IF(Init!$S103=0,0,SliceResource!K102)+IF(Init!$T103=0,Tier2!K102,'PNGC T2 Allocation'!K102)+T2Remarketing!K102","v":8471.5747042922994},{"$f":"Tier1!L102+IF(Init!$S103=0,0,SliceResource!L102)+IF(Init!$T103=0,Tier2!L102,'PNGC T2 Allocation'!L102)+T2Remarketing!L102","v":10961.150629415375},{"$f":"Tier1!M102+IF(Init!$S103=0,0,SliceResource!M102)+IF(Init!$T103=0,Tier2!M102,'PNGC T2 Allocation'!M102)+T2Remarketing!M102","v":7417.4434720615318},{"$f":"Tier1!N102+IF(Init!$S103=0,0,SliceResource!N102)+IF(Init!$T103=0,Tier2!N102,'PNGC T2 Allocation'!N102)+T2Remarketing!N102","v":10418.503015199991},{"$f":"Tier1!O102+IF(Init!$S103=0,0,SliceResource!O102)+IF(Init!$T103=0,Tier2!O102,'PNGC T2 Allocation'!O102)+T2Remarketing!O102","v":6836.2210984865305},{"$f":"Tier1!P102+IF(Init!$S103=0,0,SliceResource!P102)+IF(Init!$T103=0,Tier2!P102,'PNGC T2 Allocation'!P102)+T2Remarketing!P102","v":8739.7330151999904},{"$f":"Tier1!Q102+IF(Init!$S103=0,0,SliceResource!Q102)+IF(Init!$T103=0,Tier2!Q102,'PNGC T2 Allocation'!Q102)+T2Remarketing!Q102","v":5644.9801649538385},{"$f":"Tier1!R102+IF(Init!$S103=0,0,SliceResource!R102)+IF(Init!$T103=0,Tier2!R102,'PNGC T2 Allocation'!R102)+T2Remarketing!R102","v":7360.0973223076817},{"$f":"Tier1!S102+IF(Init!$S103=0,0,SliceResource!S102)+IF(Init!$T103=0,Tier2!S102,'PNGC T2 Allocation'!S102)+T2Remarketing!S102","v":5096.722397184607},{"$f":"Tier1!T102+IF(Init!$S103=0,0,SliceResource!T102)+IF(Init!$T103=0,Tier2!T102,'PNGC T2 Allocation'!T102)+T2Remarketing!T102","v":7742.8960151999909},{"$f":"Tier1!U102+IF(Init!$S103=0,0,SliceResource!U102)+IF(Init!$T103=0,Tier2!U102,'PNGC T2 Allocation'!U102)+T2Remarketing!U102","v":4597.8621649538391},{"$f":"Tier1!V102+IF(Init!$S103=0,0,SliceResource!V102)+IF(Init!$T103=0,Tier2!V102,'PNGC T2 Allocation'!V102)+T2Remarketing!V102","v":9701.6630151999907},{"$f":"Tier1!W102+IF(Init!$S103=0,0,SliceResource!W102)+IF(Init!$T103=0,Tier2!W102,'PNGC T2 Allocation'!W102)+T2Remarketing!W102","v":6314.6047042922992},{"$f":"Tier1!X102+IF(Init!$S103=0,0,SliceResource!X102)+IF(Init!$T103=0,Tier2!X102,'PNGC T2 Allocation'!X102)+T2Remarketing!X102","v":10055.16801519999},{"$f":"Tier1!Y102+IF(Init!$S103=0,0,SliceResource!Y102)+IF(Init!$T103=0,Tier2!Y102,'PNGC T2 Allocation'!Y102)+T2Remarketing!Y102","v":5796.5927042922995},{"$f":"Tier1!Z102+IF(Init!$S103=0,0,SliceResource!Z102)+IF(Init!$T103=0,Tier2!Z102,'PNGC T2 Allocation'!Z102)+T2Remarketing!Z102","v":6611.6723223076824},{"$f":"Tier1!AA102+IF(Init!$S103=0,0,SliceResource!AA102)+IF(Init!$T103=0,Tier2!AA102,'PNGC T2 Allocation'!AA102)+T2Remarketing!AA102","v":4453.3078578461464},{"$f":"Tier1!AB102+IF(Init!$S103=0,0,SliceResource!AB102)+IF(Init!$T103=0,Tier2!AB102,'PNGC T2 Allocation'!AB102)+T2Remarketing!AB102","v":7590.4522462206151},{"$f":"Tier1!AC102+IF(Init!$S103=0,0,SliceResource!AC102)+IF(Init!$T103=0,Tier2!AC102,'PNGC T2 Allocation'!AC102)+T2Remarketing!AC102","v":4564.2177333815553},{"$f":"Tier1!AD102+IF(Init!$S103=0,0,SliceResource!AD102)+IF(Init!$T103=0,Tier2!AD102,'PNGC T2 Allocation'!AD102)+T2Remarketing!AD102","v":9603.4734410849906},{"$f":"Tier1!AE102+IF(Init!$S103=0,0,SliceResource!AE102)+IF(Init!$T103=0,Tier2!AE102,'PNGC T2 Allocation'!AE102)+T2Remarketing!AE102","v":6675.7064235563594},{"$f":"Tier1!AF102+IF(Init!$S103=0,0,SliceResource!AF102)+IF(Init!$T103=0,Tier2!AF102,'PNGC T2 Allocation'!AF102)+T2Remarketing!AF102","v":11390.466644508739},{"$f":"Tier1!AG102+IF(Init!$S103=0,0,SliceResource!AG102)+IF(Init!$T103=0,Tier2!AG102,'PNGC T2 Allocation'!AG102)+T2Remarketing!AG102","v":8033.3703350934302},{"$f":"Tier1!AH102+IF(Init!$S103=0,0,SliceResource!AH102)+IF(Init!$T103=0,Tier2!AH102,'PNGC T2 Allocation'!AH102)+T2Remarketing!AH102","v":11040.451042796865},{"$f":"Tier1!AI102+IF(Init!$S103=0,0,SliceResource!AI102)+IF(Init!$T103=0,Tier2!AI102,'PNGC T2 Allocation'!AI102)+T2Remarketing!AI102","v":8035.4639368053049},{"$f":"Tier1!AJ102+IF(Init!$S103=0,0,SliceResource!AJ102)+IF(Init!$T103=0,Tier2!AJ102,'PNGC T2 Allocation'!AJ102)+T2Remarketing!AJ102","v":10532.14744108499},{"$f":"Tier1!AK102+IF(Init!$S103=0,0,SliceResource!AK102)+IF(Init!$T103=0,Tier2!AK102,'PNGC T2 Allocation'!AK102)+T2Remarketing!AK102","v":7084.4178308137434},{"$f":"Tier1!AL102+IF(Init!$S103=0,0,SliceResource!AL102)+IF(Init!$T103=0,Tier2!AL102,'PNGC T2 Allocation'!AL102)+T2Remarketing!AL102","v":9876.1432462206158},{"$f":"Tier1!AM102+IF(Init!$S103=0,0,SliceResource!AM102)+IF(Init!$T103=0,Tier2!AM102,'PNGC T2 Allocation'!AM102)+T2Remarketing!AM102","v":6492.3789457745625},{"$f":"Tier1!AN102+IF(Init!$S103=0,0,SliceResource!AN102)+IF(Init!$T103=0,Tier2!AN102,'PNGC T2 Allocation'!AN102)+T2Remarketing!AN102","v":8230.4336445087411},{"$f":"Tier1!AO102+IF(Init!$S103=0,0,SliceResource!AO102)+IF(Init!$T103=0,Tier2!AO102,'PNGC T2 Allocation'!AO102)+T2Remarketing!AO102","v":5262.4364325256183},{"$f":"Tier1!AP102+IF(Init!$S103=0,0,SliceResource!AP102)+IF(Init!$T103=0,Tier2!AP102,'PNGC T2 Allocation'!AP102)+T2Remarketing!AP102","v":6856.0680427968664},{"$f":"Tier1!AQ102+IF(Init!$S103=0,0,SliceResource!AQ102)+IF(Init!$T103=0,Tier2!AQ102,'PNGC T2 Allocation'!AQ102)+T2Remarketing!AQ102","v":4645.990936805305},{"$f":"Tier1!AR102+IF(Init!$S103=0,0,SliceResource!AR102)+IF(Init!$T103=0,Tier2!AR102,'PNGC T2 Allocation'!AR102)+T2Remarketing!AR102","v":7220.2166445087405},{"$f":"Tier1!AS102+IF(Init!$S103=0,0,SliceResource!AS102)+IF(Init!$T103=0,Tier2!AS102,'PNGC T2 Allocation'!AS102)+T2Remarketing!AS102","v":4201.019432525618},{"$f":"Tier1!AT102+IF(Init!$S103=0,0,SliceResource!AT102)+IF(Init!$T103=0,Tier2!AT102,'PNGC T2 Allocation'!AT102)+T2Remarketing!AT102","v":9205.7686445087384},{"$f":"Tier1!AU102+IF(Init!$S103=0,0,SliceResource!AU102)+IF(Init!$T103=0,Tier2!AU102,'PNGC T2 Allocation'!AU102)+T2Remarketing!AU102","v":5904.9653350934295},{"$f":"Tier1!AV102+IF(Init!$S103=0,0,SliceResource!AV102)+IF(Init!$T103=0,Tier2!AV102,'PNGC T2 Allocation'!AV102)+T2Remarketing!AV102","v":9564.4996445087381},{"$f":"Tier1!AW102+IF(Init!$S103=0,0,SliceResource!AW102)+IF(Init!$T103=0,Tier2!AW102,'PNGC T2 Allocation'!AW102)+T2Remarketing!AW102","v":5379.88733509343},{"$f":"Tier1!AX102+IF(Init!$S103=0,0,SliceResource!AX102)+IF(Init!$T103=0,Tier2!AX102,'PNGC T2 Allocation'!AX102)+T2Remarketing!AX102","v":6097.0620427968661},{"$f":"Tier1!AY102+IF(Init!$S103=0,0,SliceResource!AY102)+IF(Init!$T103=0,Tier2!AY102,'PNGC T2 Allocation'!AY102)+T2Remarketing!AY102","v":4029.9220342374924},{"$f":"Tier1!AZ102+IF(Init!$S103=0,0,SliceResource!AZ102)+IF(Init!$T103=0,Tier2!AZ102,'PNGC T2 Allocation'!AZ102)+T2Remarketing!AZ102","v":7775.5614545732433},{"$f":"Tier1!BA102+IF(Init!$S103=0,0,SliceResource!BA102)+IF(Init!$T103=0,Tier2!BA102,'PNGC T2 Allocation'!BA102)+T2Remarketing!BA102","v":4587.2647430289035},{"$f":"Tier1!BB102+IF(Init!$S103=0,0,SliceResource!BB102)+IF(Init!$T103=0,Tier2!BB102,'PNGC T2 Allocation'!BB102)+T2Remarketing!BB102","v":9700.7760524742735},{"$f":"Tier1!BC102+IF(Init!$S103=0,0,SliceResource!BC102)+IF(Init!$T103=0,Tier2!BC102,'PNGC T2 Allocation'!BC102)+T2Remarketing!BC102","v":6843.1347546106044},{"$f":"Tier1!BD102+IF(Init!$S103=0,0,SliceResource!BD102)+IF(Init!$T103=0,Tier2!BD102,'PNGC T2 Allocation'!BD102)+T2Remarketing!BD102","v":11571.023454573244},{"$f":"Tier1!BE102+IF(Init!$S103=0,0,SliceResource!BE102)+IF(Init!$T103=0,Tier2!BE102,'PNGC T2 Allocation'!BE102)+T2Remarketing!BE102","v":8162.4637430289031},{"$f":"Tier1!BF102+IF(Init!$S103=0,0,SliceResource!BF102)+IF(Init!$T103=0,Tier2!BF102,'PNGC T2 Allocation'!BF102)+T2Remarketing!BF102","v":11215.471052474273},{"$f":"Tier1!BG102+IF(Init!$S103=0,0,SliceResource!BG102)+IF(Init!$T103=0,Tier2!BG102,'PNGC T2 Allocation'!BG102)+T2Remarketing!BG102","v":8165.5231451278742},{"$f":"Tier1!BH102+IF(Init!$S103=0,0,SliceResource!BH102)+IF(Init!$T103=0,Tier2!BH102,'PNGC T2 Allocation'!BH102)+T2Remarketing!BH102","v":10986.704052474273},{"$f":"Tier1!BI102+IF(Init!$S103=0,0,SliceResource!BI102)+IF(Init!$T103=0,Tier2!BI102,'PNGC T2 Allocation'!BI102)+T2Remarketing!BI102","v":7404.5319388309626},{"$f":"Tier1!BJ102+IF(Init!$S103=0,0,SliceResource!BJ102)+IF(Init!$T103=0,Tier2!BJ102,'PNGC T2 Allocation'!BJ102)+T2Remarketing!BJ102","v":10036.111856672213},{"$f":"Tier1!BK102+IF(Init!$S103=0,0,SliceResource!BK102)+IF(Init!$T103=0,Tier2!BK102,'PNGC T2 Allocation'!BK102)+T2Remarketing!BK102","v":6598.9036282987472},{"$f":"Tier1!BL102+IF(Init!$S103=0,0,SliceResource!BL102)+IF(Init!$T103=0,Tier2!BL102,'PNGC T2 Allocation'!BL102)+T2Remarketing!BL102","v":8423.4480524742721},{"$f":"Tier1!BM102+IF(Init!$S103=0,0,SliceResource!BM102)+IF(Init!$T103=0,Tier2!BM102,'PNGC T2 Allocation'!BM102)+T2Remarketing!BM102","v":5294.6980419794172},{"$f":"Tier1!BN102+IF(Init!$S103=0,0,SliceResource!BN102)+IF(Init!$T103=0,Tier2!BN102,'PNGC T2 Allocation'!BN102)+T2Remarketing!BN102","v":6915.1654545732445},{"$f":"Tier1!BO102+IF(Init!$S103=0,0,SliceResource!BO102)+IF(Init!$T103=0,Tier2!BO102,'PNGC T2 Allocation'!BO102)+T2Remarketing!BO102","v":4784.9617430289036},{"$f":"Tier1!BP102+IF(Init!$S103=0,0,SliceResource!BP102)+IF(Init!$T103=0,Tier2!BP102,'PNGC T2 Allocation'!BP102)+T2Remarketing!BP102","v":7342.1164545732436},{"$f":"Tier1!BQ102+IF(Init!$S103=0,0,SliceResource!BQ102)+IF(Init!$T103=0,Tier2!BQ102,'PNGC T2 Allocation'!BQ102)+T2Remarketing!BQ102","v":4275.0756398804469},{"$f":"Tier1!BR102+IF(Init!$S103=0,0,SliceResource!BR102)+IF(Init!$T103=0,Tier2!BR102,'PNGC T2 Allocation'!BR102)+T2Remarketing!BR102","v":9412.8380524742715},{"$f":"Tier1!BS102+IF(Init!$S103=0,0,SliceResource!BS102)+IF(Init!$T103=0,Tier2!BS102,'PNGC T2 Allocation'!BS102)+T2Remarketing!BS102","v":5947.7031451278744},{"$f":"Tier1!BT102+IF(Init!$S103=0,0,SliceResource!BT102)+IF(Init!$T103=0,Tier2!BT102,'PNGC T2 Allocation'!BT102)+T2Remarketing!BT102","v":9662.6338566722134},{"$f":"Tier1!BU102+IF(Init!$S103=0,0,SliceResource!BU102)+IF(Init!$T103=0,Tier2!BU102,'PNGC T2 Allocation'!BU102)+T2Remarketing!BU102","v":5528.5493409299324},{"$f":"Tier1!BV102+IF(Init!$S103=0,0,SliceResource!BV102)+IF(Init!$T103=0,Tier2!BV102,'PNGC T2 Allocation'!BV102)+T2Remarketing!BV102","v":6202.6470524742726},{"$f":"Tier1!BW102+IF(Init!$S103=0,0,SliceResource!BW102)+IF(Init!$T103=0,Tier2!BW102,'PNGC T2 Allocation'!BW102)+T2Remarketing!BW102","v":4102.5250419794174}]
[null,10502,"Yakama Power",{"$f":"Tier1!D131+IF(Init!$S132=0,0,SliceResource!D131)+IF(Init!$T132=0,Tier2!D131,'PNGC T2 Allocation'!D131)+T2Remarketing!D131","v":6597.4579999999996},{"$f":"Tier1!E131+IF(Init!$S132=0,0,SliceResource!E131)+IF(Init!$T132=0,Tier2!E131,'PNGC T2 Allocation'!E131)+T2Remarketing!E131","v":4116.674},{"$f":"Tier1!F131+IF(Init!$S132=0,0,SliceResource!F131)+IF(Init!$T132=0,Tier2!F131,'PNGC T2 Allocation'!F131)+T2Remarketing!F131","v":5237.8429999999998},{"$f":"Tier1!G131+IF(Init!$S132=0,0,SliceResource!G131)+IF(Init!$T132=0,Tier2!G131,'PNGC T2 Allocation'!G131)+T2Remarketing!G131","v":3728.0590000000002},{"$f":"Tier1!H131+IF(Init!$S132=0,0,SliceResource!H131)+IF(Init!$T132=0,Tier2!H131,'PNGC T2 Allocation'!H131)+T2Remarketing!H131","v":6277.7430000000004},{"$f":"Tier1!I131+IF(Init!$S132=0,0,SliceResource!I131)+IF(Init!$T132=0,Tier2!I131,'PNGC T2 Allocation'!I131)+T2Remarketing!I131","v":4533.4939999999997},{"$f":"Tier1!J131+IF(Init!$S132=0,0,SliceResource!J131)+IF(Init!$T132=0,Tier2!J131,'PNGC T2 Allocation'!J131)+T2Remarketing!J131","v":6002.6329999999998},{"$f":"Tier1!K131+IF(Init!$S132=0,0,SliceResource!K131)+IF(Init!$T132=0,Tier2!K131,'PNGC T2 Allocation'!K131)+T2Remarketing!K131","v":4281.4669999999996},{"$f":"Tier1!L131+IF(Init!$S132=0,0,SliceResource!L131)+IF(Init!$T132=0,Tier2!L131,'PNGC T2 Allocation'!L131)+T2Remarketing!L131","v":5652.9830000000002},{"$f":"Tier1!M131+IF(Init!$S132=0,0,SliceResource!M131)+IF(Init!$T132=0,Tier2!M131,'PNGC T2 Allocation'!M131)+T2Remarketing!M131","v":3753.6419999999998},{"$f":"Tier1!N131+IF(Init!$S132=0,0,SliceResource!N131)+IF(Init!$T132=0,Tier2!N131,'PNGC T2 Allocation'!N131)+T2Remarketing!N131","v":5372.3850000000002},{"$f":"Tier1!O131+IF(Init!$S132=0,0,SliceResource!O131)+IF(Init!$T132=0,Tier2!O131,'PNGC T2 Allocation'!O131)+T2Remarketing!O131","v":3524.5540000000001},{"$f":"Tier1!P131+IF(Init!$S132=0,0,SliceResource!P131)+IF(Init!$T132=0,Tier2!P131,'PNGC T2 Allocation'!P131)+T2Remarketing!P131","v":6630.4870000000001},{"$f":"Tier1!Q131+IF(Init!$S132=0,0,SliceResource!Q131)+IF(Init!$T132=0,Tier2!Q131,'PNGC T2 Allocation'!Q131)+T2Remarketing!Q131","v":4207.3370000000004},{"$f":"Tier1!R131+IF(Init!$S132=0,0,SliceResource!R131)+IF(Init!$T132=0,Tier2!R131,'PNGC T2 Allocation'!R131)+T2Remarketing!R131","v":8936.1730000000007},{"$f":"Tier1!S131+IF(Init!$S132=0,0,SliceResource!S131)+IF(Init!$T132=0,Tier2!S131,'PNGC T2 Allocation'!S131)+T2Remarketing!S131","v":6161.259},{"$f":"Tier1!T131+IF(Init!$S132=0,0,SliceResource!T131)+IF(Init!$T132=0,Tier2!T131,'PNGC T2 Allocation'!T131)+T2Remarketing!T131","v":11462.395},{"$f":"Tier1!U131+IF(Init!$S132=0,0,SliceResource!U131)+IF(Init!$T132=0,Tier2!U131,'PNGC T2 Allocation'!U131)+T2Remarketing!U131","v":7203.8029999999999},{"$f":"Tier1!V131+IF(Init!$S132=0,0,SliceResource!V131)+IF(Init!$T132=0,Tier2!V131,'PNGC T2 Allocation'!V131)+T2Remarketing!V131","v":13446.51},{"$f":"Tier1!W131+IF(Init!$S132=0,0,SliceResource!W131)+IF(Init!$T132=0,Tier2!W131,'PNGC T2 Allocation'!W131)+T2Remarketing!W131","v":9354.5349999999999},{"$f":"Tier1!X131+IF(Init!$S132=0,0,SliceResource!X131)+IF(Init!$T132=0,Tier2!X131,'PNGC T2 Allocation'!X131)+T2Remarketing!X131","v":14107.94},{"$f":"Tier1!Y131+IF(Init!$S132=0,0,SliceResource!Y131)+IF(Init!$T132=0,Tier2!Y131,'PNGC T2 Allocation'!Y131)+T2Remarketing!Y131","v":8848.5069999999996},{"$f":"Tier1!Z131+IF(Init!$S132=0,0,SliceResource!Z131)+IF(Init!$T132=0,Tier2!Z131,'PNGC T2 Allocation'!Z131)+T2Remarketing!Z131","v":9007.3420000000006},{"$f":"Tier1!AA131+IF(Init!$S132=0,0,SliceResource!AA131)+IF(Init!$T132=0,Tier2!AA131,'PNGC T2 Allocation'!AA131)+T2Remarketing!AA131","v":6341.4459999999999},{"$f":"Tier1!AB131+IF(Init!$S132=0,0,SliceResource!AB131)+IF(Init!$T132=0,Tier2!AB131,'PNGC T2 Allocation'!AB131)+T2Remarketing!AB131","v":6612.0770000000002},{"$f":"Tier1!AC131+IF(Init!$S132=0,0,SliceResource!AC131)+IF(Init!$T132=0,Tier2!AC131,'PNGC T2 Allocation'!AC131)+T2Remarketing!AC131","v":4125.8220000000001},{"$f":"Tier1!AD131+IF(Init!$S132=0,0,SliceResource!AD131)+IF(Init!$T132=0,Tier2!AD131,'PNGC T2 Allocation'!AD131)+T2Remarketing!AD131","v":5249.6270000000004},{"$f":"Tier1!AE131+IF(Init!$S132=0,0,SliceResource!AE131)+IF(Init!$T132=0,Tier2!AE131,'PNGC T2 Allocation'!AE131)+T2Remarketing!AE131","v":3736.4969999999998},{"$f":"Tier1!AF131+IF(Init!$S132=0,0,SliceResource!AF131)+IF(Init!$T132=0,Tier2!AF131,'PNGC T2 Allocation'!AF131)+T2Remarketing!AF131","v":6292.098},{"$f":"Tier1!AG131+IF(Init!$S132=0,0,SliceResource!AG131)+IF(Init!$T132=0,Tier2!AG131,'PNGC T2 Allocation'!AG131)+T2Remarketing!AG131","v":4543.8890000000001},{"$f":"Tier1!AH131+IF(Init!$S132=0,0,SliceResource!AH131)+IF(Init!$T132=0,Tier2!AH131,'PNGC T2 Allocation'!AH131)+T2Remarketing!AH131","v":6016.3639999999996},{"$f":"Tier1!AI131+IF(Init!$S132=0,0,SliceResource!AI131)+IF(Init!$T132=0,Tier2!AI131,'PNGC T2 Allocation'!AI131)+T2Remarketing!AI131","v":4291.3270000000002},{"$f":"Tier1!AJ131+IF(Init!$S132=0,0,SliceResource!AJ131)+IF(Init!$T132=0,Tier2!AJ131,'PNGC T2 Allocation'!AJ131)+T2Remarketing!AJ131","v":5665.848},{"$f":"Tier1!AK131+IF(Init!$S132=0,0,SliceResource!AK131)+IF(Init!$T132=0,Tier2!AK131,'PNGC T2 Allocation'!AK131)+T2Remarketing!AK131","v":3762.221},{"$f":"Tier1!AL131+IF(Init!$S132=0,0,SliceResource!AL131)+IF(Init!$T132=0,Tier2!AL131,'PNGC T2 Allocation'!AL131)+T2Remarketing!AL131","v":5384.4949999999999},{"$f":"Tier1!AM131+IF(Init!$S132=0,0,SliceResource!AM131)+IF(Init!$T132=0,Tier2!AM131,'PNGC T2 Allocation'!AM131)+T2Remarketing!AM131","v":3532.509},{"$f":"Tier1!AN131+IF(Init!$S132=0,0,SliceResource!AN131)+IF(Init!$T132=0,Tier2!AN131,'PNGC T2 Allocation'!AN131)+T2Remarketing!AN131","v":6645.1220000000003},{"$f":"Tier1!AO131+IF(Init!$S132=0,0,SliceResource!AO131)+IF(Init!$T132=0,Tier2!AO131,'PNGC T2 Allocation'!AO131)+T2Remarketing!AO131","v":4216.6310000000003},{"$f":"Tier1!AP131+IF(Init!$S132=0,0,SliceResource!AP131)+IF(Init!$T132=0,Tier2!AP131,'PNGC T2 Allocation'!AP131)+T2Remarketing!AP131","v":8956.7350000000006},{"$f":"Tier1!AQ131+IF(Init!$S132=0,0,SliceResource!AQ131)+IF(Init!$T132=0,Tier2!AQ131,'PNGC T2 Allocation'!AQ131)+T2Remarketing!AQ131","v":6175.3959999999997},{"$f":"Tier1!AR131+IF(Init!$S132=0,0,SliceResource!AR131)+IF(Init!$T132=0,Tier2!AR131,'PNGC T2 Allocation'!AR131)+T2Remarketing!AR131","v":11489.183000000001},{"$f":"Tier1!AS131+IF(Init!$S132=0,0,SliceResource!AS131)+IF(Init!$T132=0,Tier2!AS131,'PNGC T2 Allocation'!AS131)+T2Remarketing!AS131","v":7220.7039999999997},{"$f":"Tier1!AT131+IF(Init!$S132=0,0,SliceResource!AT131)+IF(Init!$T132=0,Tier2!AT131,'PNGC T2 Allocation'!AT131)+T2Remarketing!AT131","v":13478.246999999999},{"$f":"Tier1!AU131+IF(Init!$S132=0,0,SliceResource!AU131)+IF(Init!$T132=0,Tier2!AU131,'PNGC T2 Allocation'!AU131)+T2Remarketing!AU131","v":9376.7279999999992},{"$f":"Tier1!AV131+IF(Init!$S132=0,0,SliceResource!AV131)+IF(Init!$T132=0,Tier2!AV131,'PNGC T2 Allocation'!AV131)+T2Remarketing!AV131","v":14141.32},{"$f":"Tier1!AW131+IF(Init!$S132=0,0,SliceResource!AW131)+IF(Init!$T132=0,Tier2!AW131,'PNGC T2 Allocation'!AW131)+T2Remarketing!AW131","v":8869.4590000000007},{"$f":"Tier1!AX131+IF(Init!$S132=0,0,SliceResource!AX131)+IF(Init!$T132=0,Tier2!AX131,'PNGC T2 Allocation'!AX131)+T2Remarketing!AX131","v":9028.1280000000006},{"$f":"Tier1!AY131+IF(Init!$S132=0,0,SliceResource!AY131)+IF(Init!$T132=0,Tier2!AY131,'PNGC T2 Allocation'!AY131)+T2Remarketing!AY131","v":6356.1459999999997},{"$f":"Tier1!AZ131+IF(Init!$S132=0,0,SliceResource!AZ131)+IF(Init!$T132=0,Tier2!AZ131,'PNGC T2 Allocation'!AZ131)+T2Remarketing!AZ131","v":6626.7349999999997},{"$f":"Tier1!BA131+IF(Init!$S132=0,0,SliceResource!BA131)+IF(Init!$T132=0,Tier2!BA131,'PNGC T2 Allocation'!BA131)+T2Remarketing!BA131","v":4134.991},{"$f":"Tier1!BB131+IF(Init!$S132=0,0,SliceResource!BB131)+IF(Init!$T132=0,Tier2!BB131,'PNGC T2 Allocation'!BB131)+T2Remarketing!BB131","v":5261.4409999999998},{"$f":"Tier1!BC131+IF(Init!$S132=0,0,SliceResource!BC131)+IF(Init!$T132=0,Tier2!BC131,'PNGC T2 Allocation'!BC131)+T2Remarketing!BC131","v":3744.9569999999999},{"$f":"Tier1!BD131+IF(Init!$S132=0,0,SliceResource!BD131)+IF(Init!$T132=0,Tier2!BD131,'PNGC T2 Allocation'!BD131)+T2Remarketing!BD131","v":6306.4870000000001},{"$f":"Tier1!BE131+IF(Init!$S132=0,0,SliceResource!BE131)+IF(Init!$T132=0,Tier2!BE131,'PNGC T2 Allocation'!BE131)+T2Remarketing!BE131","v":4554.3100000000004},{"$f":"Tier1!BF131+IF(Init!$S132=0,0,SliceResource!BF131)+IF(Init!$T132=0,Tier2!BF131,'PNGC T2 Allocation'!BF131)+T2Remarketing!BF131","v":6030.13},{"$f":"Tier1!BG131+IF(Init!$S132=0,0,SliceResource!BG131)+IF(Init!$T132=0,Tier2!BG131,'PNGC T2 Allocation'!BG131)+T2Remarketing!BG131","v":4301.2110000000002},{"$f":"Tier1!BH131+IF(Init!$S132=0,0,SliceResource!BH131)+IF(Init!$T132=0,Tier2!BH131,'PNGC T2 Allocation'!BH131)+T2Remarketing!BH131","v":5872.8980000000001},{"$f":"Tier1!BI131+IF(Init!$S132=0,0,SliceResource!BI131)+IF(Init!$T132=0,Tier2!BI131,'PNGC T2 Allocation'!BI131)+T2Remarketing!BI131","v":3899.721},{"$f":"Tier1!BJ131+IF(Init!$S132=0,0,SliceResource!BJ131)+IF(Init!$T132=0,Tier2!BJ131,'PNGC T2 Allocation'!BJ131)+T2Remarketing!BJ131","v":5396.6350000000002},{"$f":"Tier1!BK131+IF(Init!$S132=0,0,SliceResource!BK131)+IF(Init!$T132=0,Tier2!BK131,'PNGC T2 Allocation'!BK131)+T2Remarketing!BK131","v":3540.482},{"$f":"Tier1!BL131+IF(Init!$S132=0,0,SliceResource!BL131)+IF(Init!$T132=0,Tier2!BL131,'PNGC T2 Allocation'!BL131)+T2Remarketing!BL131","v":6659.7920000000004},{"$f":"Tier1!BM131+IF(Init!$S132=0,0,SliceResource!BM131)+IF(Init!$T132=0,Tier2!BM131,'PNGC T2 Allocation'!BM131)+T2Remarketing!BM131","v":4225.9470000000001},{"$f":"Tier1!BN131+IF(Init!$S132=0,0,SliceResource!BN131)+IF(Init!$T132=0,Tier2!BN131,'PNGC T2 Allocation'!BN131)+T2Remarketing!BN131","v":8977.35},{"$f":"Tier1!BO131+IF(Init!$S132=0,0,SliceResource!BO131)+IF(Init!$T132=0,Tier2!BO131,'PNGC T2 Allocation'!BO131)+T2Remarketing!BO131","v":6189.57},{"$f":"Tier1!BP131+IF(Init!$S132=0,0,SliceResource!BP131)+IF(Init!$T132=0,Tier2!BP131,'PNGC T2 Allocation'!BP131)+T2Remarketing!BP131","v":11516.04},{"$f":"Tier1!BQ131+IF(Init!$S132=0,0,SliceResource!BQ131)+IF(Init!$T132=0,Tier2!BQ131,'PNGC T2 Allocation'!BQ131)+T2Remarketing!BQ131","v":7237.6480000000001},{"$f":"Tier1!BR131+IF(Init!$S132=0,0,SliceResource!BR131)+IF(Init!$T132=0,Tier2!BR131,'PNGC T2 Allocation'!BR131)+T2Remarketing!BR131","v":13510.063},{"$f":"Tier1!BS131+IF(Init!$S132=0,0,SliceResource!BS131)+IF(Init!$T132=0,Tier2!BS131,'PNGC T2 Allocation'!BS131)+T2Remarketing!BS131","v":9398.9750000000004},{"$f":"Tier1!BT131+IF(Init!$S132=0,0,SliceResource!BT131)+IF(Init!$T132=0,Tier2!BT131,'PNGC T2 Allocation'!BT131)+T2Remarketing!BT131","v":14174.788},{"$f":"Tier1!BU131+IF(Init!$S132=0,0,SliceResource!BU131)+IF(Init!$T132=0,Tier2!BU131,'PNGC T2 Allocation'!BU131)+T2Remarketing!BU131","v":8890.4619999999995},{"$f":"Tier1!BV131+IF(Init!$S132=0,0,SliceResource!BV131)+IF(Init!$T132=0,Tier2!BV131,'PNGC T2 Allocation'!BV131)+T2Remarketing!BV131","v":9048.9660000000003},{"$f":"Tier1!BW131+IF(Init!$S132=0,0,SliceResource!BW131)+IF(Init!$T132=0,Tier2!BW131,'PNGC T2 Allocation'!BW131)+T2Remarketing!BW131","v":6370.8789999999999}]
[null,10298,"PNGC Aggregate",{"$f":"Tier1!D137+IF(Init!$S138=0,0,SliceResource!D137)+IF(Init!$T138=0,Tier2!D137,'PNGC T2 Allocation'!D137)+T2Remarketing!D137","v":346744.55900000001},{"$f":"Tier1!E137+IF(Init!$S138=0,0,SliceResource!E137)+IF(Init!$T138=0,Tier2!E137,'PNGC T2 Allocation'!E137)+T2Remarketing!E137","v":205842.171},{"$f":"Tier1!F137+IF(Init!$S138=0,0,SliceResource!F137)+IF(Init!$T138=0,Tier2!F137,'PNGC T2 Allocation'!F137)+T2Remarketing!F137","v":364878.01500000001},{"$f":"Tier1!G137+IF(Init!$S138=0,0,SliceResource!G137)+IF(Init!$T138=0,Tier2!G137,'PNGC T2 Allocation'!G137)+T2Remarketing!G137","v":266961.17599999998},{"$f":"Tier1!H137+IF(Init!$S138=0,0,SliceResource!H137)+IF(Init!$T138=0,Tier2!H137,'PNGC T2 Allocation'!H137)+T2Remarketing!H137","v":498361.57199999999},{"$f":"Tier1!I137+IF(Init!$S138=0,0,SliceResource!I137)+IF(Init!$T138=0,Tier2!I137,'PNGC T2 Allocation'!I137)+T2Remarketing!I137","v":336370.50000000006},{"$f":"Tier1!J137+IF(Init!$S138=0,0,SliceResource!J137)+IF(Init!$T138=0,Tier2!J137,'PNGC T2 Allocation'!J137)+T2Remarketing!J137","v":494855.28899999999},{"$f":"Tier1!K137+IF(Init!$S138=0,0,SliceResource!K137)+IF(Init!$T138=0,Tier2!K137,'PNGC T2 Allocation'!K137)+T2Remarketing!K137","v":341072.48199999996},{"$f":"Tier1!L137+IF(Init!$S138=0,0,SliceResource!L137)+IF(Init!$T138=0,Tier2!L137,'PNGC T2 Allocation'!L137)+T2Remarketing!L137","v":411244.6100000001},{"$f":"Tier1!M137+IF(Init!$S138=0,0,SliceResource!M137)+IF(Init!$T138=0,Tier2!M137,'PNGC T2 Allocation'!M137)+T2Remarketing!M137","v":269666.46999999997},{"$f":"Tier1!N137+IF(Init!$S138=0,0,SliceResource!N137)+IF(Init!$T138=0,Tier2!N137,'PNGC T2 Allocation'!N137)+T2Remarketing!N137","v":400223.93500000006},{"$f":"Tier1!O137+IF(Init!$S138=0,0,SliceResource!O137)+IF(Init!$T138=0,Tier2!O137,'PNGC T2 Allocation'!O137)+T2Remarketing!O137","v":270910.071},{"$f":"Tier1!P137+IF(Init!$S138=0,0,SliceResource!P137)+IF(Init!$T138=0,Tier2!P137,'PNGC T2 Allocation'!P137)+T2Remarketing!P137","v":346047.52400000003},{"$f":"Tier1!Q137+IF(Init!$S138=0,0,SliceResource!Q137)+IF(Init!$T138=0,Tier2!Q137,'PNGC T2 Allocation'!Q137)+T2Remarketing!Q137","v":217497.17899999997},{"$f":"Tier1!R137+IF(Init!$S138=0,0,SliceResource!R137)+IF(Init!$T138=0,Tier2!R137,'PNGC T2 Allocation'!R137)+T2Remarketing!R137","v":301427.55499999999},{"$f":"Tier1!S137+IF(Init!$S138=0,0,SliceResource!S137)+IF(Init!$T138=0,Tier2!S137,'PNGC T2 Allocation'!S137)+T2Remarketing!S137","v":211085.56700000001},{"$f":"Tier1!T137+IF(Init!$S138=0,0,SliceResource!T137)+IF(Init!$T138=0,Tier2!T137,'PNGC T2 Allocation'!T137)+T2Remarketing!T137","v":330683.35200000001},{"$f":"Tier1!U137+IF(Init!$S138=0,0,SliceResource!U137)+IF(Init!$T138=0,Tier2!U137,'PNGC T2 Allocation'!U137)+T2Remarketing!U137","v":193901.94399999999},{"$f":"Tier1!V137+IF(Init!$S138=0,0,SliceResource!V137)+IF(Init!$T138=0,Tier2!V137,'PNGC T2 Allocation'!V137)+T2Remarketing!V137","v":362449.58199999999},{"$f":"Tier1!W137+IF(Init!$S138=0,0,SliceResource!W137)+IF(Init!$T138=0,Tier2!W137,'PNGC T2 Allocation'!W137)+T2Remarketing!W137","v":226436.46200000003},{"$f":"Tier1!X137+IF(Init!$S138=0,0,SliceResource!X137)+IF(Init!$T138=0,Tier2!X137,'PNGC T2 Allocation'!X137)+T2Remarketing!X137","v":356720.84500000003},{"$f":"Tier1!Y137+IF(Init!$S138=0,0,SliceResource!Y137)+IF(Init!$T138=0,Tier2!Y137,'PNGC T2 Allocation'!Y137)+T2Remarketing!Y137","v":213033.356},{"$f":"Tier1!Z137+IF(Init!$S138=0,0,SliceResource!Z137)+IF(Init!$T138=0,Tier2!Z137,'PNGC T2 Allocation'!Z137)+T2Remarketing!Z137","v":298693.86900000001},{"$f":"Tier1!AA137+IF(Init!$S138=0,0,SliceResource!AA137)+IF(Init!$T138=0,Tier2!AA137,'PNGC T2 Allocation'!AA137)+T2Remarketing!AA137","v":194166.06},{"$f":"Tier1!AB137+IF(Init!$S138=0,0,SliceResource!AB137)+IF(Init!$T138=0,Tier2!AB137,'PNGC T2 Allocation'!AB137)+T2Remarketing!AB137","v":331340.78899999999},{"$f":"Tier1!AC137+IF(Init!$S138=0,0,SliceResource!AC137)+IF(Init!$T138=0,Tier2!AC137,'PNGC T2 Allocation'!AC137)+T2Remarketing!AC137","v":193950.71299999999},{"$f":"Tier1!AD137+IF(Init!$S138=0,0,SliceResource!AD137)+IF(Init!$T138=0,Tier2!AD137,'PNGC T2 Allocation'!AD137)+T2Remarketing!AD137","v":351658.45400000009},{"$f":"Tier1!AE137+IF(Init!$S138=0,0,SliceResource!AE137)+IF(Init!$T138=0,Tier2!AE137,'PNGC T2 Allocation'!AE137)+T2Remarketing!AE137","v":254369.83799999999},{"$f":"Tier1!AF137+IF(Init!$S138=0,0,SliceResource!AF137)+IF(Init!$T138=0,Tier2!AF137,'PNGC T2 Allocation'!AF137)+T2Remarketing!AF137","v":484154.223},{"$f":"Tier1!AG137+IF(Init!$S138=0,0,SliceResource!AG137)+IF(Init!$T138=0,Tier2!AG137,'PNGC T2 Allocation'!AG137)+T2Remarketing!AG137","v":324412.80599999998},{"$f":"Tier1!AH137+IF(Init!$S138=0,0,SliceResource!AH137)+IF(Init!$T138=0,Tier2!AH137,'PNGC T2 Allocation'!AH137)+T2Remarketing!AH137","v":467610.413},{"$f":"Tier1!AI137+IF(Init!$S138=0,0,SliceResource!AI137)+IF(Init!$T138=0,Tier2!AI137,'PNGC T2 Allocation'!AI137)+T2Remarketing!AI137","v":341618.18100000004},{"$f":"Tier1!AJ137+IF(Init!$S138=0,0,SliceResource!AJ137)+IF(Init!$T138=0,Tier2!AJ137,'PNGC T2 Allocation'!AJ137)+T2Remarketing!AJ137","v":397738.61800000002},{"$f":"Tier1!AK137+IF(Init!$S138=0,0,SliceResource!AK137)+IF(Init!$T138=0,Tier2!AK137,'PNGC T2 Allocation'!AK137)+T2Remarketing!AK137","v":259001.84899999999},{"$f":"Tier1!AL137+IF(Init!$S138=0,0,SliceResource!AL137)+IF(Init!$T138=0,Tier2!AL137,'PNGC T2 Allocation'!AL137)+T2Remarketing!AL137","v":395523.56900000002},{"$f":"Tier1!AM137+IF(Init!$S138=0,0,SliceResource!AM137)+IF(Init!$T138=0,Tier2!AM137,'PNGC T2 Allocation'!AM137)+T2Remarketing!AM137","v":248564.69699999999},{"$f":"Tier1!AN137+IF(Init!$S138=0,0,SliceResource!AN137)+IF(Init!$T138=0,Tier2!AN137,'PNGC T2 Allocation'!AN137)+T2Remarketing!AN137","v":330253.94700000004},{"$f":"Tier1!AO137+IF(Init!$S138=0,0,SliceResource!AO137)+IF(Init!$T138=0,Tier2!AO137,'PNGC T2 Allocation'!AO137)+T2Remarketing!AO137","v":205471.636},{"$f":"Tier1!AP137+IF(Init!$S138=0,0,SliceResource!AP137)+IF(Init!$T138=0,Tier2!AP137,'PNGC T2 Allocation'!AP137)+T2Remarketing!AP137","v":286163.12900000002},{"$f":"Tier1!AQ137+IF(Init!$S138=0,0,SliceResource!AQ137)+IF(Init!$T138=0,Tier2!AQ137,'PNGC T2 Allocation'!AQ137)+T2Remarketing!AQ137","v":197134.02900000001},{"$f":"Tier1!AR137+IF(Init!$S138=0,0,SliceResource!AR137)+IF(Init!$T138=0,Tier2!AR137,'PNGC T2 Allocation'!AR137)+T2Remarketing!AR137","v":314943.35499999998},{"$f":"Tier1!AS137+IF(Init!$S138=0,0,SliceResource!AS137)+IF(Init!$T138=0,Tier2!AS137,'PNGC T2 Allocation'!AS137)+T2Remarketing!AS137","v":181629.76099999997},{"$f":"Tier1!AT137+IF(Init!$S138=0,0,SliceResource!AT137)+IF(Init!$T138=0,Tier2!AT137,'PNGC T2 Allocation'!AT137)+T2Remarketing!AT137","v":346778.50800000009},{"$f":"Tier1!AU137+IF(Init!$S138=0,0,SliceResource!AU137)+IF(Init!$T138=0,Tier2!AU137,'PNGC T2 Allocation'!AU137)+T2Remarketing!AU137","v":213207.48400000003},{"$f":"Tier1!AV137+IF(Init!$S138=0,0,SliceResource!AV137)+IF(Init!$T138=0,Tier2!AV137,'PNGC T2 Allocation'!AV137)+T2Remarketing!AV137","v":341004.03100000002},{"$f":"Tier1!AW137+IF(Init!$S138=0,0,SliceResource!AW137)+IF(Init!$T138=0,Tier2!AW137,'PNGC T2 Allocation'!AW137)+T2Remarketing!AW137","v":199590.098},{"$f":"Tier1!AX137+IF(Init!$S138=0,0,SliceResource!AX137)+IF(Init!$T138=0,Tier2!AX137,'PNGC T2 Allocation'!AX137)+T2Remarketing!AX137","v":283301.625},{"$f":"Tier1!AY137+IF(Init!$S138=0,0,SliceResource!AY137)+IF(Init!$T138=0,Tier2!AY137,'PNGC T2 Allocation'!AY137)+T2Remarketing!AY137","v":181134.35500000001},{"$f":"Tier1!AZ137+IF(Init!$S138=0,0,SliceResource!AZ137)+IF(Init!$T138=0,Tier2!AZ137,'PNGC T2 Allocation'!AZ137)+T2Remarketing!AZ137","v":329209.85399999999},{"$f":"Tier1!BA137+IF(Init!$S138=0,0,SliceResource!BA137)+IF(Init!$T138=0,Tier2!BA137,'PNGC T2 Allocation'!BA137)+T2Remarketing!BA137","v":205534.74000000002},{"$f":"Tier1!BB137+IF(Init!$S138=0,0,SliceResource!BB137)+IF(Init!$T138=0,Tier2!BB137,'PNGC T2 Allocation'!BB137)+T2Remarketing!BB137","v":366782.55699999997},{"$f":"Tier1!BC137+IF(Init!$S138=0,0,SliceResource!BC137)+IF(Init!$T138=0,Tier2!BC137,'PNGC T2 Allocation'!BC137)+T2Remarketing!BC137","v":248466.95800000001},{"$f":"Tier1!BD137+IF(Init!$S138=0,0,SliceResource!BD137)+IF(Init!$T138=0,Tier2!BD137,'PNGC T2 Allocation'!BD137)+T2Remarketing!BD137","v":490040.60499999998},{"$f":"Tier1!BE137+IF(Init!$S138=0,0,SliceResource!BE137)+IF(Init!$T138=0,Tier2!BE137,'PNGC T2 Allocation'!BE137)+T2Remarketing!BE137","v":328420.96499999997},{"$f":"Tier1!BF137+IF(Init!$S138=0,0,SliceResource!BF137)+IF(Init!$T138=0,Tier2!BF137,'PNGC T2 Allocation'!BF137)+T2Remarketing!BF137","v":472861.66999999993},{"$f":"Tier1!BG137+IF(Init!$S138=0,0,SliceResource!BG137)+IF(Init!$T138=0,Tier2!BG137,'PNGC T2 Allocation'!BG137)+T2Remarketing!BG137","v":345534.087},{"$f":"Tier1!BH137+IF(Init!$S138=0,0,SliceResource!BH137)+IF(Init!$T138=0,Tier2!BH137,'PNGC T2 Allocation'!BH137)+T2Remarketing!BH137","v":414385.57899999997},{"$f":"Tier1!BI137+IF(Init!$S138=0,0,SliceResource!BI137)+IF(Init!$T138=0,Tier2!BI137,'PNGC T2 Allocation'!BI137)+T2Remarketing!BI137","v":267171.40200000006},{"$f":"Tier1!BJ137+IF(Init!$S138=0,0,SliceResource!BJ137)+IF(Init!$T138=0,Tier2!BJ137,'PNGC T2 Allocation'!BJ137)+T2Remarketing!BJ137","v":400789.39700000006},{"$f":"Tier1!BK137+IF(Init!$S138=0,0,SliceResource!BK137)+IF(Init!$T138=0,Tier2!BK137,'PNGC T2 Allocation'!BK137)+T2Remarketing!BK137","v":251966.06899999999},{"$f":"Tier1!BL137+IF(Init!$S138=0,0,SliceResource!BL137)+IF(Init!$T138=0,Tier2!BL137,'PNGC T2 Allocation'!BL137)+T2Remarketing!BL137","v":326173.50399999996},{"$f":"Tier1!BM137+IF(Init!$S138=0,0,SliceResource!BM137)+IF(Init!$T138=0,Tier2!BM137,'PNGC T2 Allocation'!BM137)+T2Remarketing!BM137","v":216647.37699999998},{"$f":"Tier1!BN137+IF(Init!$S138=0,0,SliceResource!BN137)+IF(Init!$T138=0,Tier2!BN137,'PNGC T2 Allocation'!BN137)+T2Remarketing!BN137","v":297178.93400000001},{"$f":"Tier1!BO137+IF(Init!$S138=0,0,SliceResource!BO137)+IF(Init!$T138=0,Tier2!BO137,'PNGC T2 Allocation'!BO137)+T2Remarketing!BO137","v":193442.12700000001},{"$f":"Tier1!BP137+IF(Init!$S138=0,0,SliceResource!BP137)+IF(Init!$T138=0,Tier2!BP137,'PNGC T2 Allocation'!BP137)+T2Remarketing!BP137","v":319302.51799999998},{"$f":"Tier1!BQ137+IF(Init!$S138=0,0,SliceResource!BQ137)+IF(Init!$T138=0,Tier2!BQ137,'PNGC T2 Allocation'!BQ137)+T2Remarketing!BQ137","v":184207.17199999999},{"$f":"Tier1!BR137+IF(Init!$S138=0,0,SliceResource!BR137)+IF(Init!$T138=0,Tier2!BR137,'PNGC T2 Allocation'!BR137)+T2Remarketing!BR137","v":343673.20199999999},{"$f":"Tier1!BS137+IF(Init!$S138=0,0,SliceResource!BS137)+IF(Init!$T138=0,Tier2!BS137,'PNGC T2 Allocation'!BS137)+T2Remarketing!BS137","v":223589.728},{"$f":"Tier1!BT137+IF(Init!$S138=0,0,SliceResource!BT137)+IF(Init!$T138=0,Tier2!BT137,'PNGC T2 Allocation'!BT137)+T2Remarketing!BT137","v":352832.04800000007},{"$f":"Tier1!BU137+IF(Init!$S138=0,0,SliceResource!BU137)+IF(Init!$T138=0,Tier2!BU137,'PNGC T2 Allocation'!BU137)+T2Remarketing!BU137","v":195079.28100000002},{"$f":"Tier1!BV137+IF(Init!$S138=0,0,SliceResource!BV137)+IF(Init!$T138=0,Tier2!BV137,'PNGC T2 Allocation'!BV137)+T2Remarketing!BV137","v":287455.33999999997},{"$f":"Tier1!BW137+IF(Init!$S138=0,0,SliceResource!BW137)+IF(Init!$T138=0,Tier2!BW137,'PNGC T2 Allocation'!BW137)+T2Remarketing!BW137","v":183881.21599999999}]

{"sheet":"RAMMarket","index":46,"n_rows":442,"n_cols":7,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Market and Demand Rates"]
["TOC","RAMdata_BP2024.xls"]
[null,"TOC","Aurora Market Prices",null,null,"Demand Rate"]
[null,null,"HLH - $/MWh","LLH - $/MWh",null,null,"$/KW-mo"]
[null,"2015-10-01",25.975720228254794,22.201510772407055,null,10,13.81]
[null,"2015-11-01",27.041340096294881,23.313147851824759,null,11,10.78]
[null,"2015-12-01",27.679444009661676,23.593068266659976,null,12,12.99]
[null,"2016-08-01",29.774291394650938,24.056343217492103,null,8,14.67]
[null,"2021-11-01",32.013535335660002,28.852818162217702]
[null,"2026-10-01",50.63,48.85]
[null,"2032-01-01",50.387715559601801,39.285994195342099]
[null,"2036-12-01"]
[null,"2041-11-01"]
[null,"2047-02-01"]
[null,{"$f":"DATE(YEAR(B441),MONTH(B441)+1,1)","v":"2052-03-01"}]

{"sheet":"RAMOutput","index":47,"n_rows":16,"n_cols":7,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"Cost Allocation under Tiered Rates"]
["TOC"]
[]
[]
[]
[null,null,"Annual TRM Rates ($000/percent)",{"$f":"+Init!C9","v":2026},{"$f":"+D6+1","v":2027},{"$f":"+E6+1","v":2028},"Rate Period"]
[null,null,"Composite",23993.868134384255,26155.129382973177,27532.094592867248,25898.339549506269]
[null,null,"Non-Slice",-4110.0340311543678,-4262.9036814824876,-4071.8342620797953,-4148.21808881775]
[null,null,"Slice",0,0,0,0]
[]
[null,null,"Irrigation Rate",11.96,"$/MWh"]
[]
[null,null,"Pre-Slice Secondary Amount (aMW)",1952.2984263205633,1963.629235527299,1986.2908539407706,{"$f":"+AVERAGE(D13:F13)","v":1967.4061719295444}]
[null,null,"NonSlice Surcharge",null,null,null,0]
[null,null,"Composite Surcharge",null,null,null,0]

{"sheet":"RAMExport-TRM","index":48,"n_rows":77,"n_cols":17,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"TRM Billing Determinants Output"]
["TOC",{"$f":"Cover!B2","v":"TRMbd_BP2026.xlsm"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LDD BD","LDD BD"]
[null,null,null,null,null,null,null,null,null,"T1 System Shape","T1 NonSlice (LF + Block)","Tier2_STR","Tier2_LGR","Demand","LoadShp","Demand","Load Shaping"]
[null,null,{"$f":"Init!C9","v":2026},{"$f":"+C5+1","v":2027},{"$f":"+D5+1","v":2028},null,null,null,null,"MWh","MWh","MWh","MWh","kW","MWh","kW","MWh"]
[null,"TOCA",{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!AS4:AS137)","v":0.94898090000000002},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!AT4:AT137)","v":0.95308550000000003},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!AU4:AU137)","v":0.95642510000000003},null,1,{"$f":"DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"IF(G6=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"INDEX(RT1SC!$M$56:$N$91,MATCH($H6,RT1SC!$L$56:$L$91,0),MATCH($I6,RT1SC!$M$3:$N$3,0))","v":2586042.7327974467},{"$f":"IF($I6=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H6,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H6,Tier1!$D$2:$BW$2,0)+1)))","v":2452184.0432061385},{"$f":"IF($I6=\"HLH\",SUM(OFFSET(INDIRECT(L$4&\"!$A:$A\"),0,MATCH($H6,INDIRECT(L$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(L$4&\"!$A:$A\"),0,MATCH($H6,INDIRECT(L$4&\"!$2:$2\"),0))))-$H6","v":163395.79199999996},{"$f":"IF($I6=\"HLH\",SUM(OFFSET(INDIRECT(M$4&\"!$A:$A\"),0,MATCH($H6,INDIRECT(M$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(M$4&\"!$A:$A\"),0,MATCH($H6,INDIRECT(M$4&\"!$2:$2\"),0))))-$H6","v":6871.3919999999998},{"$f":"IF($I6=\"HLH\",SUM(OFFSET(INDIRECT(N$4&\"!$A:$A\"),0,MATCH($H6,INDIRECT(N$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(N$4&\"!$A:$A\"),0,MATCH($H6,INDIRECT(N$4&\"!$2:$2\"),0))))-$H6","v":753867.43287037022},{"$f":"IF($I6=\"HLH\",SUM(OFFSET(INDIRECT(O$4&\"!$A:$A\"),0,MATCH($H6,INDIRECT(O$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(O$4&\"!$A:$A\"),0,MATCH($H6,INDIRECT(O$4&\"!$2:$2\"),0))))-$H6","v":301810.89518598438},{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(P$4,LDD!$B$1:$ET$1,0)-1+IF($I6=\"HLH\",MATCH($H6,LDD!$G$2:$BZ$2,0),MATCH($H6,LDD!$G$2:$BZ$2,0)+1)-1))","v":29305.180560161934},{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(Q$4,LDD!$B$1:$ET$1,0)-1+IF($I6=\"HLH\",MATCH($H6,LDD!$G$2:$BZ$2,0),MATCH($H6,LDD!$G$2:$BZ$2,0)+1)-1))","v":4640.4302391566998}]
[null,"Nonslice TOCA",{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!AW4:AW137)","v":0.83153040000000022},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!AX4:AX137)","v":0.83563500000000013},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!AY4:AY137)","v":0.83897460000000013},null,{"$f":"IF(G6=1,0,1)","v":0},{"$f":"+IF(G7=0,H6,EOMONTH(H6,0)+1)","v":"2025-10-01"},{"$f":"IF(G7=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"INDEX(RT1SC!$M$56:$N$91,MATCH($H7,RT1SC!$L$56:$L$91,0),MATCH($I7,RT1SC!$M$3:$N$3,0))","v":1564244.8758799599},{"$f":"IF($I7=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H7,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H7,Tier1!$D$2:$BW$2,0)+1)))","v":1458900.1008493225},{"$f":"IF($I7=\"HLH\",SUM(OFFSET(INDIRECT(L$4&\"!$A:$A\"),0,MATCH($H7,INDIRECT(L$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(L$4&\"!$A:$A\"),0,MATCH($H7,INDIRECT(L$4&\"!$2:$2\"),0))))-$H7","v":118008.07199999999},4962.6719999999987,{"$f":"IF($I7=\"HLH\",SUM(OFFSET(INDIRECT(N$4&\"!$A:$A\"),0,MATCH($H7,INDIRECT(N$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(N$4&\"!$A:$A\"),0,MATCH($H7,INDIRECT(N$4&\"!$2:$2\"),0))))-$H7","v":0},158182.9335109086,{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(P$4,LDD!$B$1:$ET$1,0)-1+IF($I7=\"HLH\",MATCH($H7,LDD!$G$2:$BZ$2,0),MATCH($H7,LDD!$G$2:$BZ$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(Q$4,LDD!$B$1:$ET$1,0)-1+IF($I7=\"HLH\",MATCH($H7,LDD!$G$2:$BZ$2,0),MATCH($H7,LDD!$G$2:$BZ$2,0)+1)-1))","v":571.35536732997809}]
[null,"Tier 2 aMW STR with losses",{"$f":"+C9/VLOOKUP(C$5,Init!$M:$O,3,FALSE)","v":390.37221510000006},{"$f":"+D9/VLOOKUP(D$5,Init!$M:$O,3,FALSE)","v":349.22135600000053},{"$f":"+E9/VLOOKUP(E$5,Init!$M:$O,3,FALSE)","v":377.33679209999991},null,1,"2026-02-01","HLH",{"$f":"INDEX(RT1SC!$M$56:$N$91,MATCH($H14,RT1SC!$L$56:$L$91,0),MATCH($I14,RT1SC!$M$3:$N$3,0))","v":3265558.4709869833},{"$f":"IF($I14=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H14,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H14,Tier1!$D$2:$BW$2,0)+1)))","v":2833211.5101103312},145240.704,6107.903999999995,1094310.4374999998,117800.36850713668,{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(P$4,LDD!$B$1:$ET$1,0)-1+IF($I14=\"HLH\",MATCH($H14,LDD!$G$2:$BZ$2,0),MATCH($H14,LDD!$G$2:$BZ$2,0)+1)-1))","v":31494.287393738756},{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(Q$4,LDD!$B$1:$ET$1,0)-1+IF($I14=\"HLH\",MATCH($H14,LDD!$G$2:$BZ$2,0),MATCH($H14,LDD!$G$2:$BZ$2,0)+1)-1))","v":-1657.9628293240814}]
[null,"Unused RHWM (aMW)",{"$f":"C22/VLOOKUP(C5,Init!$M:$O,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":362.72294444319994},{"$f":"D22/VLOOKUP(D5,Init!$M:$O,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":333.54107730399983},{"$f":"E22/VLOOKUP(E5,Init!$M:$O,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":309.79801744479983},null,0,"2026-06-01","LLH",{"$f":"INDEX(RT1SC!$M$56:$N$91,MATCH($H23,RT1SC!$L$56:$L$91,0),MATCH($I23,RT1SC!$M$3:$N$3,0))","v":1978169.776198697},{"$f":"IF($I23=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H23,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H23,Tier1!$D$2:$BW$2,0)+1)))","v":1310923.7737560833},114982.22400000002,4835.4239999999991,0,-333984.53151432908,{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(P$4,LDD!$B$1:$ET$1,0)-1+IF($I23=\"HLH\",MATCH($H23,LDD!$G$2:$BZ$2,0),MATCH($H23,LDD!$G$2:$BZ$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(Q$4,LDD!$B$1:$ET$1,0)-1+IF($I23=\"HLH\",MATCH($H23,LDD!$G$2:$BZ$2,0),MATCH($H23,LDD!$G$2:$BZ$2,0)+1)-1))","v":-1871.079182905336}]
[null,null,null,null,null,null,1,"2026-09-01","HLH",{"$f":"INDEX(RT1SC!$M$56:$N$91,MATCH($H28,RT1SC!$L$56:$L$91,0),MATCH($I28,RT1SC!$M$3:$N$3,0))","v":2507044.4916808102},{"$f":"IF($I28=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H28,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H28,Tier1!$D$2:$BW$2,0)+1)))","v":2256523.3178999559},151292.4,6362.4000000000015,927509.43250000034,171839.60891481521,{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(P$4,LDD!$B$1:$ET$1,0)-1+IF($I28=\"HLH\",MATCH($H28,LDD!$G$2:$BZ$2,0),MATCH($H28,LDD!$G$2:$BZ$2,0)+1)-1))","v":26192.747980678974},{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(Q$4,LDD!$B$1:$ET$1,0)-1+IF($I28=\"HLH\",MATCH($H28,LDD!$G$2:$BZ$2,0),MATCH($H28,LDD!$G$2:$BZ$2,0)+1)-1))","v":2982.6027635660216}]
[null,null,null,null,null,null,0,"2027-02-01","LLH",{"$f":"INDEX(RT1SC!$M$56:$N$91,MATCH($H39,RT1SC!$L$56:$L$91,0),MATCH($I39,RT1SC!$M$3:$N$3,0))","v":1863443.4735492335},{"$f":"IF($I39=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H39,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H39,Tier1!$D$2:$BW$2,0)+1)))","v":1863344.3170044953},97447.68000000008,5270.9760000000024,0,306185.72998518153,{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(P$4,LDD!$B$1:$ET$1,0)-1+IF($I39=\"HLH\",MATCH($H39,LDD!$G$2:$BZ$2,0),MATCH($H39,LDD!$G$2:$BZ$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(Q$4,LDD!$B$1:$ET$1,0)-1+IF($I39=\"HLH\",MATCH($H39,LDD!$G$2:$BZ$2,0),MATCH($H39,LDD!$G$2:$BZ$2,0)+1)-1))","v":2730.2881616939076}]
[null,null,null,null,null,null,1,{"$f":"+IF(G54=0,H53,EOMONTH(H53,0)+1)","v":"2027-10-01"},{"$f":"IF(G54=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"INDEX(RT1SC!$M$56:$N$91,MATCH($H54,RT1SC!$L$56:$L$91,0),MATCH($I54,RT1SC!$M$3:$N$3,0))","v":2586042.7327974467},{"$f":"IF($I54=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H54,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H54,Tier1!$D$2:$BW$2,0)+1)))","v":2400709.1939152051},152090.016,8113.6640000000043,861790.30769230786,231085.02658356004,{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(P$4,LDD!$B$1:$ET$1,0)-1+IF($I54=\"HLH\",MATCH($H54,LDD!$G$2:$BZ$2,0),MATCH($H54,LDD!$G$2:$BZ$2,0)+1)-1))","v":40360.882666625228},{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(Q$4,LDD!$B$1:$ET$1,0)-1+IF($I54=\"HLH\",MATCH($H54,LDD!$G$2:$BZ$2,0),MATCH($H54,LDD!$G$2:$BZ$2,0)+1)-1))","v":1488.0791033946198}]
[null,null,null,null,null,null,0,"2027-12-01","LLH",{"$f":"INDEX(RT1SC!$M$56:$N$91,MATCH($H59,RT1SC!$L$56:$L$91,0),MATCH($I59,RT1SC!$M$3:$N$3,0))","v":2165586.6456434899},{"$f":"IF($I59=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H59,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H59,Tier1!$D$2:$BW$2,0)+1)))","v":2201015.9914082726},119917.128,6397.3119999999981,0,384143.80161418486,{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(P$4,LDD!$B$1:$ET$1,0)-1+IF($I59=\"HLH\",MATCH($H59,LDD!$G$2:$BZ$2,0),MATCH($H59,LDD!$G$2:$BZ$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(Q$4,LDD!$B$1:$ET$1,0)-1+IF($I59=\"HLH\",MATCH($H59,LDD!$G$2:$BZ$2,0),MATCH($H59,LDD!$G$2:$BZ$2,0)+1)-1))","v":5720.9421384585366}]
[null,null,null,null,null,null,1,"2028-06-01","HLH",{"$f":"INDEX(RT1SC!$M$56:$N$91,MATCH($H70,RT1SC!$L$56:$L$91,0),MATCH($I70,RT1SC!$M$3:$N$3,0))","v":3702040.9558570273},{"$f":"IF($I70=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H70,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H70,Tier1!$D$2:$BW$2,0)+1)))","v":2236198.9672883339},152090.016,8113.6640000000043,1230683.502403846,-869719.36283543345,{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(P$4,LDD!$B$1:$ET$1,0)-1+IF($I70=\"HLH\",MATCH($H70,LDD!$G$2:$BZ$2,0),MATCH($H70,LDD!$G$2:$BZ$2,0)+1)-1))","v":33089.461304259203},{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(Q$4,LDD!$B$1:$ET$1,0)-1+IF($I70=\"HLH\",MATCH($H70,LDD!$G$2:$BZ$2,0),MATCH($H70,LDD!$G$2:$BZ$2,0)+1)-1))","v":-8443.7903484923972}]
[null,null,null,null,null,null,0,"2028-09-01","LLH",{"$f":"INDEX(RT1SC!$M$56:$N$91,MATCH($H77,RT1SC!$L$56:$L$91,0),MATCH($I77,RT1SC!$M$3:$N$3,0))","v":1520820.2539675634},{"$f":"IF($I77=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H77,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H77,Tier1!$D$2:$BW$2,0)+1)))","v":1456218.9482654356},116992.31999999998,6241.2799999999988,0,180289.3840211003,{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(P$4,LDD!$B$1:$ET$1,0)-1+IF($I77=\"HLH\",MATCH($H77,LDD!$G$2:$BZ$2,0),MATCH($H77,LDD!$G$2:$BZ$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(Q$4,LDD!$B$1:$ET$1,0)-1+IF($I77=\"HLH\",MATCH($H77,LDD!$G$2:$BZ$2,0),MATCH($H77,LDD!$G$2:$BZ$2,0)+1)-1))","v":1605.357737463095}]

{"sheet":"RAMExport-PRDM","index":49,"n_rows":138,"n_cols":37,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"PRDM Billing Determinants Output"]
["TOC",{"$f":"Cover!B2","v":"TRMbd_BP2026.xlsm"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LDD BD"]
[null,null,null,null,null,null,null,null,null,"Tier 1 System","T1 NonSlice (LF + Block)","Tier2_STR","Tier2_LGR","DemandPRDM","Demand",null,"BESID","AccountName","PLVS election","Utility-Specific TRLs",null,null,"Utility-Specific Tier 1 Loads",null,null,"Slice Loads",null,null,"RICm Loads",null,null,null,null,null,"Rate Credit Inputs"]
[null,null,{"$f":"Init!C9","v":2026},{"$f":"+C5+1","v":2027},{"$f":"+D5+1","v":2028},null,null,null,null,null,"MWh","MWh","MWh","kW","kW",null,null,null,null,{"$f":"+Init!$C$9","v":2026},{"$f":"+T5+1","v":2027},{"$f":"+U5+1","v":2028},{"$f":"+Init!$C$9","v":2026},{"$f":"+W5+1","v":2027},{"$f":"+X5+1","v":2028},{"$f":"+Init!$C$9","v":2026},{"$f":"+Z5+1","v":2027},{"$f":"+AA5+1","v":2028},{"$f":"+Init!$C$9","v":2026},{"$f":"+AC5+1","v":2027},{"$f":"+AD5+1","v":2028},null,null,null,"RIC-M Credit","RIC-M Charge","RIC-C"]
[null,"Weighted-Average RICc ($/MWh)",{"$f":"+SUMPRODUCT($AK$6:$AK$138,W6:W138)/SUM(W6:W138)","v":3.9595567141485088},{"$f":"+SUMPRODUCT($AK$6:$AK$138,X6:X138)/SUM(X6:X138)","v":3.9445271784157643},{"$f":"+SUMPRODUCT($AK$6:$AK$138,Y6:Y138)/SUM(Y6:Y138)","v":3.944405645549494},null,1,{"$f":"DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"IF(G6=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"VLOOKUP(H6,RT1SC!$L$4:$N$39,2+IF(I6=\"LLH\",1,0),FALSE)","v":2622216.7956040199},{"$f":"IF($I6=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H6,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H6,Tier1!$D$2:$BW$2,0)+1)))","v":2452184.0432061385},{"$f":"IF($I6=\"HLH\",SUM(OFFSET(INDIRECT(L$4&\"!$A:$A\"),0,MATCH($H6,INDIRECT(L$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(L$4&\"!$A:$A\"),0,MATCH($H6,INDIRECT(L$4&\"!$2:$2\"),0))))-$H6","v":163395.79199999996},{"$f":"IF($I6=\"HLH\",SUM(OFFSET(INDIRECT(M$4&\"!$A:$A\"),0,MATCH($H6,INDIRECT(M$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(M$4&\"!$A:$A\"),0,MATCH($H6,INDIRECT(M$4&\"!$2:$2\"),0))))-$H6","v":6871.3919999999998},{"$f":"IF($I6=\"HLH\",SUM(OFFSET(INDIRECT(N$4&\"!$A:$A\"),0,MATCH($H6,INDIRECT(N$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(N$4&\"!$A:$A\"),0,MATCH($H6,INDIRECT(N$4&\"!$2:$2\"),0))))-$H6","v":2456249.7563763456},{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(O$4,LDD!$B$1:$ET$1,0)-1+IF($I6=\"HLH\",MATCH($H6,LDD!$G$2:$BZ$2,0),MATCH($H6,LDD!$G$2:$BZ$2,0)+1)-1))","v":29305.180560161934},null,10015,"Asotin County PUD #1",1,{"$f":"+SUM(TRL!D4:AA4)","v":6670.6210000000001},{"$f":"+SUM(TRL!AB4:AY4)","v":6670.6210000000001},{"$f":"+SUM(TRL!AZ4:BW4)","v":6679.9309999999996},{"$f":"+SUM(Tier1!D4:AA4)","v":6670.6210000000001},{"$f":"+SUM(Tier1!AB4:AY4)","v":6670.6210000000001},{"$f":"+SUM(Tier1!AZ4:BW4)","v":6679.9309999999996},{"$f":"+SUM(SliceResource!D4:AA4)","v":0},{"$f":"+SUM(SliceResource!AB4:AY4)","v":0},{"$f":"+SUM(SliceResource!AZ4:BW4)","v":0},{"$f":"+W6+Z6","v":6670.6210000000001},{"$f":"+X6+AA6","v":6670.6210000000001},6679.9309999999996,20021.172999999995,null,null,4.1732211114927322,0,13.493025557263596]
[null,"RICm Projected Charge ($1000)",{"$f":"+SUMPRODUCT($AJ$6:$AJ$138,AC6:AC138)/1000","v":-11585.207025534126},{"$f":"+SUMPRODUCT($AJ$6:$AJ$138,AD6:AD138)/1000","v":-11683.21652336477},-11787.286765155768,null,{"$f":"IF(G6=1,0,1)","v":0},{"$f":"+IF(G7=0,H6,EOMONTH(H6,0)+1)","v":"2025-10-01"},{"$f":"IF(G7=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"VLOOKUP(H7,RT1SC!$L$4:$N$39,2+IF(I7=\"LLH\",1,0),FALSE)","v":1529847.0630856098},{"$f":"IF($I7=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H7,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H7,Tier1!$D$2:$BW$2,0)+1)))","v":1458900.1008493225},{"$f":"IF($I7=\"HLH\",SUM(OFFSET(INDIRECT(L$4&\"!$A:$A\"),0,MATCH($H7,INDIRECT(L$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(L$4&\"!$A:$A\"),0,MATCH($H7,INDIRECT(L$4&\"!$2:$2\"),0))))-$H7","v":118008.07199999999},4962.6719999999987,{"$f":"IF($I7=\"HLH\",SUM(OFFSET(INDIRECT(N$4&\"!$A:$A\"),0,MATCH($H7,INDIRECT(N$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(N$4&\"!$A:$A\"),0,MATCH($H7,INDIRECT(N$4&\"!$2:$2\"),0))))-$H7","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(O$4,LDD!$B$1:$ET$1,0)-1+IF($I7=\"HLH\",MATCH($H7,LDD!$G$2:$BZ$2,0),MATCH($H7,LDD!$G$2:$BZ$2,0)+1)-1))","v":0},null,10024,"Benton County PUD #1",1,{"$f":"+SUM(TRL!D5:AA5)","v":1871710.689},{"$f":"+SUM(TRL!AB5:AY5)","v":1879583.7030000002},{"$f":"+SUM(TRL!AZ5:BW5)","v":1886270.378},{"$f":"+SUM(Tier1!D5:AA5)","v":1770227.5289999999},{"$f":"+SUM(Tier1!AB5:AY5)","v":1770234.0630000003},{"$f":"+SUM(Tier1!AZ5:BW5)","v":1775081.2179999996},{"$f":"+SUM(SliceResource!D5:AA5)","v":0},{"$f":"+SUM(SliceResource!AB5:AY5)","v":0},{"$f":"+SUM(SliceResource!AZ5:BW5)","v":0},{"$f":"+W7+Z7","v":1770227.5289999999},{"$f":"+X7+AA7","v":1770234.0630000003},{"$f":"+Y7+AB7","v":1775081.2179999996},5315542.8099999987,null,null,0.56188467085255955,0,4.1830628380769532]
[null,"Unused RHWM (MWh)",3177452.9933224316,2921819.8371830387,2721265.7852351218,null,0,"2026-06-01","LLH",{"$f":"VLOOKUP(H23,RT1SC!$L$4:$N$39,2+IF(I23=\"LLH\",1,0),FALSE)","v":2014439.69078932},{"$f":"IF($I23=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H23,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H23,Tier1!$D$2:$BW$2,0)+1)))","v":1310923.7737560833},114982.22400000002,4835.4239999999991,0,{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(O$4,LDD!$B$1:$ET$1,0)-1+IF($I23=\"HLH\",MATCH($H23,LDD!$G$2:$BZ$2,0),MATCH($H23,LDD!$G$2:$BZ$2,0)+1)-1))","v":0},null,10068,"Chewelah, City of",1,{"$f":"+SUM(TRL!D21:AA21)","v":22078.493999999995},{"$f":"+SUM(TRL!AB21:AY21)","v":22078.493999999995},{"$f":"+SUM(TRL!AZ21:BW21)","v":22129.828999999998},{"$f":"+SUM(Tier1!D21:AA21)","v":22078.493999999995},{"$f":"+SUM(Tier1!AB21:AY21)","v":22078.493999999995},{"$f":"+SUM(Tier1!AZ21:BW21)","v":22129.828999999998},{"$f":"+SUM(SliceResource!D21:AA21)","v":0},{"$f":"+SUM(SliceResource!AB21:AY21)","v":0},{"$f":"+SUM(SliceResource!AZ21:BW21)","v":0},22078.493999999995,22078.493999999995,22129.828999999998,66286.816999999995,null,null,0,0,4.5053051693436039]
[null,null,null,null,null,null,0,"2026-08-01","LLH",{"$f":"VLOOKUP(H27,RT1SC!$L$4:$N$39,2+IF(I27=\"LLH\",1,0),FALSE)","v":1781738.4433117039},{"$f":"IF($I27=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H27,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H27,Tier1!$D$2:$BW$2,0)+1)))","v":1578497.4469674286},124059.76799999998,5217.1679999999978,0,{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(O$4,LDD!$B$1:$ET$1,0)-1+IF($I27=\"HLH\",MATCH($H27,LDD!$G$2:$BZ$2,0),MATCH($H27,LDD!$G$2:$BZ$2,0)+1)-1))","v":0},null,10074,"Forest Grove, City of",1,{"$f":"+SUM(TRL!D25:AA25)","v":301453.34200000006},{"$f":"+SUM(TRL!AB25:AY25)","v":306105.70700000005},{"$f":"+SUM(TRL!AZ25:BW25)","v":310638.73600000009},{"$f":"+SUM(Tier1!D25:AA25)","v":235087.66200000007},{"$f":"+SUM(Tier1!AB25:AY25)","v":235079.70699999997},{"$f":"+SUM(Tier1!AZ25:BW25)","v":235727.12000000002},{"$f":"+SUM(SliceResource!D25:AA25)","v":0},{"$f":"+SUM(SliceResource!AB25:AY25)","v":0},{"$f":"+SUM(SliceResource!AZ25:BW25)","v":0},235087.66200000007,235079.70699999997,235727.12000000002,705894.48900000018,null,null,0.56180589278553605,0,5.0007149564565232]
[null,null,null,null,null,null,1,"2027-09-01","HLH",{"$f":"VLOOKUP(H52,RT1SC!$L$4:$N$39,2+IF(I52=\"LLH\",1,0),FALSE)","v":2506542.0117762503},{"$f":"IF($I52=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H52,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H52,Tier1!$D$2:$BW$2,0)+1)))","v":2276608.5189097147},135344.00000000003,7320.7999999999956,2328998.5525377775,{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(O$4,LDD!$B$1:$ET$1,0)-1+IF($I52=\"HLH\",MATCH($H52,LDD!$G$2:$BZ$2,0),MATCH($H52,LDD!$G$2:$BZ$2,0)+1)-1))","v":29475.937143393978},null,10121,"Coos Curry Elec Coop",1,{"$f":"+SUM(TRL!D50:AA50)","v":352058.39500000002},{"$f":"+SUM(TRL!AB50:AY50)","v":352058.39799999999},{"$f":"+SUM(TRL!AZ50:BW50)","v":352992.54600000003},{"$f":"+SUM(Tier1!D50:AA50)","v":352058.39500000002},{"$f":"+SUM(Tier1!AB50:AY50)","v":352058.39799999999},{"$f":"+SUM(Tier1!AZ50:BW50)","v":352992.54600000003},{"$f":"+SUM(SliceResource!D50:AA50)","v":0},{"$f":"+SUM(SliceResource!AB50:AY50)","v":0},{"$f":"+SUM(SliceResource!AZ50:BW50)","v":0},352058.39500000002,352058.39799999999,352992.54600000003,1057109.3389999999,null,null,1.840888919905759,0,3.7654620822115574]
[null,null,null,null,null,null,1,"2028-06-01","HLH",{"$f":"VLOOKUP(H70,RT1SC!$L$4:$N$39,2+IF(I70=\"LLH\",1,0),FALSE)","v":3736099.5894828504},{"$f":"IF($I70=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H70,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($H70,Tier1!$D$2:$BW$2,0)+1)))","v":2236198.9672883339},152090.016,8113.6640000000043,2514670.1049888902,{"$f":"SUM(OFFSET(LDD!$B$4:$B$137,0,MATCH(O$4,LDD!$B$1:$ET$1,0)-1+IF($I70=\"HLH\",MATCH($H70,LDD!$G$2:$BZ$2,0),MATCH($H70,LDD!$G$2:$BZ$2,0)+1)-1))","v":33089.461304259203},null,10197,"Harney Elec Coop",1,{"$f":"+SUM(TRL!D68:AA68)","v":293343.31600000005},{"$f":"+SUM(TRL!AB68:AY68)","v":416907.28399999999},{"$f":"+SUM(TRL!AZ68:BW68)","v":594865.13100000005},{"$f":"+SUM(Tier1!D68:AA68)","v":200458.59900000002},{"$f":"+SUM(Tier1!AB68:AY68)","v":200464.758},{"$f":"+SUM(Tier1!AZ68:BW68)","v":201019.81800000003},{"$f":"+SUM(SliceResource!D68:AA68)","v":0},{"$f":"+SUM(SliceResource!AB68:AY68)","v":0},{"$f":"+SUM(SliceResource!AZ68:BW68)","v":0},200458.59900000002,200464.758,201019.81800000003,3352182.135999999,null,null,0,0,3.812468543800887]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10304,"Parkland L & W",1,{"$f":"+SUM(TRL!D97:AA97)","v":118822.89599999998},{"$f":"+SUM(TRL!AB97:AY97)","v":119083.99400000001},{"$f":"+SUM(TRL!AZ97:BW97)","v":119709.58100000001},{"$f":"+SUM(Tier1!D97:AA97)","v":118822.89599999998},{"$f":"+SUM(Tier1!AB97:AY97)","v":119083.99400000001},{"$f":"+SUM(Tier1!AZ97:BW97)","v":119709.58100000001},{"$f":"+SUM(SliceResource!D97:AA97)","v":0},{"$f":"+SUM(SliceResource!AB97:AY97)","v":0},{"$f":"+SUM(SliceResource!AZ97:BW97)","v":0},118822.89599999998,119083.99400000001,119709.58100000001,961045.34899999981,null,null,0.25649584428962768,0,3.4721179185885065]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10343,"Salmon River Elec Coop",1,{"$f":"+SUM(TRL!D105:AA105)","v":104254.83899999999},{"$f":"+SUM(TRL!AB105:AY105)","v":104254.83899999999},{"$f":"+SUM(TRL!AZ105:BW105)","v":104500.64},{"$f":"+SUM(Tier1!D105:AA105)","v":103035.83899999999},{"$f":"+SUM(Tier1!AB105:AY105)","v":103035.83899999999},{"$f":"+SUM(Tier1!AZ105:BW105)","v":103805.64},{"$f":"+SUM(SliceResource!D105:AA105)","v":0},{"$f":"+SUM(SliceResource!AB105:AY105)","v":0},{"$f":"+SUM(SliceResource!AZ105:BW105)","v":0},103035.83899999999,103035.83899999999,103805.64,1023594.1349999999,null,null,1.8749339657329771,0,2.867518198893491]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10482,"Umpqua Indian Utility Cooperative",1,{"$f":"+SUM(TRL!D130:AA130)","v":23558.505000000008},{"$f":"+SUM(TRL!AB130:AY130)","v":23558.506000000005},{"$f":"+SUM(TRL!AZ130:BW130)","v":23629.322},{"$f":"+SUM(Tier1!D130:AA130)","v":23558.505000000008},{"$f":"+SUM(Tier1!AB130:AY130)","v":23558.506000000005},{"$f":"+SUM(Tier1!AZ130:BW130)","v":23629.322},{"$f":"+SUM(SliceResource!D130:AA130)","v":0},{"$f":"+SUM(SliceResource!AB130:AY130)","v":0},{"$f":"+SUM(SliceResource!AZ130:BW130)","v":0},23558.505000000008,23558.506000000005,23629.322,709872.74899999995,null,null,0,0,2.1227490084073786]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12026,"Jefferson County PUD #1",1,{"$f":"+SUM(TRL!D136:AA136)","v":412838.06399999995},{"$f":"+SUM(TRL!AB136:AY136)","v":413802.33400000003},{"$f":"+SUM(TRL!AZ136:BW136)","v":416594.10300000006},{"$f":"+SUM(Tier1!D136:AA136)","v":397989.86400000006},{"$f":"+SUM(Tier1!AB136:AY136)","v":397990.53399999993},{"$f":"+SUM(Tier1!AZ136:BW136)","v":399087.59099999996},{"$f":"+SUM(SliceResource!D136:AA136)","v":0},{"$f":"+SUM(SliceResource!AB136:AY136)","v":0},{"$f":"+SUM(SliceResource!AZ136:BW136)","v":0},397989.86400000006,397990.53399999993,399087.59099999996,171235.56200000001,null,null,0.74168670786608015,0,4.2824623968332105]

{"sheet":"RAMExport-Loads","index":50,"n_rows":40,"n_cols":38,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Loads (MWh)"]
["TOC"]
[null,null,null,null,null,null,null,null,null,"Difference"]
[null,"Annual",{"$f":"+Init!C9","v":2026},{"$f":"+C4+1","v":2027},{"$f":"+D4+1","v":2028},null,2024,2025,null,"Y1","Average T1 Load Change","aMW T1 Load Change"]
[null,"Preference",{"$f":"SUM(C6:C11)","v":62590835.143999994},{"$f":"SUM(D6:D11)","v":62518633.113000005},{"$f":"SUM(E6:E11)","v":63142269.285999998},null,61127527.8274744,62837585.884620495,null,{"$f":"+SUM(J6:J11)","v":1602884.7725256016},{"$f":"+SUM(J6:J10)/(SUM(G6:H10)/2)","v":-2.276665574067902E-4},{"$f":"+SUM(J6:J10)/(8760)","v":-1.5431930906848106}]
[null,"Block",{"$f":"SUM(C15:N15)+SUM(C24:N24)","v":4918459.68},{"$f":"SUM(O15:Z15)+SUM(O24:Z24)","v":5039549.1600000011},{"$f":"SUM(AA15:AL15)+SUM(AA24:AL24)","v":5169788.0639999993},null,4680018.5760000004,4649142.2399999993,null,{"$f":"+AVERAGE(C6:E6)-AVERAGE(G6:H6)","v":378018.55999999959}]
[null,"Slice Block",{"$f":"SUM(C16:N16)+SUM(C25:N25)","v":5292029.79134697},5389019.3271895144,{"$f":"SUM(AA16:AL16)+SUM(AA25:AL25)","v":5263272.0373552088},null,10827952.783923361,11067431.047121312,null,{"$f":"+C7-G7","v":-5535922.9925763914},"Average Load Obligation Change","aMW Load Obligation Change"]
[null,"Load Following - System Shape",41571477.294813655,41740612.431596555,41847808.979593836,null,31362309.538618073,31385644.053778887,null,{"$f":"+C9-G9","v":10209167.756195582}]
[null,"HLH",{"$f":"DATE($C$4-1,10,1)","v":"2025-10-01"},{"$f":"EOMONTH(C13,0)+1","v":"2025-11-01"},{"$f":"EOMONTH(D13,0)+1","v":"2025-12-01"},"2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01",{"$f":"EOMONTH(Z13,0)+1","v":"2027-10-01"},{"$f":"EOMONTH(AA13,0)+1","v":"2027-11-01"},{"$f":"EOMONTH(AB13,0)+1","v":"2027-12-01"},{"$f":"EOMONTH(AC13,0)+1","v":"2028-01-01"},{"$f":"EOMONTH(AD13,0)+1","v":"2028-02-01"},{"$f":"EOMONTH(AE13,0)+1","v":"2028-03-01"},{"$f":"EOMONTH(AF13,0)+1","v":"2028-04-01"},{"$f":"EOMONTH(AG13,0)+1","v":"2028-05-01"},{"$f":"EOMONTH(AH13,0)+1","v":"2028-06-01"},{"$f":"EOMONTH(AI13,0)+1","v":"2028-07-01"},{"$f":"EOMONTH(AJ13,0)+1","v":"2028-08-01"},{"$f":"EOMONTH(AK13,0)+1","v":"2028-09-01"}]
[null,"Tier 2 (Block) Less Remarketing",{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(C$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(C$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(C$13,NRRemarketing!$D$2:$BW$2,0)))","v":167780.37256732938},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(D$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(D$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(D$13,NRRemarketing!$D$2:$BW$2,0)))","v":149390.76382282717},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(E$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(E$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(E$13,NRRemarketing!$D$2:$BW$2,0)))","v":161519.1757849615},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(F$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(F$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(F$13,NRRemarketing!$D$2:$BW$2,0)))","v":161787.15820119879},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(G$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(G$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(G$13,NRRemarketing!$D$2:$BW$2,0)))","v":149763.74172618877},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(H$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(H$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(H$13,NRRemarketing!$D$2:$BW$2,0)))","v":162180.13985049422},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(I$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(I$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(I$13,NRRemarketing!$D$2:$BW$2,0)))","v":161864.15460576813},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(J$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(J$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(J$13,NRRemarketing!$D$2:$BW$2,0)))","v":156023.93836025841},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(K$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(K$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(K$13,NRRemarketing!$D$2:$BW$2,0)))","v":162629.11888493097},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(L$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(L$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(L$13,NRRemarketing!$D$2:$BW$2,0)))","v":162634.11865146147},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(M$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(M$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(M$13,NRRemarketing!$D$2:$BW$2,0)))","v":162634.11865146147},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(N$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(N$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(N$13,NRRemarketing!$D$2:$BW$2,0)))","v":155082.98229922281},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(O$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(O$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(O$13,NRRemarketing!$D$2:$BW$2,0)))","v":151697.97647171258},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(P$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(P$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(P$13,NRRemarketing!$D$2:$BW$2,0)))","v":135122.21152039096},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(Q$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(Q$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(Q$13,NRRemarketing!$D$2:$BW$2,0)))","v":145993.38153608615},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(R$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(R$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(R$13,NRRemarketing!$D$2:$BW$2,0)))","v":140633.79399313347},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(S$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(S$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(S$13,NRRemarketing!$D$2:$BW$2,0)))","v":135461.21886651459},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(T$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(T$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(T$13,NRRemarketing!$D$2:$BW$2,0)))","v":152344.99442431686},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(U$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(U$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(U$13,NRRemarketing!$D$2:$BW$2,0)))","v":146369.38983472265},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(V$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(V$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(V$13,NRRemarketing!$D$2:$BW$2,0)))","v":141139.81255884393},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(W$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(W$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(W$13,NRRemarketing!$D$2:$BW$2,0)))","v":147133.41786674398},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(X$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(X$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(X$13,NRRemarketing!$D$2:$BW$2,0)))","v":147139.41808689074},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(Y$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(Y$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(Y$13,NRRemarketing!$D$2:$BW$2,0)))","v":147139.41808689074},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(Z$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(Z$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(Z$13,NRRemarketing!$D$2:$BW$2,0)))","v":140184.77751881725},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(AA$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(AA$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(AA$13,NRRemarketing!$D$2:$BW$2,0)))","v":157969.9692170562},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(AB$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(AB$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(AB$13,NRRemarketing!$D$2:$BW$2,0)))","v":152246.37994534924},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(AC$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(AC$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(AC$13,NRRemarketing!$D$2:$BW$2,0)))","v":157919.96020804718},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(AD$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(AD$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(AD$13,NRRemarketing!$D$2:$BW$2,0)))","v":152130.35136163415},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(AE$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(AE$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(AE$13,NRRemarketing!$D$2:$BW$2,0)))","v":152585.43334361614},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(AF$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(AF$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(AF$13,NRRemarketing!$D$2:$BW$2,0)))","v":164709.7330832697},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(AG$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(AG$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(AG$13,NRRemarketing!$D$2:$BW$2,0)))","v":152175.35946974225},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(AH$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(AH$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(AH$13,NRRemarketing!$D$2:$BW$2,0)))","v":158723.09677339415},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(AI$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(AI$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(AI$13,NRRemarketing!$D$2:$BW$2,0)))","v":159058.15713375452},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(AJ$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(AJ$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(AJ$13,NRRemarketing!$D$2:$BW$2,0)))","v":152945.498208481},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(AK$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(AK$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(AK$13,NRRemarketing!$D$2:$BW$2,0)))","v":165181.81812831474},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$137,0,MATCH(AL$13,Tier2!$D$2:$BW$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$137,0,MATCH(AL$13,T2Remarketing!$D$2:$BW$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$137,0,MATCH(AL$13,NRRemarketing!$D$2:$BW$2,0)))","v":151649.26469496748}]
[null,"Preference",{"$f":"SUM(C24:C29)","v":1759743.2841081796},{"$f":"SUM(D24:D29)","v":2286897.8129622512},2566588.5807747752,2605709.824496767,2178430.1558445105,2264064.9216612037,1776724.4141846492,1915067.643685502,1666362.4635179855,1947691.6510362399,1915993.5539313271,1756558.6496223377,1754818.0335254821,2296435.5902841631,2574831.7717921273,2726231.5686467113,2178302.3356990106,2146448.5849566069,1778076.3606350261,1871450.8162830533,1642200.589023791,1937151.3449455111,1916760.98046577,1750371.8343092233,{"$f":"SUM(AA24:AA29)","v":1877583.6915019236},2199586.6455797702,2582319.3440717864,2743079.4068123284,2222617.6279213764,2157837.5477262693,1904713.9717989757,1803477.6632646951,1658730.8073849445,2061572.7169443357,1810280.4899284665,1757016.9734962182]
[null,"Load Following - System Shape",{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(C$22,SystemShape!$D$2:$BW$2,0)+1))","v":1043175.6675123719},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(D$22,SystemShape!$D$2:$BW$2,0)+1))","v":1400735.5320132715},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(E$22,SystemShape!$D$2:$BW$2,0)+1))","v":1444203.097263902},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(F$22,SystemShape!$D$2:$BW$2,0)+1))","v":1569182.394695506},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(G$22,SystemShape!$D$2:$BW$2,0)+1))","v":1242707.532155259},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(H$22,SystemShape!$D$2:$BW$2,0)+1))","v":1292871.5090000073},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(I$22,SystemShape!$D$2:$BW$2,0)+1))","v":1101311.4803956624},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(J$22,SystemShape!$D$2:$BW$2,0)+1))","v":1463042.2372903815},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(K$22,SystemShape!$D$2:$BW$2,0)+1))","v":1319217.0922586641},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(L$22,SystemShape!$D$2:$BW$2,0)+1))","v":1235212.6701056024},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(M$22,SystemShape!$D$2:$BW$2,0)+1))","v":1159676.1923420602},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(N$22,SystemShape!$D$2:$BW$2,0)+1))","v":1014216.3212818443},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(O$22,SystemShape!$D$2:$BW$2,0)+1))","v":1050109.8086226603},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(P$22,SystemShape!$D$2:$BW$2,0)+1))","v":1406176.8461494201},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(Q$22,SystemShape!$D$2:$BW$2,0)+1))","v":1449813.2660281055},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(R$22,SystemShape!$D$2:$BW$2,0)+1))","v":1575278.0595453719},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(S$22,SystemShape!$D$2:$BW$2,0)+1))","v":1247534.9688178357},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(T$22,SystemShape!$D$2:$BW$2,0)+1))","v":1297893.8132518558},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(U$22,SystemShape!$D$2:$BW$2,0)+1))","v":1105589.6482507796},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(V$22,SystemShape!$D$2:$BW$2,0)+1))","v":1468725.5888050732},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(W$22,SystemShape!$D$2:$BW$2,0)+1))","v":1324341.7388808844},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(X$22,SystemShape!$D$2:$BW$2,0)+1))","v":1240010.9921366961},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(Y$22,SystemShape!$D$2:$BW$2,0)+1))","v":1164181.0844609004},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(Z$22,SystemShape!$D$2:$BW$2,0)+1))","v":1018156.1582317725},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(AA$22,SystemShape!$D$2:$BW$2,0)+1))","v":1050109.8086226603},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(AB$22,SystemShape!$D$2:$BW$2,0)+1))","v":1410046.4257962306},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(AC$22,SystemShape!$D$2:$BW$2,0)+1))","v":1453802.9263053753},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(AD$22,SystemShape!$D$2:$BW$2,0)+1))","v":1579612.9793913185},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(AE$22,SystemShape!$D$2:$BW$2,0)+1))","v":1250967.9907291553},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(AF$22,SystemShape!$D$2:$BW$2,0)+1))","v":1301465.4148588893},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(AG$22,SystemShape!$D$2:$BW$2,0)+1))","v":1108632.0587500778},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(AH$22,SystemShape!$D$2:$BW$2,0)+1))","v":1472767.2928487374},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(AI$22,SystemShape!$D$2:$BW$2,0)+1))","v":1327986.1210595754},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(AJ$22,SystemShape!$D$2:$BW$2,0)+1))","v":1243423.3092361651},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(AK$22,SystemShape!$D$2:$BW$2,0)+1))","v":1167384.7294661263},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(SystemShape!$C$4:$C$137,0,MATCH(AL$22,SystemShape!$D$2:$BW$2,0)+1))","v":1020957.9653856568}]
[null,null,{"$f":"C4","v":2026},{"$f":"D4","v":2027},{"$f":"E4","v":2028},null,{"$f":"C32","v":2026},{"$f":"D32","v":2027},{"$f":"E32","v":2028}]
[null,"Tier 2 ",{"$f":"C11","v":3412151.4000000004},{"$f":"D11","v":3085920.24},{"$f":"E11","v":3346212.0959999994},null,{"$f":"C38/$G$40","v":389.51500000000004},352.274,381.98768219178078]
[null,null,null,null,null,null,{"$f":"VLOOKUP(G32, Init!$M$5:$O$40, 3, FALSE)","v":8760},{"$f":"VLOOKUP(H32, Init!$M$5:$O$40, 3, FALSE)","v":8760},{"$f":"VLOOKUP(I32, Init!$M$5:$O$40, 3, FALSE)","v":8784}]

{"sheet":"REP_Template","index":51,"n_rows":87,"n_cols":17,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"TRM Residential Exchange Output"]
["TOC",{"$f":"Cover!B2","v":"TRMbd_BP2026.xlsm"}]
[]
[null,"Customer Name","Snohomish County PUD #1"]
[null,"BESID",{"$f":"INDEX(Init!Q5:Q138,MATCH(C4,Init!R5:R138,0),1)","v":10354}]
[]
[]
[]
[]
[]
[null,7,{"$f":"INDEX(LoadShp!$D$4:$BW$137,MATCH($C$5,LoadShp!$B$4:$B$137,0),MATCH(DATE(C$8-$F49,$B49,1),LoadShp!$D$2:$BW$2,0))","v":-31255.190112085838},{"$f":"INDEX(LoadShp!$D$4:$BW$137,MATCH($C$5,LoadShp!$B$4:$B$137,0),MATCH(DATE(D$8-$F49,$B49,1),LoadShp!$D$2:$BW$2,0))","v":-32024.91999819479},{"$f":"INDEX(LoadShp!$D$4:$BW$137,MATCH($C$5,LoadShp!$B$4:$B$137,0),MATCH(DATE(E$8-$F49,$B49,1),LoadShp!$D$2:$BW$2,0))","v":-31044.908590194013},0,null,7,{"$f":"ROUND(AVERAGE(VLOOKUP(DATE(I$8-$L49,$H49,1),RAMMarket!$B:$D,2,FALSE),VLOOKUP(DATE(J$8-$L49,$H49,1),RAMMarket!$B:$D,2,FALSE),VLOOKUP(DATE(K$8-$L49,$H49,1),RAMMarket!$B:$D,2,FALSE)),2)","v":50.98},50.98,50.98,0,null,"Jul",-1593389.591914136,-1632630.4215079702,-1582669.4399280907]
[null,10,{"$f":"INDEX(LoadShp!$D$4:$BW$137,MATCH($C$5,LoadShp!$B$4:$B$137,0),MATCH(DATE(C$8-$F55,$B55,1),LoadShp!$D$2:$BW$2,0)+1)","v":22548.81761319848},{"$f":"INDEX(LoadShp!$D$4:$BW$137,MATCH($C$5,LoadShp!$B$4:$B$137,0),MATCH(DATE(D$8-$F55,$B55,1),LoadShp!$D$2:$BW$2,0)+1)","v":21810.258367394825},{"$f":"INDEX(LoadShp!$D$4:$BW$137,MATCH($C$5,LoadShp!$B$4:$B$137,0),MATCH(DATE(E$8-$F55,$B55,1),LoadShp!$D$2:$BW$2,0)+1)","v":23654.258367394825},1,null,10,{"$f":"ROUND(AVERAGE(VLOOKUP(DATE(I$8-$L55,$H55,1),RAMMarket!$B:$D,3,FALSE),VLOOKUP(DATE(J$8-$L55,$H55,1),RAMMarket!$B:$D,3,FALSE),VLOOKUP(DATE(K$8-$L55,$H55,1),RAMMarket!$B:$D,3,FALSE)),2)","v":48.85},{"$f":"+I55","v":48.85},{"$f":"+J55","v":48.85},1,null,"Oct",{"$f":"C55*I55","v":1101509.7404047458},{"$f":"D55*J55","v":1065431.1212472373},{"$f":"E55*K55","v":1155510.5212472372}]
[null,10,{"$f":"INDEX(Demand!$D$4:$BW$137,MATCH($C$5,Demand!$B$4:$B$137,0),MATCH(DATE(C$8-$F72,$B72,1),Demand!$D$2:$BW$2,0))","v":177179.10185185185},{"$f":"INDEX(Demand!$D$4:$BW$137,MATCH($C$5,Demand!$B$4:$B$137,0),MATCH(DATE(D$8-$F72,$B72,1),Demand!$D$2:$BW$2,0))","v":182330.52777777784},{"$f":"INDEX(Demand!$D$4:$BW$137,MATCH($C$5,Demand!$B$4:$B$137,0),MATCH(DATE(E$8-$F72,$B72,1),Demand!$D$2:$BW$2,0))","v":154632.68269230769},1,null,10,{"$f":"+VLOOKUP($H72,RAMMarket!$F$5:$G$16,MATCH(\"$/KW-mo\",RAMMarket!$F$4:$G$4,0),FALSE)","v":13.81},{"$f":"+I72","v":13.81},{"$f":"+J72","v":13.81},null,null,"Oct",{"$f":"C72*I72","v":2446843.3965740744},{"$f":"D72*J72","v":2517984.588611112},{"$f":"E72*K72","v":2135477.3479807694}]
[null,4,{"$f":"INDEX(Demand!$D$4:$BW$137,MATCH($C$5,Demand!$B$4:$B$137,0),MATCH(DATE(C$8-$F78,$B78,1),Demand!$D$2:$BW$2,0))","v":221718.91346153835},{"$f":"INDEX(Demand!$D$4:$BW$137,MATCH($C$5,Demand!$B$4:$B$137,0),MATCH(DATE(D$8-$F78,$B78,1),Demand!$D$2:$BW$2,0))","v":225516.86538461546},{"$f":"INDEX(Demand!$D$4:$BW$137,MATCH($C$5,Demand!$B$4:$B$137,0),MATCH(DATE(E$8-$F78,$B78,1),Demand!$D$2:$BW$2,0))","v":195809.75000000012},0,null,4,{"$f":"+VLOOKUP($H78,RAMMarket!$F$5:$G$16,MATCH(\"$/KW-mo\",RAMMarket!$F$4:$G$4,0),FALSE)","v":6.09},6.09,6.09,null,null,"Apr",1350268.1829807686,1373397.7101923081,1192481.3775000006]
[null,"*Includes surcharges"]

{"sheet":"RevSim_TRM_Template","index":52,"n_rows":77,"n_cols":15,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"TRM Billing Determinant Output for RevSim"]
["TOC",{"$f":"Cover!B2","v":"TRMbd_BP2026.xlsm"}]
[]
[null,null,"Diurnal Period","Tier 1 Load Following Load","LoadFollowing portion of T1SS","Tier 1 Block","Tier 1 Block portion of T1SS","L-S BD (variable)","L-S BD (fixed)","Demand Billing Determinant","Load Shaping Rate","Demand Rate","Load Shaping Revenue (variable)","Load Shaping Revenue (fixed)","Demand Revenue"]
[null,null,null,"MWh","MWh","MWh","MWh","MWh","MWh","kW","$/MWh","$/kW-mo","$1000s","$1000s","$1000s"]
[null,{"$f":"DATE(Init!$C$9-1,10,1)","v":"2025-10-01"},{"$f":"IF('RAMExport-TRM'!G6=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C6=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B6,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B6,Tier1!$D$2:$BW$2,0)+1)))","v":1981318.3330000006},{"$f":"VLOOKUP($B6,RT1SC!$L$56:$N$91,MATCH($C6,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!$AW$4:$AW$137,Tier1!$BX$4:$BX$137)","v":1724600.0901770038},{"$f":"IF($C6=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BY$4:$BY$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B6,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BY$4:$BY$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B6,Tier1!$D$2:$BW$2,0)+1)))","v":470865.71020613838},{"$f":"VLOOKUP($B6,RT1SC!$L$56:$N$91,MATCH($C6,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!$AW$4:$AW$137,Tier1!$BY$4:$BY$137)","v":425773.05784315016},{"$f":"D6-E6","v":256718.24282299681},{"$f":"F6-G6","v":45092.652362988214},{"$f":"+'RAMExport-TRM'!N6","v":753867.43287037022},{"$f":"ROUND(AVERAGE(VLOOKUP($B6,RAMMarket!$B:$D,IF($C6=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B6)+1,MONTH($B6),1),RAMMarket!$B:$D,IF($C6=\"HLH\",2,3),FALSE)),2)","v":50.63},{"$f":"IF($C6=\"HLH\",VLOOKUP(MONTH(B6),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":13.81},{"$f":"(H6*K6)/1000","v":12997.644634128328},{"$f":"(I6*K6)/1000","v":2283.0409891380932},{"$f":"(J6*L6)/1000","v":10410.909247939813}]
[null,{"$f":"+IF('RAMExport-TRM'!G7=0,B6,EOMONTH(B6,0)+1)","v":"2025-10-01"},{"$f":"IF('RAMExport-TRM'!G7=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C7=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B7,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B7,Tier1!$D$2:$BW$2,0)+1)))","v":1131549.1330000001},{"$f":"VLOOKUP($B7,RT1SC!$L$56:$N$91,MATCH($C7,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!$AW$4:$AW$137,Tier1!$BX$4:$BX$137)","v":1043175.6675123719},{"$f":"IF($C7=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BY$4:$BY$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B7,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BY$4:$BY$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B7,Tier1!$D$2:$BW$2,0)+1)))","v":327350.96784932213},{"$f":"VLOOKUP($B7,RT1SC!$L$56:$N$91,MATCH($C7,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!$AW$4:$AW$137,Tier1!$BY$4:$BY$137)","v":257541.49982604149},{"$f":"D7-E7","v":88373.465487628244},{"$f":"F7-G7","v":69809.468023280642},{"$f":"+'RAMExport-TRM'!N7","v":0},{"$f":"ROUND(AVERAGE(VLOOKUP($B7,RAMMarket!$B:$D,IF($C7=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B7)+1,MONTH($B7),1),RAMMarket!$B:$D,IF($C7=\"HLH\",2,3),FALSE)),2)","v":48.85},{"$f":"IF($C7=\"HLH\",VLOOKUP(MONTH(B7),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},{"$f":"(H7*K7)/1000","v":4317.0437890706398},{"$f":"(I7*K7)/1000","v":3410.1925129372594},{"$f":"(J7*L7)/1000","v":0}]
[null,{"$f":"+IF('RAMExport-TRM'!G14=0,B13,EOMONTH(B13,0)+1)","v":"2026-02-01"},{"$f":"IF('RAMExport-TRM'!G14=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C14=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B14,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B14,Tier1!$D$2:$BW$2,0)+1)))","v":2226278.915},{"$f":"VLOOKUP($B14,RT1SC!$L$56:$N$91,MATCH($C14,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!$AW$4:$AW$137,Tier1!$BX$4:$BX$137)","v":2177760.777932026},{"$f":"IF($C14=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BY$4:$BY$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B14,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BY$4:$BY$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B14,Tier1!$D$2:$BW$2,0)+1)))","v":606932.59511033096},{"$f":"VLOOKUP($B14,RT1SC!$L$56:$N$91,MATCH($C14,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!$AW$4:$AW$137,Tier1!$BY$4:$BY$137)","v":537650.36367116857},48518.137067974079,69282.231439162395,{"$f":"+'RAMExport-TRM'!N14","v":1094310.4374999998},{"$f":"ROUND(AVERAGE(VLOOKUP($B14,RAMMarket!$B:$D,IF($C14=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B14)+1,MONTH($B14),1),RAMMarket!$B:$D,IF($C14=\"HLH\",2,3),FALSE)),2)","v":45.43},{"$f":"IF($C14=\"HLH\",VLOOKUP(MONTH(B14),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":12.39},2204.1789669980626,3147.4917742811476,13558.506320624998]
[null,{"$f":"+IF('RAMExport-TRM'!G23=0,B22,EOMONTH(B22,0)+1)","v":"2026-06-01"},{"$f":"IF('RAMExport-TRM'!G23=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C23=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B23,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B23,Tier1!$D$2:$BW$2,0)+1)))","v":1138938.9349999998},{"$f":"VLOOKUP($B23,RT1SC!$L$56:$N$91,MATCH($C23,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!$AW$4:$AW$137,Tier1!$BX$4:$BX$137)","v":1319217.0922586638},{"$f":"IF($C23=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BY$4:$BY$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B23,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BY$4:$BY$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B23,Tier1!$D$2:$BW$2,0)+1)))","v":171984.83875608398},{"$f":"VLOOKUP($B23,RT1SC!$L$56:$N$91,MATCH($C23,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!$AW$4:$AW$137,Tier1!$BY$4:$BY$137)","v":325691.21301174921},-180278.15725866402,-153706.37425566523,{"$f":"+'RAMExport-TRM'!N23","v":0},{"$f":"ROUND(AVERAGE(VLOOKUP($B23,RAMMarket!$B:$D,IF($C23=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B23)+1,MONTH($B23),1),RAMMarket!$B:$D,IF($C23=\"HLH\",2,3),FALSE)),2)","v":16.079999999999998},{"$f":"IF($C23=\"HLH\",VLOOKUP(MONTH(B23),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},-2898.8727687193173,-2471.5984980310964,0]
[null,{"$f":"+IF('RAMExport-TRM'!G28=0,B27,EOMONTH(B27,0)+1)","v":"2026-09-01"},{"$f":"IF('RAMExport-TRM'!G28=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C28=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B28,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B28,Tier1!$D$2:$BW$2,0)+1)))","v":1765519.52},{"$f":"VLOOKUP($B28,RT1SC!$L$56:$N$91,MATCH($C28,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!$AW$4:$AW$137,Tier1!$BX$4:$BX$137)","v":1671917.1348546846},{"$f":"IF($C28=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BY$4:$BY$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B28,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BY$4:$BY$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B28,Tier1!$D$2:$BW$2,0)+1)))","v":491003.79789995612},{"$f":"VLOOKUP($B28,RT1SC!$L$56:$N$91,MATCH($C28,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!$AW$4:$AW$137,Tier1!$BY$4:$BY$137)","v":412766.57413045614},93602.385145315435,78237.223769499979,{"$f":"+'RAMExport-TRM'!N28","v":927509.43250000034},{"$f":"ROUND(AVERAGE(VLOOKUP($B28,RAMMarket!$B:$D,IF($C28=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B28)+1,MONTH($B28),1),RAMMarket!$B:$D,IF($C28=\"HLH\",2,3),FALSE)),2)","v":60.51},{"$f":"IF($C28=\"HLH\",VLOOKUP(MONTH(B28),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":16.510000000000002},5663.8803251430363,4734.134410292444,15313.180730575006]
[null,{"$f":"+IF('RAMExport-TRM'!G39=0,B38,EOMONTH(B38,0)+1)","v":"2027-02-01"},{"$f":"IF('RAMExport-TRM'!G39=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C39=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B39,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B39,Tier1!$D$2:$BW$2,0)+1)))","v":1427090.1879999998},{"$f":"VLOOKUP($B39,RT1SC!$L$56:$N$91,MATCH($C39,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!$AX$4:$AX$137,Tier1!$BX$4:$BX$137)","v":1247534.9688178357},{"$f":"IF($C39=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BY$4:$BY$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B39,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BY$4:$BY$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B39,Tier1!$D$2:$BW$2,0)+1)))","v":436254.12900449533},{"$f":"VLOOKUP($B39,RT1SC!$L$56:$N$91,MATCH($C39,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!$AX$4:$AX$137,Tier1!$BY$4:$BY$137)","v":309623.61820147792},179555.21918216418,126630.51080301742,{"$f":"+'RAMExport-TRM'!N39","v":0},49.18,{"$f":"IF($C39=\"HLH\",VLOOKUP(MONTH(B39),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},8830.525679378834,6227.6885212923971,0]
[null,{"$f":"+IF('RAMExport-TRM'!G54=0,B53,EOMONTH(B53,0)+1)","v":"2027-10-01"},{"$f":"IF('RAMExport-TRM'!G54=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C54=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B54,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B54,Tier1!$D$2:$BW$2,0)+1)))","v":1927575.0289999989},{"$f":"VLOOKUP($B54,RT1SC!$L$56:$N$91,MATCH($C54,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!$AY$4:$AY$137,Tier1!$BX$4:$BX$137)","v":1736063.7590072213},{"$f":"IF($C54=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BY$4:$BY$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B54,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BY$4:$BY$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B54,Tier1!$D$2:$BW$2,0)+1)))","v":473134.16491520463},{"$f":"VLOOKUP($B54,RT1SC!$L$56:$N$91,MATCH($C54,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!$AY$4:$AY$137,Tier1!$BY$4:$BY$137)","v":433560.40832442313},{"$f":"D54-E54","v":191511.26999277761},{"$f":"F54-G54","v":39573.756590781501},{"$f":"+'RAMExport-TRM'!N54","v":861790.30769230786},50.63,{"$f":"IF($C54=\"HLH\",VLOOKUP(MONTH(B54),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":13.81},{"$f":"(H54*K54)/1000","v":9696.2155997343307},{"$f":"(I54*K54)/1000","v":2003.6192961912675},{"$f":"(J54*L54)/1000","v":11901.324149230773}]
[null,{"$f":"+IF('RAMExport-TRM'!G59=0,B58,EOMONTH(B58,0)+1)","v":"2027-12-01"},{"$f":"IF('RAMExport-TRM'!G59=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C59=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B59,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B59,Tier1!$D$2:$BW$2,0)+1)))","v":1706433.8599999989},{"$f":"VLOOKUP($B59,RT1SC!$L$56:$N$91,MATCH($C59,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!$AY$4:$AY$137,Tier1!$BX$4:$BX$137)","v":1453802.9263053748},{"$f":"IF($C59=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BY$4:$BY$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B59,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BY$4:$BY$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B59,Tier1!$D$2:$BW$2,0)+1)))","v":494582.13140827365},{"$f":"VLOOKUP($B59,RT1SC!$L$56:$N$91,MATCH($C59,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!$AY$4:$AY$137,Tier1!$BY$4:$BY$137)","v":363069.26348871365},252630.93369462411,131512.86791956,{"$f":"+'RAMExport-TRM'!N59","v":0},48.79,{"$f":"IF($C59=\"HLH\",VLOOKUP(MONTH(B59),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},12325.86325496071,6416.512825795332,0]
[null,{"$f":"+IF('RAMExport-TRM'!G70=0,B69,EOMONTH(B69,0)+1)","v":"2028-06-01"},{"$f":"IF('RAMExport-TRM'!G70=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C70=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B70,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B70,Tier1!$D$2:$BW$2,0)+1)))","v":2001131.0859999997},{"$f":"VLOOKUP($B70,RT1SC!$L$56:$N$91,MATCH($C70,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!$AY$4:$AY$137,Tier1!$BX$4:$BX$137)","v":2485256.355710513},{"$f":"IF($C70=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BY$4:$BY$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B70,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BY$4:$BY$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B70,Tier1!$D$2:$BW$2,0)+1)))","v":235067.8812883338},{"$f":"VLOOKUP($B70,RT1SC!$L$56:$N$91,MATCH($C70,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!$AY$4:$AY$137,Tier1!$BY$4:$BY$137)","v":620661.97441325407},-484125.2697105133,-385594.09312492027,{"$f":"+'RAMExport-TRM'!N70","v":1230683.502403846},15.1,{"$f":"IF($C70=\"HLH\",VLOOKUP(MONTH(B70),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":4.12},-7310.2915726287501,-5822.4708061862957,5070.4160299038458]
[null,{"$f":"+IF('RAMExport-TRM'!G77=0,B76,EOMONTH(B76,0)+1)","v":"2028-09-01"},{"$f":"IF('RAMExport-TRM'!G77=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C77=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B77,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BX$4:$BX$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B77,Tier1!$D$2:$BW$2,0)+1)))","v":1089678.5640000002},{"$f":"VLOOKUP($B77,RT1SC!$L$56:$N$91,MATCH($C77,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!$AY$4:$AY$137,Tier1!$BX$4:$BX$137)","v":1020957.9653856569},{"$f":"IF($C77=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BY$4:$BY$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B77,Tier1!$D$2:$BW$2,0))),SUMPRODUCT(TOCA!$D$4:$D$137,Tier1!$BY$4:$BY$137,OFFSET(Tier1!$C$4:$C$137,0,MATCH($B77,Tier1!$D$2:$BW$2,0)+1)))","v":366540.38426543516},{"$f":"VLOOKUP($B77,RT1SC!$L$56:$N$91,MATCH($C77,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$137,TOCA!$AY$4:$AY$137,Tier1!$BY$4:$BY$137)","v":254971.59885867787},68720.598614343326,111568.78540675729,{"$f":"+'RAMExport-TRM'!N77","v":0},59.06,{"$f":"IF($C77=\"HLH\",VLOOKUP(MONTH(B77),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},4058.6385541631171,6589.2524661230855,0]

{"sheet":"RevSim_Loads_Template","index":53,"n_rows":76,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"RevSim Output"]
["TOC",{"$f":"Cover!B2","v":"TRMbd_BP2026.xlsm"}]
[]
[null,"FiscalYear","FYMonthID","Year","MonthID","Condition","LoadFollowing","Block-only","SliceBlock","Critical Slice","Tier 2"]
[null,{"$f":"+Init!$C$9","v":2026},1,{"$f":"+IF(E5>9,B5-1,B5)","v":2025},10,"HLH",{"$f":"+IF($F5=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$AL$18,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$19:$AL$19,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$27:$AL$27,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$28:$AL$28,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":1981318.3329999989},{"$f":"+IF($F5=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$AL$15,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$24:$AL$24,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":231577.76827974204},{"$f":"+IF($F5=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$AL$16,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$25:$AL$25,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":239287.94192639634},{"$f":"+IF($F5=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$AL$17,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$26:$AL$26,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":307980.67375208996},{"$f":"+IF($F5=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$AL$20,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$29:$AL$29,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":167780.37256732938}]
[null,{"$f":"+Init!$C$9","v":2026},1,{"$f":"+IF(E6>9,B6-1,B6)","v":2025},10,"LLH",{"$f":"+IF($F6=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$AL$18,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$19:$AL$19,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$27:$AL$27,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$28:$AL$28,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":1131549.1329999999},{"$f":"+IF($F6=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$AL$15,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$24:$AL$24,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":154531.89868025808},{"$f":"+IF($F6=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$AL$16,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$25:$AL$25,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":172819.06916906405},{"$f":"+IF($F6=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$AL$17,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$26:$AL$26,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":179681.30248293639},{"$f":"+IF($F6=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$AL$20,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$29:$AL$29,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":121161.88077592127}]
[null,{"$f":"+Init!$C$9","v":2026},2,2025,11,"HLH",{"$f":"+IF($F7=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$AL$18,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$19:$AL$19,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$27:$AL$27,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$28:$AL$28,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":2013445.8330000008},{"$f":"+IF($F7=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$AL$15,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$24:$AL$24,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":365258.13505254925},{"$f":"+IF($F7=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$AL$16,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$25:$AL$25,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":235358.21034224686},{"$f":"+IF($F7=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$AL$17,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$26:$AL$26,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":370564.41896371561},{"$f":"+IF($F7=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$AL$20,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$29:$AL$29,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":149390.76382282717}]
[null,{"$f":"+Init!$C$9","v":2026},5,2026,2,"LLH",{"$f":"+IF($F14=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$AL$18,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$19:$AL$19,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$27:$AL$27,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$28:$AL$28,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":1420538.997},{"$f":"+IF($F14=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$AL$15,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$24:$AL$24,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":235602.9576480001},{"$f":"+IF($F14=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$AL$16,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$25:$AL$25,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":191350.08461874828},{"$f":"+IF($F14=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$AL$17,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$26:$AL$26,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":218638.5591853002},{"$f":"+IF($F14=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$AL$20,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$29:$AL$29,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":112299.55739246185}]
[null,{"$f":"+Init!$C$9","v":2026},10,2026,7,"HLH",{"$f":"+IF($F23=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$AL$18,1,MATCH(DATE($D23,$E23,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$19:$AL$19,1,MATCH(DATE($D23,$E23,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$27:$AL$27,1,MATCH(DATE($D23,$E23,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$28:$AL$28,1,MATCH(DATE($D23,$E23,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":2155473.1679999996},{"$f":"+IF($F23=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$AL$15,1,MATCH(DATE($D23,$E23,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$24:$AL$24,1,MATCH(DATE($D23,$E23,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":148407.7195705807},{"$f":"+IF($F23=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$AL$16,1,MATCH(DATE($D23,$E23,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$25:$AL$25,1,MATCH(DATE($D23,$E23,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":242264.10878655914},{"$f":"+IF($F23=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$AL$17,1,MATCH(DATE($D23,$E23,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$26:$AL$26,1,MATCH(DATE($D23,$E23,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":383077.27730245411},{"$f":"+IF($F23=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$AL$20,1,MATCH(DATE($D23,$E23,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$29:$AL$29,1,MATCH(DATE($D23,$E23,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":162634.11865146147}]
[null,{"$f":"+Init!$C$9","v":2026},12,2026,9,"LLH",{"$f":"+IF($F28=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$AL$18,1,MATCH(DATE($D28,$E28,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$19:$AL$19,1,MATCH(DATE($D28,$E28,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$27:$AL$27,1,MATCH(DATE($D28,$E28,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$28:$AL$28,1,MATCH(DATE($D28,$E28,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":1096346.4640000002},{"$f":"+IF($F28=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$AL$15,1,MATCH(DATE($D28,$E28,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$24:$AL$24,1,MATCH(DATE($D28,$E28,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":178420.98776000002},{"$f":"+IF($F28=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$AL$16,1,MATCH(DATE($D28,$E28,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$25:$AL$25,1,MATCH(DATE($D28,$E28,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":179625.35246396493},{"$f":"+IF($F28=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$AL$17,1,MATCH(DATE($D28,$E28,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$26:$AL$26,1,MATCH(DATE($D28,$E28,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":178013.86354624305},{"$f":"+IF($F28=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$AL$20,1,MATCH(DATE($D28,$E28,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$29:$AL$29,1,MATCH(DATE($D28,$E28,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":124151.98185212961}]
[null,2027,7,2027,4,"LLH",{"$f":"+IF($F42=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$AL$18,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$19:$AL$19,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$27:$AL$27,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$28:$AL$28,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":1172979.0109999999},{"$f":"+IF($F42=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$AL$15,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$24:$AL$24,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":121883.74530666658},{"$f":"+IF($F42=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$AL$16,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$25:$AL$25,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":183743.48134433618},{"$f":"+IF($F42=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$AL$17,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$26:$AL$26,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":192509.8766575284},{"$f":"+IF($F42=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$AL$20,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$29:$AL$29,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":106960.24632649492}]
[null,2028,1,{"$f":"+IF(E53>9,B53-1,B53)","v":2027},10,"HLH",{"$f":"+IF($F53=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$AL$18,1,MATCH(DATE($D53,$E53,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$19:$AL$19,1,MATCH(DATE($D53,$E53,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$27:$AL$27,1,MATCH(DATE($D53,$E53,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$28:$AL$28,1,MATCH(DATE($D53,$E53,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":1927575.0289999989},{"$f":"+IF($F53=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$AL$15,1,MATCH(DATE($D53,$E53,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$24:$AL$24,1,MATCH(DATE($D53,$E53,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":243488.31823525159},{"$f":"+IF($F53=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$AL$16,1,MATCH(DATE($D53,$E53,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$25:$AL$25,1,MATCH(DATE($D53,$E53,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":229645.84667995304},{"$f":"+IF($F53=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$AL$17,1,MATCH(DATE($D53,$E53,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$26:$AL$26,1,MATCH(DATE($D53,$E53,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":294924.35422548582},{"$f":"+IF($F53=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$AL$20,1,MATCH(DATE($D53,$E53,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$29:$AL$29,1,MATCH(DATE($D53,$E53,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":157969.9692170562}]
[null,2028,3,2027,12,"LLH",{"$f":"+IF($F58=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$AL$18,1,MATCH(DATE($D58,$E58,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$19:$AL$19,1,MATCH(DATE($D58,$E58,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$27:$AL$27,1,MATCH(DATE($D58,$E58,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$28:$AL$28,1,MATCH(DATE($D58,$E58,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":1706433.86},{"$f":"+IF($F58=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$AL$15,1,MATCH(DATE($D58,$E58,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$24:$AL$24,1,MATCH(DATE($D58,$E58,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":266212.17931447731},{"$f":"+IF($F58=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$AL$16,1,MATCH(DATE($D58,$E58,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$25:$AL$25,1,MATCH(DATE($D58,$E58,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":228369.95209379634},{"$f":"+IF($F58=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$AL$17,1,MATCH(DATE($D58,$E58,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$26:$AL$26,1,MATCH(DATE($D58,$E58,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":256804.48291766929},{"$f":"+IF($F58=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$AL$20,1,MATCH(DATE($D58,$E58,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$29:$AL$29,1,MATCH(DATE($D58,$E58,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":124498.86974584313}]
[null,2028,9,2028,6,"HLH",{"$f":"+IF($F69=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$AL$18,1,MATCH(DATE($D69,$E69,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$19:$AL$19,1,MATCH(DATE($D69,$E69,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$27:$AL$27,1,MATCH(DATE($D69,$E69,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$28:$AL$28,1,MATCH(DATE($D69,$E69,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":2001131.0859999999},{"$f":"+IF($F69=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$AL$15,1,MATCH(DATE($D69,$E69,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$24:$AL$24,1,MATCH(DATE($D69,$E69,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":9247.9076351999993},{"$f":"+IF($F69=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$AL$16,1,MATCH(DATE($D69,$E69,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$25:$AL$25,1,MATCH(DATE($D69,$E69,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":225819.97365313378},{"$f":"+IF($F69=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$AL$17,1,MATCH(DATE($D69,$E69,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$26:$AL$26,1,MATCH(DATE($D69,$E69,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":438806.76483455551},{"$f":"+IF($F69=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$AL$20,1,MATCH(DATE($D69,$E69,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$29:$AL$29,1,MATCH(DATE($D69,$E69,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":159058.15713375452}]
[null,2028,12,2028,9,"LLH",{"$f":"+IF($F76=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$AL$18,1,MATCH(DATE($D76,$E76,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$19:$AL$19,1,MATCH(DATE($D76,$E76,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$27:$AL$27,1,MATCH(DATE($D76,$E76,1),'RAMExport-Loads'!$C$13:$AL$13,0))+INDEX('RAMExport-Loads'!$C$28:$AL$28,1,MATCH(DATE($D76,$E76,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":1089678.5639999998},{"$f":"+IF($F76=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$AL$15,1,MATCH(DATE($D76,$E76,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$24:$AL$24,1,MATCH(DATE($D76,$E76,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":187754.21116800001},{"$f":"+IF($F76=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$AL$16,1,MATCH(DATE($D76,$E76,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$25:$AL$25,1,MATCH(DATE($D76,$E76,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":178786.17309743515},{"$f":"+IF($F76=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$AL$17,1,MATCH(DATE($D76,$E76,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$26:$AL$26,1,MATCH(DATE($D76,$E76,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":179391.99794104937},{"$f":"+IF($F76=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$AL$20,1,MATCH(DATE($D76,$E76,1),'RAMExport-Loads'!$C$13:$AL$13,0)),INDEX('RAMExport-Loads'!$C$29:$AL$29,1,MATCH(DATE($D76,$E76,1),'RAMExport-Loads'!$C$13:$AL$13,0)))","v":121406.0272897338}]

{"sheet":"CustomerSummary","index":54,"n_rows":35,"n_cols":12,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[]
[]
[]
[null,"Benton County PUD #1",null,null,null,null,null,"Load Following Customer",null,null,"Slice-Block Customer"]
[null,null,{"$f":"+Init!C9","v":2026},{"$f":"+C5+1","v":2027},{"$f":"+D5+1","v":2028},null,null,"First Oct HLH","TRMbd",null,"First Oct HLH","TRMbd"]
[null,"CHWM",{"$f":"VLOOKUP($B$4,TOCA!$C:$CH,MATCH($B6&\" \"&$C$5,TOCA!$C$3:$CH$3,0),FALSE)","v":203.92},{"$f":"VLOOKUP($B$4,TOCA!$C:$CH,MATCH($B6&\" \"&$C$5,TOCA!$C$3:$CH$3,0),FALSE)","v":203.92},{"$f":"VLOOKUP($B$4,TOCA!$C:$CH,MATCH($B6&\" \"&$C$5,TOCA!$C$3:$CH$3,0),FALSE)","v":203.92},"aMW",null,"TRL",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,VLOOKUP(B4,TRL!C:D,2,FALSE),0)","v":77412},null,"Tier 1 Block",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,0,VLOOKUP(B4,Tier1!C:D,2,FALSE))","v":0}]
[null,"TRL",{"$f":"VLOOKUP($B$4,TOCA!$C:$CH,MATCH($B7&\" \"&C$5,TOCA!$C$3:$CH$3,0),FALSE)","v":213.666},{"$f":"VLOOKUP($B$4,TOCA!$C:$CH,MATCH($B7&\" \"&D$5,TOCA!$C$3:$CH$3,0),FALSE)","v":214.56399999999999},{"$f":"VLOOKUP($B$4,TOCA!$C:$CH,MATCH($B7&\" \"&E$5,TOCA!$C$3:$CH$3,0),FALSE)","v":214.739},"aMW",null,"less A-RHWM not served at LS rate",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,VLOOKUP(B4,RemainingAboveHWM!C:D,2,FALSE),0)","v":4607.7120000000004},null,"Slice Resource",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,0,VLOOKUP(B4,SliceResource!C:D,2,FALSE))","v":0}]
[null,"NLSL",{"$f":"VLOOKUP($B$4,TOCA!$C:$CH,MATCH($B8&\" \"&C$5,TOCA!$C$3:$CH$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B$4,TOCA!$C:$CH,MATCH($B8&\" \"&D$5,TOCA!$C$3:$CH$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B$4,TOCA!$C:$CH,MATCH($B8&\" \"&E$5,TOCA!$C$3:$CH$3,0),FALSE)","v":0},"aMW",null,"Potential T1 load",{"$f":"I6-I7","v":72804.288},null,"Total Obligation",{"$f":"L6+L7","v":0}]
[null,"Above RHWM",{"$f":"VLOOKUP($B$4,TOCA!$C:$CH,MATCH($B13&\" \"&C$5,TOCA!$C$3:$CH$3,0),FALSE)","v":10.666},{"$f":"VLOOKUP($B$4,TOCA!$C:$CH,MATCH($B13&\" \"&D$5,TOCA!$C$3:$CH$3,0),FALSE)","v":11.564},{"$f":"VLOOKUP($B$4,TOCA!$C:$CH,MATCH($B13&\" \"&E$5,TOCA!$C$3:$CH$3,0),FALSE)","v":11.74},"aMW"]
[null,"Amount",{"$f":"VLOOKUP($B$4,TOCA!$C:$CH,MATCH($B18&\" \"&C$5,TOCA!$C$3:$CH$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B$4,TOCA!$C:$CH,MATCH($B18&\" \"&D$5,TOCA!$C$3:$CH$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B$4,TOCA!$C:$CH,MATCH($B18&\" \"&E$5,TOCA!$C$3:$CH$3,0),FALSE)","v":0},"aMW",null,"Net BPA Obligation",{"$f":"I12+I16","v":77158}]
[null,"Type",{"$f":"VLOOKUP($B$4,Init!$R:$GE,MATCH($B19&\" \"&C$5,Init!$R$4:$GE$4,0),FALSE)","v":"STR"},{"$f":"VLOOKUP($B$4,Init!$R:$GE,MATCH($B19&\" \"&D$5,Init!$R$4:$GE$4,0),FALSE)","v":"STR"},{"$f":"VLOOKUP($B$4,Init!$R:$GE,MATCH($B19&\" \"&E$5,Init!$R$4:$GE$4,0),FALSE)","v":"STR"}]
[null,"LGR",{"$f":"SUM(OFFSET(Tier2_LGR!$D$4:$AA$4,MATCH($B$4,Tier2_LGR!$C$4:$C$137,0)-1,0))/VLOOKUP($C$5,Init!$M$5:$O$40,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":0},{"$f":"SUM(OFFSET(Tier2_LGR!$AB$4:$AY$4,MATCH($B$4,Tier2_LGR!$C$4:$C$137,0)-1,0))/VLOOKUP($C$5,Init!$M$5:$O$40,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":0},{"$f":"SUM(OFFSET(Tier2_LGR!$AZ$4:$BW$4,MATCH($B$4,Tier2_LGR!$C$4:$C$137,0)-1,0))/VLOOKUP($C$5,Init!$M$5:$O$40,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":0},"aMW"]
[null,"Tier 2 LGR MWh without losses",{"$f":"'RAMExport-TRM'!C10/(1+Init!$C$7)","v":139336.56000000006},{"$f":"'RAMExport-TRM'!D10/(1+Init!$C$7)","v":160325.52000000005},{"$f":"'RAMExport-TRM'!E10/(1+Init!$C$7)","v":171323.13600000006}]
[null,"Tier 2 aMW Vintage wihtout losses",{"$f":"'RAMExport-TRM'!C16/(1+Init!$C$7)","v":0},{"$f":"'RAMExport-TRM'!D16/(1+Init!$C$7)","v":0},{"$f":"'RAMExport-TRM'!E16/(1+Init!$C$7)","v":0},"aMW"]
[null,null,{"$f":"SUM(C32:C34)","v":394.13700000000006},{"$f":"SUM(D32:D34)","v":356.66200000000055},{"$f":"SUM(E32:E34)","v":385.1049999999999}]

{"sheet":"VBARSAnnualExport","index":55,"n_rows":5266,"n_cols":6,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
["Product Name","Key","BESID","CustomerName","FiscalYear","Value"]
["CHWM",{"$f":"A2&\" \"&E2","v":"CHWM 2026"},10005,"Alder Mutual",{"$f":"+Init!$C$9","v":2026},{"$f":"INDEX(TOCA!$F$4:$CH$137,MATCH($C2,TOCA!$B$4:$B$137,0),MATCH($B2,TOCA!$F$3:$CH$3,0))","v":{"$error":"#N/A"}}]
["CHWM",{"$f":"A3&\" \"&E3","v":"CHWM 2026"},10015,"Asotin County PUD #1",{"$f":"+Init!$C$9","v":2026},{"$f":"INDEX(TOCA!$F$4:$CH$137,MATCH($C3,TOCA!$B$4:$B$137,0),MATCH($B3,TOCA!$F$3:$CH$3,0))","v":0.58199999999999996}]
["CHWM","CHWM 2026",10024,"Benton County PUD #1",{"$f":"+Init!$C$9","v":2026},{"$f":"INDEX(TOCA!$F$4:$CH$137,MATCH($C4,TOCA!$B$4:$B$137,0),MATCH($B4,TOCA!$F$3:$CH$3,0))","v":203.92}]
["CHWM","CHWM 2026",10025,"Benton REA",{"$f":"+Init!$C$9","v":2026},{"$f":"INDEX(TOCA!$F$4:$CH$137,MATCH($C5,TOCA!$B$4:$B$137,0),MATCH($B5,TOCA!$F$3:$CH$3,0))","v":60.548999999999999}]
["CHWM","CHWM 2026",10027,"Big Bend Elec Coop",{"$f":"+Init!$C$9","v":2026},{"$f":"INDEX(TOCA!$F$4:$CH$137,MATCH($C6,TOCA!$B$4:$B$137,0),MATCH($B6,TOCA!$F$3:$CH$3,0))","v":62.106999999999999}]
["CHWM","CHWM 2026",10029,"Blachly Lane Elec Coop",{"$f":"+Init!$C$9","v":2026},{"$f":"INDEX(TOCA!$F$4:$CH$137,MATCH($C7,TOCA!$B$4:$B$137,0),MATCH($B7,TOCA!$F$3:$CH$3,0))","v":17.879000000000001}]
["GrossRequirement ","TRL - NLSL - Existing Resource 2026",10197,"Harney Elec Coop",{"$f":"+Init!$C$9","v":2026},{"$f":"INDEX(TOCA!$F$4:$CH$137,MATCH($C337,TOCA!$B$4:$B$137,0),MATCH($B337,TOCA!$F$3:$CH$3,0))","v":26.678999999999998}]
["Above RHWM Load - Load Shaping","Above RHWM Load Served at the LS rate 2027",10408,"U.S. Naval Station, Everett (Jim Creek)",2027,{"$f":"INDEX(TOCA!$F$4:$CH$137,MATCH($C1064,TOCA!$B$4:$B$137,0),MATCH($B1064,TOCA!$F$3:$CH$3,0))","v":0.26}]
["T2","Tier 2 Amounts 2026",10342,"Salem Elec Coop",{"$f":"+Init!$C$9","v":2026},{"$f":"INDEX(TOCA!$F$4:$CH$137,MATCH($C1993,TOCA!$B$4:$B$137,0),MATCH($B1993,TOCA!$F$3:$CH$3,0))","v":1.173}]
["TOCA","TOCA 2027",10068,"Chewelah, City of",2027,{"$f":"INDEX(TOCA!$F$4:$CH$137,MATCH($C2720,TOCA!$B$4:$B$137,0),MATCH($B2720,TOCA!$F$3:$CH$3,0))","v":3.545E-4}]
["Eligible LDD Percent","Eligible LDD",10024,"Benton County PUD #1",{"$f":"+Init!$C$9","v":2026},{"$f":"VLOOKUP($C3649,Init!$Q:$GE,MATCH($B3649,Init!$Q$4:$GE$4,0),FALSE)","v":0}]
["Eligible LDD Percent","Eligible LDD",10116,"Consolidated Irrigation District #19",2027,{"$f":"VLOOKUP($C3827,Init!$Q:$GE,MATCH($B3827,Init!$Q$4:$GE$4,0),FALSE)","v":0}]
["NR Remarketing","NR Remarketing 2027",10015,"Asotin County PUD #1",2027,{"$f":"VLOOKUP($C4593,TOCA!$B$3:$CH$137,MATCH(B4593,TOCA!$B$3:$CH$3,0),FALSE)","v":0}]
["NLSL","NLSL 2027",10298,"PNGC Aggregate",{"$f":"+E5131+1","v":2027},{"$f":"VLOOKUP($C5266,TOCA!$B$3:$CH$137,MATCH(B5266,TOCA!$B$3:$CH$3,0),FALSE)","v":0}]

{"sheet":"VBARSMonthlyExport","index":56,"n_rows":115777,"n_cols":16,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
["ProductName","BES","CustomerName","NOTJOE","Date","FiscalYear","FiscalMonth","TOTALMWh","HLHMWh","LLHMWh","HLHaMW/KW-mo","LLHaMW/KW-mo","Percent"]
[{"$f":"IF(VLOOKUP(B2,Init!$Q:$GM,MATCH(Init!$S$4,Init!$Q$4:$GM$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"Load Following Tier 1 Obligation"},10015,"Asotin County PUD #1",{"$f":"+VLOOKUP(B2,TOCA!B:D,3,FALSE)","v":1},{"$f":"Init!C12","v":"2025-10-01"},{"$f":"IF(MONTH(E2)>9,YEAR(E2)+1,YEAR(E2))","v":2026},{"$f":"IF(MONTH(E2)=10,1,IF(MONTH(E2)=11,2,IF(MONTH(E2)=12,3,MONTH(E2)+3)))","v":1},{"$f":"+SUM(I2:J2)","v":423.36099999999999},{"$f":"INDEX(Tier1!$D$4:$BW$137,MATCH($B2,Tier1!$B$4:$B$137,0),MATCH($E2,Tier1!$D$2:$BW$2,0))","v":232.20500000000001},{"$f":"+INDEX(Tier1!$D$4:$BW$137,MATCH($B2,Tier1!$B$4:$B$137,0),MATCH($E2,Tier1!$D$2:$BW$2,0)+1)","v":191.15600000000001},{"$f":"+I2/VLOOKUP($E2,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0.53751157407407413},{"$f":"+J2/VLOOKUP($E2,Init!$F:$K,MATCH(LEFT(L$1,3),Init!$F$4:$K$4,0),FALSE)","v":0.61267948717948717},0]
[{"$f":"IF(VLOOKUP(B3,Init!$Q:$GM,MATCH(Init!$S$4,Init!$Q$4:$GM$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"Load Following Tier 1 Obligation"},10024,"Benton County PUD #1",{"$f":"+VLOOKUP(B3,TOCA!B:D,3,FALSE)","v":1},{"$f":"+IF(B3=TOCA!$B$4,EOMONTH(E2,0)+1,E2)","v":"2025-10-01"},2026,1,{"$f":"+SUM(I3:J3)","v":117623.035},{"$f":"INDEX(Tier1!$D$4:$BW$137,MATCH($B3,Tier1!$B$4:$B$137,0),MATCH($E3,Tier1!$D$2:$BW$2,0))","v":72550.288},{"$f":"+INDEX(Tier1!$D$4:$BW$137,MATCH($B3,Tier1!$B$4:$B$137,0),MATCH($E3,Tier1!$D$2:$BW$2,0)+1)","v":45072.746999999996},{"$f":"+I3/VLOOKUP($E3,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":167.94048148148147},{"$f":"+J3/VLOOKUP($E3,Init!$F:$K,MATCH(LEFT(L$1,3),Init!$F$4:$K$4,0),FALSE)","v":144.46393269230768},0]
[{"$f":"IF(VLOOKUP(B4,Init!$Q:$GM,MATCH(Init!$S$4,Init!$Q$4:$GM$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"Load Following Tier 1 Obligation"},10025,"Benton REA",{"$f":"+VLOOKUP(B4,TOCA!B:D,3,FALSE)","v":1},{"$f":"+IF(B4=TOCA!$B$4,EOMONTH(E3,0)+1,E3)","v":"2025-10-01"},2026,1,40479.434000000001,{"$f":"INDEX(Tier1!$D$4:$BW$137,MATCH($B4,Tier1!$B$4:$B$137,0),MATCH($E4,Tier1!$D$2:$BW$2,0))","v":24795.847000000002},{"$f":"+INDEX(Tier1!$D$4:$BW$137,MATCH($B4,Tier1!$B$4:$B$137,0),MATCH($E4,Tier1!$D$2:$BW$2,0)+1)","v":15683.587000000001},{"$f":"+I4/VLOOKUP($E4,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":57.397793981481485},{"$f":"+J4/VLOOKUP($E4,Init!$F:$K,MATCH(LEFT(L$1,3),Init!$F$4:$K$4,0),FALSE)","v":50.267907051282059},0]
[{"$f":"IF(VLOOKUP(B5,Init!$Q:$GM,MATCH(Init!$S$4,Init!$Q$4:$GM$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"Load Following Tier 1 Obligation"},10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP(B5,TOCA!B:D,3,FALSE)","v":1},{"$f":"+IF(B5=TOCA!$B$4,EOMONTH(E4,0)+1,E4)","v":"2025-10-01"},2026,1,37629.483999999997,{"$f":"INDEX(Tier1!$D$4:$BW$137,MATCH($B5,Tier1!$B$4:$B$137,0),MATCH($E5,Tier1!$D$2:$BW$2,0))","v":22223.352999999999},{"$f":"+INDEX(Tier1!$D$4:$BW$137,MATCH($B5,Tier1!$B$4:$B$137,0),MATCH($E5,Tier1!$D$2:$BW$2,0)+1)","v":15406.130999999998},{"$f":"+I5/VLOOKUP($E5,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":51.442946759259257},{"$f":"+J5/VLOOKUP($E5,Init!$F:$K,MATCH(LEFT(L$1,3),Init!$F$4:$K$4,0),FALSE)","v":49.378624999999992},0]
[{"$f":"IF(VLOOKUP(B6,Init!$Q:$GM,MATCH(Init!$S$4,Init!$Q$4:$GM$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"Load Following Tier 1 Obligation"},10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP(B6,TOCA!B:D,3,FALSE)","v":0},{"$f":"+IF(B6=TOCA!$B$4,EOMONTH(E5,0)+1,E5)","v":"2025-10-01"},2026,1,11844.769999999999,{"$f":"INDEX(Tier1!$D$4:$BW$137,MATCH($B6,Tier1!$B$4:$B$137,0),MATCH($E6,Tier1!$D$2:$BW$2,0))","v":8005.1649999999991},{"$f":"+INDEX(Tier1!$D$4:$BW$137,MATCH($B6,Tier1!$B$4:$B$137,0),MATCH($E6,Tier1!$D$2:$BW$2,0)+1)","v":3839.605},{"$f":"+I6/VLOOKUP($E6,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":18.530474537037033},{"$f":"+J6/VLOOKUP($E6,Init!$F:$K,MATCH(LEFT(L$1,3),Init!$F$4:$K$4,0),FALSE)","v":12.306426282051282},0]
[{"$f":"IF(VLOOKUP(B7,Init!$Q:$GM,MATCH(Init!$S$4,Init!$Q$4:$GM$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"Load Following Tier 1 Obligation"},10044,"Canby, City of",{"$f":"+VLOOKUP(B7,TOCA!B:D,3,FALSE)","v":1},{"$f":"+IF(B7=TOCA!$B$4,EOMONTH(E6,0)+1,E6)","v":"2025-10-01"},2026,1,13987.485000000001,{"$f":"INDEX(Tier1!$D$4:$BW$137,MATCH($B7,Tier1!$B$4:$B$137,0),MATCH($E7,Tier1!$D$2:$BW$2,0))","v":9195.9259999999995},{"$f":"+INDEX(Tier1!$D$4:$BW$137,MATCH($B7,Tier1!$B$4:$B$137,0),MATCH($E7,Tier1!$D$2:$BW$2,0)+1)","v":4791.5590000000002},{"$f":"+I7/VLOOKUP($E7,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":21.28686574074074},{"$f":"+J7/VLOOKUP($E7,Init!$F:$K,MATCH(LEFT(L$1,3),Init!$F$4:$K$4,0),FALSE)","v":15.357560897435897},0]
[{"$f":"IF(VLOOKUP(B12353,Init!Q:GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,\"Slice Resource\",\"T1SSL for Load Following\")","v":"T1SSL for Load Following"},10078,"McCleary, City of",{"$f":"+VLOOKUP(B12353,TOCA!B:D,3,FALSE)","v":1},"2027-06-01",2027,9,2979.8385500364329,{"$f":"IF(VLOOKUP($B12353,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,INDEX(SliceResource!$D$4:$BW$137,MATCH($B12353,Tier1!$B$4:$B$137,0),MATCH($E12353,Tier1!$D$2:$BW$2,0)),IF(VLOOKUP($B12353,TOCA!$B:$W,MATCH(\"JOE\",TOCA!$B$3:$T$3,0),FALSE)=1,I79889,I2705-I7529))","v":1942.0906854425964},{"$f":"IF(VLOOKUP($B12353,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,INDEX(SliceResource!$D$4:$BW$137,MATCH($B12353,Tier1!$B$4:$B$137,0),MATCH($E12353,Tier1!$D$2:$BW$2,0)+1),IF(VLOOKUP($B12353,TOCA!$B:$W,MATCH(\"JOE\",TOCA!$B$3:$T$3,0),FALSE)=1,J79889,J2705-J7529))","v":1037.7478645938363},{"$f":"+I12353/VLOOKUP($E12353,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":4.668487224621626},{"$f":"+J12353/VLOOKUP($E12353,Init!$F:$K,MATCH(LEFT(L$1,3),Init!$F$4:$K$4,0),FALSE)","v":3.4136442914270932},{"$f":"IF(A12353=\"Slice Resource\",VLOOKUP($B12353,TOCA!$B:$AV,MATCH(TOCA!$AV$3,TOCA!$B$3:$AV$3,0),FALSE),0)","v":0}]
["Demand",10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP(B32962,TOCA!B:D,3,FALSE)","v":1},"2028-03-01",2028,6,0,0,0,{"$f":"INDEX(Demand!$D$4:$BW$137,MATCH($B32962,Tier1!$B$4:$B$137,0),MATCH($E32962,Tier1!$D$2:$BW$2,0))","v":1464.0486111111138},{"$f":"INDEX(Demand!$D$4:$BW$137,MATCH($B32962,Tier1!$B$4:$B$137,0),MATCH($E32962,Tier1!$D$2:$BW$2,0)+1)","v":0},0]
["OtherExisting",10156,"Elmhurst Mutual P & L",{"$f":"+VLOOKUP(B42799,TOCA!B:D,3,FALSE)","v":1},"2028-05-01",2028,8,0,{"$f":"INDEX(I_ER_other!$D$4:$LC$137,MATCH($B42799,I_ER_other!$B$4:$B$137,0),MATCH($E42799,I_ER_other!$D$2:$LC$2,0))","v":0},{"$f":"INDEX(I_ER_other!$D$4:$LC$137,MATCH($B42799,I_ER_other!$B$4:$B$137,0),MATCH($E42799,I_ER_other!$D$2:$LC$2,0)+1)","v":0},{"$f":"+I42799/VLOOKUP($E42799,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+J42799/VLOOKUP($E42799,Init!$F:$K,MATCH(LEFT(L$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["Above RHWM Load",10024,"Benton County PUD #1",{"$f":"+VLOOKUP(B58561,TOCA!B:D,3,FALSE)","v":1},"2026-03-01",2026,6,7924.8380000000006,{"$f":"INDEX(AboveHWM!$D$4:$BW$137,MATCH($B58561,AboveHWM!$B$4:$B$137,0),MATCH($E58561,AboveHWM!$D$2:$BW$2,0))","v":4437.0560000000005},{"$f":"+INDEX(AboveHWM!$D$4:$BW$137,MATCH($B58561,AboveHWM!$B$4:$B$137,0),MATCH($E58561,AboveHWM!$D$2:$BW$2,0)+1)","v":3487.7820000000002},{"$f":"VLOOKUP($B58561,I_SuperPeak!$B$4:$FO$137,MATCH($E58561,I_SuperPeak!$B$3:$FO$3,0),FALSE)","v":0},{"$f":"+J58561/VLOOKUP($E58561,Init!$F:$K,MATCH(LEFT(L$1,3),Init!$F$4:$K$4,0),FALSE)","v":10.666},0]
["System Shape for RHWM Process",10256,"Midstate Elec Coop",{"$f":"+VLOOKUP(B73246,TOCA!B:D,3,FALSE)","v":1},"2026-04-01",2026,7,4297333.7407277543,{"$f":"VLOOKUP($E73246,RT1SC!$L$56:$N$91,MATCH(LEFT(I$1,3),RT1SC!$L$3:$N$3,0),FALSE)","v":2645914.0483332737},{"$f":"VLOOKUP($E73246,RT1SC!$L$56:$N$91,MATCH(LEFT(J$1,3),RT1SC!$L$3:$N$3,0),FALSE)","v":1651419.6923944803},{"$f":"+I73246/VLOOKUP($E73246,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":6360.3703084934468},{"$f":"+J73246/VLOOKUP($E73246,Init!$F:$K,MATCH(LEFT(L$1,3),Init!$F$4:$K$4,0),FALSE)","v":5432.3016197186853},0]
["T2 Remarketing",10436,"Vigilante Elec Coop",{"$f":"+VLOOKUP(B85078,TOCA!B:D,3,FALSE)","v":1},"2027-08-01",2027,11,0,{"$f":"INDEX(T2Remarketing!$D$4:$BW$137,MATCH($B85078,T2Remarketing!$B$4:$B$137,0),MATCH($E85078,T2Remarketing!$D$2:$BW$2,0))","v":0},{"$f":"INDEX(T2Remarketing!$D$4:$BW$137,MATCH($B85078,T2Remarketing!$B$4:$B$137,0),MATCH($E85078,T2Remarketing!$D$2:$BW$2,0)+1)","v":0},{"$f":"+I85078/VLOOKUP($E85078,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+J85078/VLOOKUP($E85078,Init!$F:$K,MATCH(LEFT(L$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["CSP",10371,"Tanner Elec Coop",{"$f":"+VLOOKUP(B103693,TOCA!B:D,3,FALSE)","v":1},"2027-03-01",2027,6,0,0,0,{"$f":"INDEX(CSP!$D$4:$BW$137,MATCH($B103693,CSP!$B$4:$B$137,0),MATCH($E103693,CSP!$D$2:$BW$2,0))","v":20.48},0,0]
["New Resource Unspecified",10298,"PNGC Aggregate",{"$f":"+VLOOKUP(B115777,TOCA!B:D,3,FALSE)","v":1},"2028-09-01",2028,12,81686.880000000005,{"$f":"INDEX('New Resources_UnSpec'!$D$4:$BW$137,MATCH($B115777,'New Resources_UnSpec'!$B$4:$B$137,0),MATCH($E115777,'New Resources_UnSpec'!$D$2:$BW$2,0))","v":45381.599999999999},{"$f":"INDEX('New Resources_UnSpec'!$D$4:$BW$137,MATCH($B115777,'New Resources_UnSpec'!$B$4:$B$137,0),MATCH($E115777,'New Resources_UnSpec'!$D$2:$BW$2,0)+1)","v":36305.279999999999},{"$f":"+I115777/VLOOKUP($E115777,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":113.45399999999999},{"$f":"+J115777/VLOOKUP($E115777,Init!$F:$K,MATCH(LEFT(L$1,3),Init!$F$4:$K$4,0),FALSE)","v":113.45399999999999},0]

{"sheet":"RHWM Augmentation","index":57,"n_rows":70,"n_cols":9,"rows_kept":15,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"Tier 1 System Capability"]
["TOC"]
[null,"BESID","Preference Customer","CHWM 2014","Portion of CHWM which was additional through BP-14","TRL 2017","Additional CHWM 2016","Total Additional","2016 CHWM"]
[null,10426,"U.S. DOE Richland Operations Office",26.353000000000002,6.0649999999999977,26.683,0.32999999999999829,6.394999999999996,26.683]
[null,10482,"Umpqua Indian Utility Cooperative",4.1749999999999998,1.375,2.8559999999999999,0,1.375,4.1749999999999998]
[null,10502,"Yakama Power",10.07,3.7529999999999997,11.807,1.7370000000000001,5.49,11.807]
[null,12026,"Jefferson County PUD #1",45.847000000000001,null,null,null,45.847000000000001,45.847000000000001]
[null,null,"T1SFCO",6923.9780000000001]
[null,12026,"Jefferson County PUD #1",45.847000000000001,null,null,null,45.847000000000001,45.847000000000001]
[null,13927,"Kalispel Tribe Utility",2.8940000000000001,1.24,3.3690000000000002,0,1.24,4.1340000000000003]
[]
[]
[null,"BESID","RHWM Augmentation","Initial CHWM","Additional CHWM through BP-22","TRL 2025","Additional CHWM 2024","Total Additional CHWM","2024 CHWM"]
[null,null,"T1SFCO",{"$f":"RT1SC!J8","v":7033.2780000000002}]
[null,12026,"Jefferson County PUD #1",{"$f":"I59","v":45.847000000000001},null,null,null,45.847000000000001,{"$f":"+D70+G70","v":45.847000000000001}]

{"sheet":"CustomerProducts","index":58,"n_rows":138,"n_cols":40,"rows_kept":15,"cut":true,"hidden":false,"merged":[[1,20,1,21],[0,10,0,21],[0,22,0,39],[1,10,1,11],[1,12,1,13],[1,14,1,15],[1,16,1,17],[1,18,1,19],[1,34,1,35],[1,36,1,37],[1,38,1,39],[1,22,1,23],[1,24,1,25],[1,26,1,27],[1,28,1,29],[1,30,1,31],[1,32,1,33]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,null,null,null,null,null,null,null,null,"MWh",null,null,null,null,null,null,null,null,null,null,null,"aMW"]
[null,null,null,null,null,null,null,null,null,null,"Block",null,"Slice Block",null,"Slice (non-block)",null,"Load Following - System Shape",null,"Load Following - Load Shape",null,"Tier 2 (Block) Less Remarketing",null,"Block",null,"Slice Block",null,"Slice (non-block)",null,"Load Following - System Shape",null,"Load Following - Load Shape",null,"Tier 2 (Block) Less Remarketing",null,"Preference Load",null,"Net Requirement",null,"Difference"]
["BESID","Preference Customer","NOTJOE","JOE","Initial Slice%","LF","Block","Block (Non-Slice)",{"$f":"\"Forecast Net Requirement \"&Init!C9","v":"Forecast Net Requirement 2026"},{"$f":"\"Forecast Net Requirement \"&Init!C9+1","v":"Forecast Net Requirement 2027"},{"$f":"Init!$C$9","v":2026},{"$f":"Init!$C$9+1","v":2027},{"$f":"Init!$C$9","v":2026},{"$f":"Init!$C$9+1","v":2027},{"$f":"Init!$C$9","v":2026},{"$f":"Init!$C$9+1","v":2027},{"$f":"Init!$C$9","v":2026},{"$f":"Init!$C$9+1","v":2027},{"$f":"Init!$C$9","v":2026},{"$f":"Init!$C$9+1","v":2027},{"$f":"Init!$C$9","v":2026},{"$f":"Init!$C$9+1","v":2027},{"$f":"Init!$C$9","v":2026},{"$f":"Init!$C$9+1","v":2027},{"$f":"Init!$C$9","v":2026},{"$f":"Init!$C$9+1","v":2027},{"$f":"Init!$C$9","v":2026},{"$f":"Init!$C$9+1","v":2027},{"$f":"Init!$C$9","v":2026},{"$f":"Init!$C$9+1","v":2027},{"$f":"Init!$C$9","v":2026},{"$f":"Init!$C$9+1","v":2027},{"$f":"Init!$C$9","v":2026},{"$f":"Init!$C$9+1","v":2027},{"$f":"Init!$C$9","v":2026},{"$f":"Init!$C$9+1","v":2027},{"$f":"Init!$C$9","v":2026},{"$f":"Init!$C$9+1","v":2027},{"$f":"Init!$C$9","v":2026},{"$f":"Init!$C$9+1","v":2027}]
[{"$f":"Init!Q5","v":10015},{"$f":"Init!R5","v":"Asotin County PUD #1"},{"$f":"VLOOKUP(A4,TOCA!$B$4:$E$137,3,FALSE)","v":1},{"$f":"VLOOKUP(A4,TOCA!$B$4:$E$137,4,FALSE)","v":0},{"$f":"VLOOKUP($A4,Init!$Q$4:$GH$138,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A4,Tier1!$B$2:$BY$137,MATCH(F$3,Tier1!$B$2:$BY$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A4,Tier1!$B$2:$BY$137,MATCH(G$3,Tier1!$B$2:$BY$2,0),FALSE)","v":0},{"$f":"IF(AND(G4>0,E4=0),1,0)","v":0},{"$f":"VLOOKUP(A4,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!I$3,TOCA!$B$3:$CF$3,0),FALSE)","v":0.76100000000000001},{"$f":"VLOOKUP(A4,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!J$3,TOCA!$B$3:$CF$3,0),FALSE)","v":0.76100000000000001},{"$f":"SUM(Tier1!$D4:$AA4)*H4","v":0},{"$f":"SUM(Tier1!$AB4:$BW4)*H4","v":0},{"$f":"SUM(Tier1!$D4:$AA4)*(NOT(F4))*NOT(H4)","v":0},{"$f":"SUM(Tier1!AB4:BW4)*NOT(F4)*NOT(H4)","v":0},{"$f":"SUM(SliceResource!$D4:$AA4)","v":0},{"$f":"SUM(SliceResource!$AB4:$BW4)","v":0},{"$f":"SUM(SystemShape!$D4:$AA4)*F4","v":5061.7277186831743},{"$f":"SUM(SystemShape!$AB4:$BW4)*F4","v":10123.455437366347},{"$f":"SUM(LoadShp!$D4:$AA4)*F4","v":1608.8932813168265},{"$f":"SUM(LoadShp!$AB4:$BW4)*F4","v":3227.0965626336538},{"$f":"SUM(Tier2!$D4:$AA4)+SUM(T2Remarketing!$D4:$AA4)","v":0},{"$f":"SUM(Tier2!$AB4:$BW4)+SUM(T2Remarketing!$AB4:$BW4)","v":0},{"$f":"K4/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L4/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M4/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N4/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O4/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P4/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q4/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":0.5778227989364354},{"$f":"R4/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":1.1556455978728706},{"$f":"S4/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0.18366361658867883},{"$f":"T4/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0.36839001856548559},{"$f":"U4/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V4/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"SUM(AG4,AE4,AC4,AA4,Y4,W4)","v":0.7614864155251142},{"$f":"SUM(AH4,AF4,AD4,AB4,Z4,X4)","v":1.5240356164383562},{"$f":"I4","v":0.76100000000000001},{"$f":"J4","v":0.76100000000000001},{"$f":"AK4-AI4","v":-4.8641552511419217E-4},{"$f":"AL4-AJ4","v":-0.76303561643835616}]
[{"$f":"Init!Q6","v":10024},{"$f":"Init!R6","v":"Benton County PUD #1"},{"$f":"VLOOKUP(A5,TOCA!$B$4:$E$137,3,FALSE)","v":1},{"$f":"VLOOKUP(A5,TOCA!$B$4:$E$137,4,FALSE)","v":0},{"$f":"VLOOKUP($A5,Init!$Q$4:$GH$138,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A5,Tier1!$B$2:$BY$137,MATCH(F$3,Tier1!$B$2:$BY$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A5,Tier1!$B$2:$BY$137,MATCH(G$3,Tier1!$B$2:$BY$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A5,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!I$3,TOCA!$B$3:$CF$3,0),FALSE)","v":212.74700000000001},{"$f":"VLOOKUP(A5,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!J$3,TOCA!$B$3:$CF$3,0),FALSE)","v":213.64500000000001},{"$f":"SUM(Tier1!$D5:$AA5)*H5","v":0},{"$f":"SUM(Tier1!$AB5:$BW5)*H5","v":0},{"$f":"SUM(Tier1!$D5:$AA5)*(NOT(F5))*NOT(H5)","v":0},{"$f":"SUM(Tier1!AB5:BW5)*NOT(F5)*NOT(H5)","v":0},{"$f":"SUM(SliceResource!$D5:$AA5)","v":0},{"$f":"SUM(SliceResource!$AB5:$BW5)","v":0},{"$f":"SUM(SystemShape!$D5:$AA5)*F5","v":1771847.8140773228},{"$f":"SUM(SystemShape!$AB5:$BW5)*F5","v":3543695.6281546457},{"$f":"SUM(LoadShp!$D5:$AA5)*F5","v":-1620.2850773232858},{"$f":"SUM(LoadShp!$AB5:$BW5)*F5","v":1619.652845353412},{"$f":"SUM(Tier2!$D5:$AA5)+SUM(T2Remarketing!$D5:$AA5)","v":93434.16},{"$f":"SUM(Tier2!$AB5:$BW5)+SUM(T2Remarketing!$AB5:$BW5)","v":204424.79999999996},{"$f":"K5/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L5/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M5/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N5/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O5/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P5/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q5/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":202.26573220060763},{"$f":"R5/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":404.53146440121526},{"$f":"S5/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-0.18496404992274953},{"$f":"T5/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0.18489187732344886},{"$f":"U5/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":10.666},{"$f":"V5/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":23.336164383561638},212.74676815068489,428.05252066210033,212.74700000000001,213.64500000000001,2.3184931512787443E-4,-214.40752066210032]
[{"$f":"Init!Q7","v":10025},{"$f":"Init!R7","v":"Benton REA"},{"$f":"VLOOKUP(A6,TOCA!$B$4:$E$137,3,FALSE)","v":1},{"$f":"VLOOKUP(A6,TOCA!$B$4:$E$137,4,FALSE)","v":0},{"$f":"VLOOKUP($A6,Init!$Q$4:$GH$138,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A6,Tier1!$B$2:$BY$137,MATCH(F$3,Tier1!$B$2:$BY$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A6,Tier1!$B$2:$BY$137,MATCH(G$3,Tier1!$B$2:$BY$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A6,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!I$3,TOCA!$B$3:$CF$3,0),FALSE)","v":74.805000000000007},{"$f":"VLOOKUP(A6,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!J$3,TOCA!$B$3:$CF$3,0),FALSE)","v":61.661000000000001},{"$f":"SUM(Tier1!$D6:$AA6)*H6","v":0},{"$f":"SUM(Tier1!$AB6:$BW6)*H6","v":0},{"$f":"SUM(Tier1!$D6:$AA6)*(NOT(F6))*NOT(H6)","v":0},{"$f":"SUM(Tier1!AB6:BW6)*NOT(F6)*NOT(H6)","v":0},{"$f":"SUM(SliceResource!$D6:$AA6)","v":0},{"$f":"SUM(SliceResource!$AB6:$BW6)","v":0},{"$f":"SUM(SystemShape!$D6:$AA6)*F6","v":526108.00000175182},{"$f":"SUM(SystemShape!$AB6:$BW6)*F6","v":1052216.0000035036},{"$f":"SUM(LoadShp!$D6:$AA6)*F6","v":-478.94400175186638},{"$f":"SUM(LoadShp!$AB6:$BW6)*F6","v":480.13899649619816},{"$f":"SUM(Tier2!$D6:$AA6)+SUM(T2Remarketing!$D6:$AA6)","v":129665.52},{"$f":"SUM(Tier2!$AB6:$BW6)+SUM(T2Remarketing!$AB6:$BW6)","v":33137.375999999997},{"$f":"K6/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L6/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M6/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N6/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O6/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P6/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q6/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":60.057990867779885},{"$f":"R6/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":120.11598173555977},{"$f":"S6/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-5.4673972802724471E-2},{"$f":"T6/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":5.4810387727876504E-2},{"$f":"U6/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":14.802},{"$f":"V6/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":3.7828054794520543},74.805316894977153,123.95359760273971,74.805000000000007,61.661000000000001,-3.1689497714637582E-4,-62.292597602739704]
[{"$f":"Init!Q8","v":10027},{"$f":"Init!R8","v":"Big Bend Elec Coop"},{"$f":"VLOOKUP(A7,TOCA!$B$4:$E$137,3,FALSE)","v":1},{"$f":"VLOOKUP(A7,TOCA!$B$4:$E$137,4,FALSE)","v":0},{"$f":"VLOOKUP($A7,Init!$Q$4:$GH$138,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A7,Tier1!$B$2:$BY$137,MATCH(F$3,Tier1!$B$2:$BY$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A7,Tier1!$B$2:$BY$137,MATCH(G$3,Tier1!$B$2:$BY$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A7,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!I$3,TOCA!$B$3:$CF$3,0),FALSE)","v":66.558000000000007},{"$f":"VLOOKUP(A7,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!J$3,TOCA!$B$3:$CF$3,0),FALSE)","v":65.013000000000005},{"$f":"SUM(Tier1!$D7:$AA7)*H7","v":0},{"$f":"SUM(Tier1!$AB7:$BW7)*H7","v":0},{"$f":"SUM(Tier1!$D7:$AA7)*(NOT(F7))*NOT(H7)","v":0},{"$f":"SUM(Tier1!AB7:BW7)*NOT(F7)*NOT(H7)","v":0},{"$f":"SUM(SliceResource!$D7:$AA7)","v":0},{"$f":"SUM(SliceResource!$AB7:$BW7)","v":0},{"$f":"SUM(SystemShape!$D7:$AA7)*F7","v":539641.26462892082},{"$f":"SUM(SystemShape!$AB7:$BW7)*F7","v":1079282.5292578419},{"$f":"SUM(LoadShp!$D7:$AA7)*F7","v":-489.53962892076743},{"$f":"SUM(LoadShp!$AB7:$BW7)*F7","v":498.94474215844821},{"$f":"SUM(Tier2!$D7:$AA7)+SUM(T2Remarketing!$D7:$AA7)","v":43896.360000000008},{"$f":"SUM(Tier2!$AB7:$BW7)+SUM(T2Remarketing!$AB7:$BW7)","v":70654.368000000017},{"$f":"K7/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L7/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M7/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N7/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O7/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P7/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q7/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":61.602884090059455},{"$f":"R7/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":123.20576818011894},{"$f":"S7/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-5.5883519283192629E-2},{"$f":"T7/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":5.6957162346854821E-2},{"$f":"U7/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":5.011000000000001},{"$f":"V7/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":8.0655671232876731},66.558000570776258,131.32829246575346,66.558000000000007,65.013000000000005,-5.7077625115198316E-7,-66.315292465753458]
[{"$f":"Init!Q24","v":10071},{"$f":"Init!R24","v":"Drain, City of"},{"$f":"VLOOKUP(A23,TOCA!$B$4:$E$137,3,FALSE)","v":1},{"$f":"VLOOKUP(A23,TOCA!$B$4:$E$137,4,FALSE)","v":0},{"$f":"VLOOKUP($A23,Init!$Q$4:$GH$138,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A23,Tier1!$B$2:$BY$137,MATCH(F$3,Tier1!$B$2:$BY$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A23,Tier1!$B$2:$BY$137,MATCH(G$3,Tier1!$B$2:$BY$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A23,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!I$3,TOCA!$B$3:$CF$3,0),FALSE)","v":1.899},{"$f":"VLOOKUP(A23,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!J$3,TOCA!$B$3:$CF$3,0),FALSE)","v":1.901},{"$f":"SUM(Tier1!$D23:$AA23)*H23","v":0},{"$f":"SUM(Tier1!$AB23:$BW23)*H23","v":0},{"$f":"SUM(Tier1!$D23:$AA23)*(NOT(F23))*NOT(H23)","v":0},{"$f":"SUM(Tier1!AB23:BW23)*NOT(F23)*NOT(H23)","v":0},{"$f":"SUM(SliceResource!$D23:$AA23)","v":0},{"$f":"SUM(SliceResource!$AB23:$BW23)","v":0},{"$f":"SUM(SystemShape!$D23:$AA23)*F23","v":16650.092040151172},{"$f":"SUM(SystemShape!$AB23:$BW23)*F23","v":33337.586009258135},{"$f":"SUM(LoadShp!$D23:$AA23)*F23","v":-12.372040151176861},{"$f":"SUM(LoadShp!$AB23:$BW23)*F23","v":6.7229907418572452},{"$f":"SUM(Tier2!$D23:$AA23)+SUM(T2Remarketing!$D23:$AA23)","v":0},{"$f":"SUM(Tier2!$AB23:$BW23)+SUM(T2Remarketing!$AB23:$BW23)","v":0},{"$f":"K23/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L23/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M23/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N23/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O23/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P23/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q23/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":1.9006954383734214},{"$f":"R23/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":3.8056605033399697},{"$f":"S23/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-1.412333350590966E-3},{"$f":"T23/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":7.6746469655904627E-4},{"$f":"U23/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V23/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},1.8992831050228305,3.8064279680365289,1.899,1.901,-2.8310502283046546E-4,-1.9054279680365289]
[{"$f":"Init!Q28","v":10078},{"$f":"Init!R28","v":"McCleary, City of"},{"$f":"VLOOKUP(A27,TOCA!$B$4:$E$137,3,FALSE)","v":1},{"$f":"VLOOKUP(A27,TOCA!$B$4:$E$137,4,FALSE)","v":0},{"$f":"VLOOKUP($A27,Init!$Q$4:$GH$138,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A27,Tier1!$B$2:$BY$137,MATCH(F$3,Tier1!$B$2:$BY$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A27,Tier1!$B$2:$BY$137,MATCH(G$3,Tier1!$B$2:$BY$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A27,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!I$3,TOCA!$B$3:$CF$3,0),FALSE)","v":3.72},{"$f":"VLOOKUP(A27,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!J$3,TOCA!$B$3:$CF$3,0),FALSE)","v":3.73},{"$f":"SUM(Tier1!$D27:$AA27)*H27","v":0},{"$f":"SUM(Tier1!$AB27:$BW27)*H27","v":0},{"$f":"SUM(Tier1!$D27:$AA27)*(NOT(F27))*NOT(H27)","v":0},{"$f":"SUM(Tier1!AB27:BW27)*NOT(F27)*NOT(H27)","v":0},{"$f":"SUM(SliceResource!$D27:$AA27)","v":0},{"$f":"SUM(SliceResource!$AB27:$BW27)","v":0},{"$f":"SUM(SystemShape!$D27:$AA27)*F27","v":32614.482049446266},{"$f":"SUM(SystemShape!$AB27:$BW27)*F27","v":65489.939320648351},{"$f":"SUM(LoadShp!$D27:$AA27)*F27","v":-28.059049446263998},{"$f":"SUM(LoadShp!$AB27:$BW27)*F27","v":34.683679351651449},{"$f":"SUM(Tier2!$D27:$AA27)+SUM(T2Remarketing!$D27:$AA27)","v":0},{"$f":"SUM(Tier2!$AB27:$BW27)+SUM(T2Remarketing!$AB27:$BW27)","v":0},{"$f":"K27/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L27/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M27/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N27/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O27/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P27/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q27/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":3.7231143892061946},{"$f":"R27/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":7.4760204703936477},{"$f":"S27/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-3.2030878363315065E-3},{"$f":"T27/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":3.9593241269008502E-3},{"$f":"U27/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V27/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},3.719911301369863,7.4799797945205482,3.72,3.73,8.8698630137162837E-5,-3.7499797945205482]
[{"$f":"Init!Q53","v":10136},{"$f":"Init!R53","v":"Douglas Electric Cooperative"},{"$f":"VLOOKUP(A52,TOCA!$B$4:$E$137,3,FALSE)","v":0},{"$f":"VLOOKUP(A52,TOCA!$B$4:$E$137,4,FALSE)","v":1},{"$f":"VLOOKUP($A52,Init!$Q$4:$GH$138,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A52,Tier1!$B$2:$BY$137,MATCH(F$3,Tier1!$B$2:$BY$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A52,Tier1!$B$2:$BY$137,MATCH(G$3,Tier1!$B$2:$BY$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A52,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!I$3,TOCA!$B$3:$CF$3,0),FALSE)","v":18.48},{"$f":"VLOOKUP(A52,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!J$3,TOCA!$B$3:$CF$3,0),FALSE)","v":18.526},{"$f":"SUM(Tier1!$D52:$AA52)*H52","v":0},{"$f":"SUM(Tier1!$AB52:$BW52)*H52","v":0},{"$f":"SUM(Tier1!$D52:$AA52)*(NOT(F52))*NOT(H52)","v":0},{"$f":"SUM(Tier1!AB52:BW52)*NOT(F52)*NOT(H52)","v":0},{"$f":"SUM(SliceResource!$D52:$AA52)","v":0},{"$f":"SUM(SliceResource!$AB52:$BW52)","v":0},{"$f":"SUM(SystemShape!$D52:$AA52)*F52","v":162031.38989129526},{"$f":"SUM(SystemShape!$AB52:$BW52)*F52","v":325378.45486256504},{"$f":"SUM(LoadShp!$D52:$AA52)*F52","v":0},{"$f":"SUM(LoadShp!$AB52:$BW52)*F52","v":0},{"$f":"SUM(Tier2!$D52:$AA52)+SUM(T2Remarketing!$D52:$AA52)","v":0},{"$f":"SUM(Tier2!$AB52:$BW52)+SUM(T2Remarketing!$AB52:$BW52)","v":0},{"$f":"K52/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L52/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M52/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N52/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O52/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P52/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q52/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":18.496734005855622},{"$f":"R52/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":37.143659230886421},{"$f":"S52/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"T52/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"U52/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V52/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},18.496734005855622,37.143659230886421,18.48,18.526,-1.6734005855621348E-2,-18.617659230886421]
[{"$f":"Init!Q71","v":10203},{"$f":"Init!R71","v":"Idaho County L & P"},{"$f":"VLOOKUP(A70,TOCA!$B$4:$E$137,3,FALSE)","v":1},{"$f":"VLOOKUP(A70,TOCA!$B$4:$E$137,4,FALSE)","v":0},{"$f":"VLOOKUP($A70,Init!$Q$4:$GH$138,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A70,Tier1!$B$2:$BY$137,MATCH(F$3,Tier1!$B$2:$BY$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A70,Tier1!$B$2:$BY$137,MATCH(G$3,Tier1!$B$2:$BY$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A70,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!I$3,TOCA!$B$3:$CF$3,0),FALSE)","v":8.3379999999999992},{"$f":"VLOOKUP(A70,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!J$3,TOCA!$B$3:$CF$3,0),FALSE)","v":8.4689999999999994},{"$f":"SUM(Tier1!$D70:$AA70)*H70","v":0},{"$f":"SUM(Tier1!$AB70:$BW70)*H70","v":0},{"$f":"SUM(Tier1!$D70:$AA70)*(NOT(F70))*NOT(H70)","v":0},{"$f":"SUM(Tier1!AB70:BW70)*NOT(F70)*NOT(H70)","v":0},{"$f":"SUM(SliceResource!$D70:$AA70)","v":0},{"$f":"SUM(SliceResource!$AB70:$BW70)","v":0},{"$f":"SUM(SystemShape!$D70:$AA70)*F70","v":54793.825920227944},{"$f":"SUM(SystemShape!$AB70:$BW70)*F70","v":109587.65184045587},{"$f":"SUM(LoadShp!$D70:$AA70)*F70","v":-54.270920227949318},{"$f":"SUM(LoadShp!$AB70:$BW70)*F70","v":45.673159544096393},{"$f":"SUM(Tier2!$D70:$AA70)+SUM(T2Remarketing!$D70:$AA70)","v":18299.639999999996},{"$f":"SUM(Tier2!$AB70:$BW70)+SUM(T2Remarketing!$AB70:$BW70)","v":39975.408000000003},{"$f":"K70/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L70/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M70/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N70/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O70/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P70/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q70/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":6.255002958930131},{"$f":"R70/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":12.51000591786026},{"$f":"S70/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-6.1953105283047167E-3},{"$f":"T70/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":5.2138309981845194E-3},{"$f":"U70/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":2.0889999999999995},{"$f":"V70/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":4.5634027397260279},8.3378076484018262,17.078622488584472,8.3379999999999992,8.4689999999999994,1.9235159817299063E-4,-8.6096224885844723]
[{"$f":"Init!Q100","v":10307},{"$f":"Init!R100","v":"Peninsula Light Company"},{"$f":"VLOOKUP(A99,TOCA!$B$4:$E$137,3,FALSE)","v":1},{"$f":"VLOOKUP(A99,TOCA!$B$4:$E$137,4,FALSE)","v":0},{"$f":"VLOOKUP($A99,Init!$Q$4:$GH$138,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A99,Tier1!$B$2:$BY$137,MATCH(F$3,Tier1!$B$2:$BY$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A99,Tier1!$B$2:$BY$137,MATCH(G$3,Tier1!$B$2:$BY$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A99,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!I$3,TOCA!$B$3:$CF$3,0),FALSE)","v":69.658000000000001},{"$f":"VLOOKUP(A99,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!J$3,TOCA!$B$3:$CF$3,0),FALSE)","v":69.742999999999995},{"$f":"SUM(Tier1!$D99:$AA99)*H99","v":0},{"$f":"SUM(Tier1!$AB99:$BW99)*H99","v":0},{"$f":"SUM(Tier1!$D99:$AA99)*(NOT(F99))*NOT(H99)","v":0},{"$f":"SUM(Tier1!AB99:BW99)*NOT(F99)*NOT(H99)","v":0},{"$f":"SUM(SliceResource!$D99:$AA99)","v":0},{"$f":"SUM(SliceResource!$AB99:$BW99)","v":0},{"$f":"SUM(SystemShape!$D99:$AA99)*F99","v":610761.03253834986},{"$f":"SUM(SystemShape!$AB99:$BW99)*F99","v":1223756.1461130697},{"$f":"SUM(LoadShp!$D99:$AA99)*F99","v":-560.75253834978139},{"$f":"SUM(LoadShp!$AB99:$BW99)*F99","v":510.08988693059109},{"$f":"SUM(Tier2!$D99:$AA99)+SUM(T2Remarketing!$D99:$AA99)","v":0},{"$f":"SUM(Tier2!$AB99:$BW99)+SUM(T2Remarketing!$AB99:$BW99)","v":0},{"$f":"K99/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L99/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M99/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N99/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O99/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P99/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q99/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":69.721579056889254},{"$f":"R99/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":139.6981901955559},{"$f":"S99/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-6.4012846843582355E-2},{"$f":"T99/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":5.8229439147327748E-2},{"$f":"U99/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V99/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},69.657566210045673,139.75641963470324,69.658000000000001,69.742999999999995,4.337899543287449E-4,-70.01341963470324]
[{"$f":"Init!Q108","v":10352},{"$f":"Init!R108","v":"Skamania County PUD #1"},{"$f":"VLOOKUP(A107,TOCA!$B$4:$E$137,3,FALSE)","v":1},{"$f":"VLOOKUP(A107,TOCA!$B$4:$E$137,4,FALSE)","v":0},{"$f":"VLOOKUP($A107,Init!$Q$4:$GH$138,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A107,Tier1!$B$2:$BY$137,MATCH(F$3,Tier1!$B$2:$BY$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A107,Tier1!$B$2:$BY$137,MATCH(G$3,Tier1!$B$2:$BY$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A107,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!I$3,TOCA!$B$3:$CF$3,0),FALSE)","v":17.474},{"$f":"VLOOKUP(A107,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!J$3,TOCA!$B$3:$CF$3,0),FALSE)","v":17.646000000000001},{"$f":"SUM(Tier1!$D107:$AA107)*H107","v":0},{"$f":"SUM(Tier1!$AB107:$BW107)*H107","v":0},{"$f":"SUM(Tier1!$D107:$AA107)*(NOT(F107))*NOT(H107)","v":0},{"$f":"SUM(Tier1!AB107:BW107)*NOT(F107)*NOT(H107)","v":0},{"$f":"SUM(SliceResource!$D107:$AA107)","v":0},{"$f":"SUM(SliceResource!$AB107:$BW107)","v":0},{"$f":"SUM(SystemShape!$D107:$AA107)*F107","v":140269.70089385315},{"$f":"SUM(SystemShape!$AB107:$BW107)*F107","v":280539.40178770624},{"$f":"SUM(LoadShp!$D107:$AA107)*F107","v":-123.68489385315843},{"$f":"SUM(LoadShp!$AB107:$BW107)*F107","v":131.07021229366364},{"$f":"SUM(Tier2!$D107:$AA107)+SUM(T2Remarketing!$D107:$AA107)","v":12929.759999999997},{"$f":"SUM(Tier2!$AB107:$BW107)+SUM(T2Remarketing!$AB107:$BW107)","v":30502.415999999994},{"$f":"K107/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L107/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M107/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N107/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O107/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P107/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q107/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":16.01252293308826},{"$f":"R107/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":32.025045866176512},{"$f":"S107/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-1.4119280120223565E-2},{"$f":"T107/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":1.4962353001559776E-2},{"$f":"U107/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":1.4759999999999995},{"$f":"V107/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":3.4820109589041088},17.474403652968036,35.522019178082182,17.474,17.646000000000001,-4.0365296803557271E-4,-17.876019178082181]
[{"$f":"Init!Q133","v":13927},{"$f":"Init!R133","v":"Kalispel Tribe Utility"},{"$f":"VLOOKUP(A132,TOCA!$B$4:$E$137,3,FALSE)","v":1},{"$f":"VLOOKUP(A132,TOCA!$B$4:$E$137,4,FALSE)","v":0},{"$f":"VLOOKUP($A132,Init!$Q$4:$GH$138,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A132,Tier1!$B$2:$BY$137,MATCH(F$3,Tier1!$B$2:$BY$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A132,Tier1!$B$2:$BY$137,MATCH(G$3,Tier1!$B$2:$BY$2,0),FALSE)","v":0},{"$f":"IF(AND(G132>0,E132=0),1,0)","v":0},{"$f":"VLOOKUP(A132,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!I$3,TOCA!$B$3:$CF$3,0),FALSE)","v":4.4859999999999998},{"$f":"VLOOKUP(A132,TOCA!$B$4:$CF$137,MATCH(CustomerProducts!J$3,TOCA!$B$3:$CF$3,0),FALSE)","v":4.5350000000000001},{"$f":"SUM(Tier1!$D132:$AA132)*H132","v":0},{"$f":"SUM(Tier1!$AB132:$BW132)*H132","v":0},{"$f":"SUM(Tier1!$D132:$AA132)*(NOT(F132))*NOT(H132)","v":0},{"$f":"SUM(Tier1!AB132:BW132)*NOT(F132)*NOT(H132)","v":0},{"$f":"SUM(SliceResource!$D132:$AA132)","v":0},{"$f":"SUM(SliceResource!$AB132:$BW132)","v":0},{"$f":"SUM(SystemShape!$D132:$AA132)*F132","v":35924.552762033411},{"$f":"SUM(SystemShape!$AB132:$BW132)*F132","v":71849.105524066821},{"$f":"SUM(LoadShp!$D132:$AA132)*F132","v":3368.5392379665918},{"$f":"SUM(LoadShp!$AB132:$BW132)*F132","v":8068.2724759331813},{"$f":"SUM(Tier2!$D132:$AA132)+SUM(T2Remarketing!$D132:$AA132)","v":0},{"$f":"SUM(Tier2!$AB132:$BW132)+SUM(T2Remarketing!$AB132:$BW132)","v":0},{"$f":"K132/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L132/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M132/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N132/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O132/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P132/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q132/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":4.1009763426978783},{"$f":"R132/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":8.2019526853957565},{"$f":"S132/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0.38453644269025022},{"$f":"T132/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0.92103567076862802},{"$f":"U132/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V132/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"SUM(AG132,AE132,AC132,AA132,Y132,W132)","v":4.4855127853881287},{"$f":"SUM(AH132,AF132,AD132,AB132,Z132,X132)","v":9.1229883561643845},{"$f":"I132","v":4.4859999999999998},{"$f":"J132","v":4.5350000000000001},{"$f":"AK132-AI132","v":4.872146118710674E-4},{"$f":"AL132-AJ132","v":-4.5879883561643844}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM4:AM137)","v":-0.69564200669260523},{"$f":"SUM(AN4:AN137)","v":-7974.8516985505576}]